Supply Network Limited
ASX:SNL.AX
30.2 (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 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | 1999 Q4 | 1997 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 5.827 | 5.986 | 7.758 | 9.85 | 6.934 | 3.971 | 5.557 | 3.173 | 1.635 | 0.201 | 1.612 | 1.065 | 2.401 | 2.585 | 3.223 | 3.436 | 2.304 | 2.408 | 5.519 | 3.323 | 0.159 | 0.807 | 1.911 | 2.693 | 2.277 | 2.872 | 1.528 | 0.211 | 1.344 | 0.763 | 0.816 | 0.156 | 0.476 | 0.438 | 0.292 | 0.022 | 0.017 | 0.173 | 0.389 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 5.827 | 5.986 | 7.758 | 9.85 | 6.934 | 3.971 | 5.557 | 3.173 | 1.635 | 0.201 | 1.612 | 1.065 | 2.401 | 2.585 | 3.223 | 3.436 | 2.304 | 2.408 | 5.519 | 3.323 | 0.159 | 0.807 | 1.911 | 2.693 | 2.277 | 2.872 | 1.528 | 0.211 | 1.344 | 0.763 | 0.816 | 0.156 | 0.476 | 0.438 | 0.292 | 0.022 | 0.017 | 0.173 | 0.389 |
Net Receivables
| 33.965 | 26.927 | 28.02 | 22.764 | 21.358 | 18.172 | 17.594 | 15.4 | 14.892 | 12.574 | 13.679 | 11.574 | 12.843 | 10.953 | 11.53 | 10.089 | 9.87 | 8.715 | 9.771 | 8.816 | 9.041 | 8.684 | 8.413 | 6.858 | 7.867 | 7.092 | 5.471 | 5.234 | 5.248 | 4.299 | 4.59 | 5.108 | 4.855 | 4.173 | 3.95 | 3.454 | 3.091 | 2.764 | 2.991 |
Inventory
| 103.084 | 97.402 | 79.4 | 71.593 | 63.296 | 61.881 | 54.072 | 49.77 | 47.269 | 46.908 | 42.832 | 40.734 | 34.265 | 34.083 | 31.462 | 30.057 | 28.967 | 27.618 | 25.806 | 26.604 | 27.817 | 25.799 | 20.977 | 19.159 | 17.933 | 15.546 | 14.944 | 14.837 | 12.595 | 12.123 | 11.35 | 11.525 | 10.419 | 9.301 | 9.305 | 8.018 | 6.744 | 6.134 | 5.98 |
Other Current Assets
| 2.233 | 1.283 | 0.341 | 1.014 | 0.292 | 1.02 | 0.392 | 0.917 | 0.144 | 0.647 | 0.269 | 0.454 | 0.281 | 0.5 | 0.198 | 0.397 | 0.12 | 0.335 | 0.112 | 0.352 | 0.113 | 0.4 | 0.072 | 0.319 | 0.109 | 0.042 | 0.041 | 0.1 | 0.044 | 0.047 | 0.085 | 0.014 | 0.013 | 0.027 | 0.015 | 0.013 | 0.007 | 0 | 0 |
Total Current Assets
| 146.905 | 131.598 | 115.519 | 105.221 | 91.88 | 85.044 | 77.615 | 69.26 | 63.94 | 60.33 | 58.392 | 53.827 | 49.79 | 48.121 | 46.413 | 43.979 | 41.261 | 39.076 | 41.208 | 39.095 | 37.13 | 35.69 | 31.394 | 29.029 | 28.186 | 25.552 | 21.984 | 20.382 | 19.231 | 17.232 | 17.501 | 16.803 | 15.763 | 13.939 | 13.562 | 11.507 | 9.859 | 9.071 | 9.36 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 49.121 | 51.18 | 50.428 | 46.612 | 43.599 | 39.897 | 36.667 | 39.075 | 40.042 | 41.997 | 8.786 | 8.123 | 7.18 | 6.075 | 5.35 | 5.627 | 5.805 | 5.76 | 3.528 | 2.795 | 2.863 | 2.632 | 2.819 | 2.207 | 1.777 | 1.659 | 0.988 | 0.735 | 0.753 | 1.136 | 1.447 | 1.413 | 1.26 | 0.818 | 0.661 | 1.345 | 1.466 | 1.609 | 1.965 |
