Saunders International Limited
ASX:SND.AX
0.855 (AUD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 111.546 | 104.427 | 107.919 | 92.967 | 83.556 | 46.399 | 47.893 | 53.348 | 36.818 | 29.639 | 21.994 | 28.183 | 32.624 | 42.744 | 27.2 | 18.605 | 21.188 | 20.64 | 19.761 | 24.193 | 36.24 | 33.119 | 32.007 | 28.501 | 11.361 | 11.361 | 11.361 | 13.024 | 13.024 | 13.024 | 13.024 | 10.969 | 10.969 | 10.969 | 10.969 | 13.832 | 13.832 | 13.832 | 13.832 | 15.408 | 15.408 | 15.408 | 15.408 | 0 | 0 | 0 | 0 |
Cost of Revenue
| 49.203 | 86.983 | 95.787 | 83.081 | 75.702 | 41.805 | 41.304 | 47.565 | 33.864 | 27.472 | 22.446 | 14.887 | 20.401 | 25.863 | 14.242 | 7.601 | 8.25 | 7.564 | 6.131 | 8.247 | 15.243 | 14.08 | 13.67 | 10.225 | 3.568 | 3.568 | 3.568 | 5.043 | 5.043 | 5.043 | 5.043 | 4.08 | 4.08 | 4.08 | 4.08 | 6.867 | 6.867 | 6.867 | 6.867 | 8.062 | 8.062 | 8.062 | 8.062 | 0 | 0 | 0 | 0 |
Gross Profit
| 62.343 | 17.444 | 12.132 | 9.886 | 7.854 | 4.594 | 6.589 | 5.783 | 2.954 | 2.167 | -0.452 | 13.296 | 12.223 | 16.881 | 12.958 | 11.004 | 12.938 | 13.076 | 13.63 | 15.946 | 20.997 | 19.039 | 18.337 | 18.276 | 7.793 | 7.793 | 7.793 | 7.982 | 7.982 | 7.982 | 7.982 | 6.889 | 6.889 | 6.889 | 6.889 | 6.966 | 6.966 | 6.966 | 6.966 | 7.347 | 7.347 | 7.347 | 7.347 | 0 | 0 | 0 | 0 |
Gross Profit Ratio
| 0.559 | 0.167 | 0.112 | 0.106 | 0.094 | 0.099 | 0.138 | 0.108 | 0.08 | 0.073 | -0.021 | 0.472 | 0.375 | 0.395 | 0.476 | 0.591 | 0.611 | 0.634 | 0.69 | 0.659 | 0.579 | 0.575 | 0.573 | 0.641 | 0.686 | 0.686 | 0.686 | 0.613 | 0.613 | 0.613 | 0.613 | 0.628 | 0.628 | 0.628 | 0.628 | 0.504 | 0.504 | 0.504 | 0.504 | 0.477 | 0.477 | 0.477 | 0.477 | 0 | 0 | 0 | 0 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.47 | 0.47 | 0.295 | 0.438 | 0.646 | 0.691 | 5.583 | 5.583 | 5.583 | 5.261 | 5.261 | 5.261 | 5.261 | 5.184 | 5.184 | 5.184 | 5.184 | 5.131 | 5.131 | 5.131 | 5.131 | 4.769 | 4.769 | 4.769 | 4.769 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.005 | 10.57 | 14.733 | 13.69 | 13.06 | 13.206 | 0.188 | 0.188 | 0.188 | 0.902 | 0.902 | 0.902 | 0.902 | -4.966 | -4.966 | -4.966 | -4.966 | -4.597 | -4.597 | -4.597 | -4.597 | -4.285 | -4.285 | -4.285 | -4.285 | 0 | 0 | 0 | 0 |
SG&A
| 48.509 | 9.528 | 4.881 | 3.025 | 2.493 | 1.367 | 2.575 | 2.322 | 1.96 | 1.417 | 1.828 | 11.708 | 14.806 | 12.43 | 9.815 | 9.142 | 8.803 | 9.768 | 8.475 | 11.04 | 15.028 | 14.128 | 13.706 | 13.897 | 5.771 | 5.771 | 5.771 | 6.163 | 6.163 | 6.163 | 6.163 | 0.218 | 0.218 | 0.218 | 0.218 | 0.535 | 0.535 | 0.535 | 0.535 | 0.485 | 0.485 | 0.485 | 0.485 | 0 | 0 | 0 | 0 |
Other Expenses
| 0.333 | 0.106 | 0.154 | 0.15 | 0.035 | 0.092 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.303 | -5.303 | -5.303 | -4.992 | -4.992 | -4.992 | -4.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 48.509 | 9.422 | 4.727 | 2.875 | 2.458 | 1.275 | 2.493 | 2.322 | 1.96 | 1.417 | 1.828 | 13.443 | 17.794 | 15.523 | 12.07 | 10.556 | 11.24 | 11.069 | 11.19 | 12.062 | 15.868 | 15.062 | 14.713 | 13.638 | 0.468 | 0.468 | 0.468 | 1.171 | 1.171 | 1.171 | 1.171 | 0.218 | 0.218 | 0.218 | 0.218 | 0.535 | 0.535 | 0.535 | 0.535 | 0.485 | 0.485 | 0.485 | 0.485 | 0 | 0 | 0 | 0 |
Operating Income
| 13.834 | 8.022 | 7.405 | 7.011 | 5.396 | 3.319 | 4.096 | 3.461 | 0.994 | 0.75 | -2.28 | -0.147 | -4.143 | 1.358 | 0.273 | 0.448 | 1.674 | 2.007 | 2.426 | 3.884 | 4.986 | 3.977 | 3.71 | 3.552 | 1.422 | 1.422 | 1.422 | 0.495 | 0.495 | 0.495 | 0.495 | 1.275 | 1.275 | 1.275 | 1.275 | 1.086 | 1.086 | 1.086 | 1.086 | 1.914 | 1.914 | 1.914 | 1.914 | 0 | 0 | 0 | 0 |
Operating Income Ratio
| 0.124 | 0.077 | 0.069 | 0.075 | 0.065 | 0.072 | 0.086 | 0.065 | 0.027 | 0.025 | -0.104 | -0.005 | -0.127 | 0.032 | 0.01 | 0.024 | 0.079 | 0.097 | 0.123 | 0.161 | 0.138 | 0.12 | 0.116 | 0.125 | 0.125 | 0.125 | 0.125 | 0.038 | 0.038 | 0.038 | 0.038 | 0.116 | 0.116 | 0.116 | 0.116 | 0.079 | 0.079 | 0.079 | 0.079 | 0.124 | 0.124 | 0.124 | 0.124 | 0 | 0 | 0 | 0 |
Total Other Income Expenses Net
| -7.145 | -0.107 | -0.174 | -0.091 | -0.033 | 0.697 | -0.042 | 0.57 | 0.09 | 0.019 | 0.167 | 0 | -1.428 | 0 | 0.615 | 0 | 0.024 | 0 | 0.014 | 0 | 0.143 | 0 | -0.086 | 1.086 | 0.144 | 0.144 | 0.144 | 0.176 | 0.176 | 0.176 | 0.176 | 0.162 | 0.162 | 0.162 | 0.162 | 0.112 | 0.112 | 0.112 | 0.112 | 0.192 | 0.192 | 0.192 | 0.192 | 0 | 0 | 0 | 0 |
Income Before Tax
| 6.689 | 7.915 | 7.231 | 6.92 | 5.363 | 4.016 | 4.054 | 4.031 | 1.084 | 0.769 | -2.113 | -0.147 | -5.571 | 1.358 | 0.888 | 0.448 | 1.698 | 2.007 | 2.44 | 3.884 | 5.129 | 3.977 | 3.624 | 4.638 | 1.565 | 1.565 | 1.565 | 0.672 | 0.672 | 0.672 | 0.672 | 1.436 | 1.436 | 1.436 | 1.436 | 1.198 | 1.198 | 1.198 | 1.198 | 2.106 | 2.106 | 2.106 | 2.106 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.06 | 0.076 | 0.067 | 0.074 | 0.064 | 0.087 | 0.085 | 0.076 | 0.029 | 0.026 | -0.096 | -0.005 | -0.171 | 0.032 | 0.033 | 0.024 | 0.08 | 0.097 | 0.123 | 0.161 | 0.142 | 0.12 | 0.113 | 0.163 | 0.138 | 0.138 | 0.138 | 0.052 | 0.052 | 0.052 | 0.052 | 0.131 | 0.131 | 0.131 | 0.131 | 0.087 | 0.087 | 0.087 | 0.087 | 0.137 | 0.137 | 0.137 | 0.137 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 2.254 | 2.987 | 2.488 | 2.172 | 1.614 | 1.214 | 1.225 | 1.318 | 0.338 | 0.249 | -0.647 | 0.003 | 1.712 | 0.339 | 0.236 | 0.144 | 0.203 | 0.611 | 0.732 | 1.161 | 1.538 | 1.193 | 1.087 | 1.392 | 0.449 | 0.449 | 0.449 | 0.202 | 0.202 | 0.202 | 0.202 | 0.429 | 0.429 | 0.429 | 0.429 | 0.359 | 0.359 | 0.359 | 0.359 | 0.557 | 0.557 | 0.557 | 0.557 | 0 | 0 | 0 | 0 |