Goodwill
| 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 | 0.352 | 0.638 |
Intangible Assets
| 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 |
Goodwill and Intangible Assets
| 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 | 0.352 | 0.638 |
Long Term Investments
| 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 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 4.497 | 3.931 | 3.274 | 3.207 | 3.055 | 3.17 | 2.869 | 2.811 | 2.599 | 2.459 | 2.533 | 0 | 2.456 | 0 | 2.258 | 0 | 1.958 | 0 | 1.727 | 0 | 1.373 | 0 | 1.134 | 0 | 0.989 | 0.872 | 0.78 | 0.773 | 0.861 | 0.708 | 0.67 | 0.7 | 0.682 | 0.586 | 0.465 | 0.39 | 0.356 | 0.361 | 0.327 |
Other Non-Current Assets
| 0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | -2.533 | 2.322 | -2.456 | 2.311 | -2.258 | 2.087 | -1.958 | 1.697 | -1.727 | 1.551 | -1.373 | 1.28 | 0 | -2.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.232 |
Total Non-Current Assets
| 53.618 | 55.111 | 53.702 | 49.819 | 46.654 | 43.067 | 39.536 | 41.886 | 42.641 | 44.456 | 8.786 | 10.445 | 7.18 | 8.386 | 5.35 | 7.714 | 5.805 | 7.457 | 3.528 | 4.346 | 2.863 | 3.912 | 3.953 | 2.207 | 2.766 | 2.531 | 1.77 | 1.508 | 1.614 | 1.844 | 2.117 | 2.113 | 1.942 | 1.404 | 1.126 | 1.735 | 1.822 | 2.322 | 3.162 |
Total Assets
| 200.523 | 186.709 | 169.221 | 155.04 | 138.534 | 128.111 | 117.151 | 111.146 | 106.581 | 104.786 | 69.711 | 64.272 | 59.426 | 56.507 | 54.021 | 51.693 | 49.024 | 46.533 | 46.463 | 43.441 | 41.366 | 39.602 | 35.347 | 32.272 | 30.952 | 28.083 | 23.754 | 21.89 | 20.845 | 19.076 | 19.618 | 18.916 | 17.705 | 15.343 | 14.688 | 13.242 | 11.681 | 11.393 | 12.522 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||
Account Payables
| 40.868 | 42.735 | 35.732 | 35.568 | 29.495 | 27.288 | 25.044 | 21.712 | 19.549 | 18.758 | 19.644 | 19.591 | 17.49 | 18.038 | 16.368 | 16.258 | 14.577 | 13.351 | 13.161 | 12.057 | 12.536 | 13.637 | 11.248 | 10.469 | 9.565 | 9.232 | 7.185 | 6.277 | 6.146 | 5.467 | 5.77 | 2.2 | 2.722 | 4.249 | 4.729 | 3.942 | 3.064 | 3.139 | 3.257 |
Short Term Debt
| 1.855 | 9.223 | 7.174 | 5.537 | 5.165 | 4.575 | 4.375 | 4.307 | 5.037 | 4.796 | 1.541 | 0.622 | 0.907 | 0.323 | 0.372 | 0.478 | 0.356 | 0.531 | 0.384 | 0.759 | 0.387 | 0.283 | 0.574 | 0 | 0.099 | 0.049 | 0.303 | 0.314 | 0.145 | 0.135 | 0.11 | 0.216 | 0.253 | 0.118 | 0.162 | 1.922 | 0.29 | 1.05 | 0 |
Tax Payables
| 3.124 | 1.689 | 2.119 | 1.76 | 1.857 | 1.617 | 1.745 | 0.875 | 0.777 | 0.309 | 0.196 | 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 |
Deferred Revenue
| 3.124 | 1.689 | 2.119 | 1.76 | 1.857 | 1.617 | 1.745 | 0.875 | 0.777 | 0.309 | -1.541 | 0 | -0.907 | 0 | -0.372 | 0 | -0.356 | 0 | -0.384 | 0 | -0.387 | 0 | 0.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.843 | 0 | 0 | 0 |
Other Current Liabilities
| 7.817 | 1.43 | 1.367 | 1.336 | 1.277 | 1.176 | 1.08 | 1.038 | 0.939 | 0.948 | 2.676 | 0.915 | 2.846 | 1.475 | 1.991 | 1.094 | 1.575 | 0.899 | 2.4 | 1.311 | 1.915 | 1.326 | 0.527 | 1.17 | 1.366 | 1.004 | 0.415 | 0.609 | 1.019 | 0.517 | 1.046 | 3.541 | 3.87 | 1.203 | 1.161 | 0.054 | 0.724 | 1.174 | 1.75 |
Total Current Liabilities
| 53.664 | 55.077 | 46.392 | 44.201 | 37.794 | 34.656 | 32.244 | 27.932 | 26.302 | 24.811 | 22.32 | 21.128 | 20.336 | 19.836 | 18.359 | 17.83 | 16.152 | 14.781 | 15.561 | 14.127 | 14.451 | 15.246 | 13.11 | 11.639 | 11.03 | 10.285 | 7.903 | 7.2 | 7.31 | 6.119 | 6.926 | 5.957 | 6.845 | 5.57 | 6.052 | 6.761 | 4.078 | 5.363 | 5.007 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 7.717 | 7.949 | 8.203 | 8.607 | 8.778 | 9.397 | 8.618 | 8.904 | 8.152 | 8.507 | 7.859 | 5.911 | 3.146 | 2.927 | 3.102 | 3.279 | 3.238 | 3.374 | 3.54 | 3.584 | 3.773 | 3.07 | 2.737 | 2.748 | 2.782 | 2.888 | 2.981 | 3.16 | 2.931 | 3.143 | 3.217 | 3.369 | 1.975 | 1.775 | 1.893 | 0.078 | 1.497 | 0 | 1 |
Deferred Revenue Non-Current
| 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 |
Deferred Tax Liabilities Non-Current
| 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 | 0.005 | 0.017 | 0.037 | 0.037 | 0.038 | 0 |
Other Non-Current Liabilities
| 35.908 | 36.643 | 36.838 | 34.345 | 32.634 | 29.902 | 27.005 | 29.399 | 29.802 | 31.353 | -7.859 | 1.203 | -3.146 | 1.149 | -3.102 | 1.047 | -3.238 | 0.949 | -3.54 | 1.138 | -3.773 | 1.012 | 1.005 | -2.748 | 0.963 | 0.727 | 0.448 | 0.425 | 0.376 | 0.32 | 0.313 | 0.16 | 0.124 | 0.229 | 0.165 | 0.262 | 0.201 | 0.112 | 0 |
Total Non-Current Liabilities
| 43.625 | 44.592 | 45.041 | 42.952 | 41.412 | 39.299 | 35.623 | 38.303 | 37.954 | 39.86 | 7.859 | 7.114 | 3.146 | 4.076 | 3.102 | 4.326 | 3.238 | 4.323 | 3.54 | 4.722 | 3.773 | 4.082 | 3.742 | 2.748 | 3.745 | 3.615 | 3.429 | 3.585 | 3.307 | 3.463 | 3.53 | 3.529 | 2.099 | 2.009 | 2.075 | 0.377 | 1.735 | 0.15 | 1 |