Net Income
| 4.435 | 4.928 | 4.743 | 4.748 | 3.749 | 2.802 | 2.829 | 2.713 | 0.746 | 0.52 | -1.466 | -0.144 | -3.859 | 1.019 | 1.124 | 0.304 | 1.495 | 1.396 | 1.708 | 2.723 | 3.591 | 2.784 | 2.537 | 3.246 | 1.116 | 1.116 | 1.116 | 0.47 | 0.47 | 0.47 | 0.47 | 1.008 | 1.008 | 1.008 | 1.008 | 0.839 | 0.839 | 0.839 | 0.839 | 1.549 | 1.549 | 1.549 | 1.549 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.04 | 0.047 | 0.044 | 0.051 | 0.045 | 0.06 | 0.059 | 0.051 | 0.02 | 0.018 | -0.067 | -0.005 | -0.118 | 0.024 | 0.041 | 0.016 | 0.071 | 0.068 | 0.086 | 0.113 | 0.099 | 0.084 | 0.079 | 0.114 | 0.098 | 0.098 | 0.098 | 0.036 | 0.036 | 0.036 | 0.036 | 0.092 | 0.092 | 0.092 | 0.092 | 0.061 | 0.061 | 0.061 | 0.061 | 0.101 | 0.101 | 0.101 | 0.101 | 0 | 0 | 0 | 0 |
EPS
| 0.038 | 0.045 | 0.044 | 0.044 | 0.036 | 0.027 | 0.027 | 0.026 | 0.007 | 0.005 | -0.014 | -0.001 | -0.042 | 0.011 | 0.014 | 0.004 | 0.019 | 0.018 | 0.022 | 0.035 | 0.046 | 0.036 | 0.032 | 0.042 | 0.014 | 0.014 | 0.014 | 0.006 | 0.006 | 0.006 | 0.006 | 0.013 | 0.013 | 0.013 | 0.013 | 0.011 | 0.011 | 0.011 | 0.011 | 0.021 | 0.021 | 0.021 | 0.021 | 0 | 0 | 0 | 0 |
EPS Diluted
| 0.038 | 0.044 | 0.043 | 0.044 | 0.035 | 0.026 | 0.026 | 0.026 | 0.007 | 0.005 | -0.014 | -0.001 | -0.042 | 0.011 | 0.014 | 0.004 | 0.019 | 0.018 | 0.022 | 0.035 | 0.046 | 0.036 | 0.032 | 0.042 | 0.014 | 0.014 | 0.014 | 0.006 | 0.006 | 0.006 | 0.006 | 0.013 | 0.013 | 0.013 | 0.013 | 0.011 | 0.011 | 0.011 | 0.011 | 0.021 | 0.021 | 0.021 | 0.021 | 0 | 0 | 0 | 0 |
EBITDA
| 7.853 | 9.809 | 9.046 | 8.406 | 6.558 | 4.403 | 5.087 | 4.401 | 1.782 | 1.43 | -1.756 | 0.399 | -3.629 | 1.887 | 0.687 | 0.76 | 1.985 | 2.315 | 2.74 | 4.208 | 5.32 | 4.289 | 4.06 | 3.709 | 1.698 | 1.698 | 1.698 | 0.825 | 0.825 | 0.825 | 0.825 | 1.649 | 1.649 | 1.649 | 1.649 | 1.412 | 1.412 | 1.412 | 1.412 | 2.285 | 2.285 | 2.285 | 2.285 | 0 | 0 | 0 | 0 |
EBITDA Ratio
| 0.07 | 0.094 | 0.084 | 0.09 | 0.078 | 0.095 | 0.106 | 0.082 | 0.048 | 0.048 | -0.08 | 0.014 | -0.111 | 0.044 | 0.025 | 0.041 | 0.094 | 0.112 | 0.139 | 0.174 | 0.147 | 0.13 | 0.127 | 0.13 | 0.149 | 0.149 | 0.149 | 0.063 | 0.063 | 0.063 | 0.063 | 0.15 | 0.15 | 0.15 | 0.15 | 0.102 | 0.102 | 0.102 | 0.102 | 0.148 | 0.148 | 0.148 | 0.148 | 0 | 0 | 0 | 0 |