Total Liabilities
| 97.289 | 99.669 | 91.433 | 87.153 | 79.206 | 73.955 | 67.867 | 66.235 | 64.256 | 64.671 | 31.452 | 28.242 | 24.63 | 23.912 | 22.568 | 22.156 | 20.383 | 19.104 | 19.691 | 18.849 | 19.297 | 19.328 | 16.852 | 15.332 | 14.775 | 13.9 | 11.332 | 10.785 | 10.617 | 9.582 | 10.456 | 9.486 | 8.944 | 7.579 | 8.127 | 7.138 | 5.813 | 5.513 | 6.007 |
Equity: | |||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 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 |
Common Stock
| 41.889 | 34.161 | 28.477 | 24.87 | 21.272 | 21.272 | 21.272 | 21.365 | 21.075 | 21.075 | 21.075 | 21.075 | 21.075 | 21.075 | 21.075 | 21.075 | 21.075 | 21.075 | 21.075 | 11.106 | 9.698 | 9.698 | 9.698 | 9.698 | 9.698 | 9.698 | 7.857 | 6.365 | 6.26 | 5.398 | 5.398 | 5.395 | 5.301 | 5.282 | 4.837 | 4.837 | 4.837 | 4.837 | 4.837 |
Retained Earnings
| 60.344 | 52.013 | 48.612 | 42.162 | 37.617 | 31.978 | 27.399 | 22.913 | 20.488 | 17.99 | 16.274 | 14.15 | 13.291 | 11.172 | 9.599 | 7.654 | 6.699 | 5.844 | 5.525 | 12.831 | 11.784 | 10.067 | 8.69 | 7.456 | 6.706 | 4.8 | 4.78 | 4.983 | 4.192 | 4.054 | 3.909 | 3.968 | 3.396 | 2.484 | 1.73 | 1.346 | 1.128 | 1.119 | 1.656 |
Accumulated Other Comprehensive Income/Loss
| 1.001 | 0.866 | 0.699 | 0.855 | 0.439 | 0.906 | 0.613 | 0.633 | 0.762 | 1.05 | 0.91 | 0.805 | 0.43 | 0.348 | 0.779 | 0.808 | 0.867 | 0.51 | 0.172 | 0.655 | 0.587 | 0.509 | 0.107 | 0 | -0.227 | -0.315 | -0.215 | -0.243 | -0.224 | 0.042 | -0.145 | 0.067 | 0.064 | -0.002 | -0.006 | -0.079 | -0.097 | -0.076 | 0.022 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 103.234 | 87.04 | 77.788 | 67.887 | 59.328 | 54.156 | 49.284 | 44.911 | 42.325 | 40.115 | 38.259 | 36.03 | 34.796 | 32.595 | 31.453 | 29.537 | 28.641 | 27.429 | 26.772 | 24.592 | 22.069 | 20.274 | 18.495 | 16.94 | 16.177 | 14.183 | 12.422 | 11.105 | 10.228 | 9.494 | 9.162 | 9.43 | 8.761 | 7.764 | 6.561 | 6.104 | 5.868 | 5.88 | 6.515 |
Total Equity
| 103.234 | 87.04 | 77.788 | 67.887 | 59.328 | 54.156 | 49.284 | 44.911 | 42.325 | 40.115 | 38.259 | 36.03 | 34.796 | 32.595 | 31.453 | 29.537 | 28.641 | 27.429 | 26.772 | 24.592 | 22.069 | 20.274 | 18.495 | 16.94 | 16.177 | 14.183 | 12.422 | 11.105 | 10.228 | 9.494 | 9.162 | 9.43 | 8.761 | 7.764 | 6.561 | 6.104 | 5.868 | 5.88 | 6.515 |
Total Liabilities & Shareholders Equity
| 200.523 | 186.709 | 169.221 | 155.04 | 138.534 | 128.111 | 117.151 | 111.146 | 106.581 | 104.786 | 69.711 | 64.272 | 59.426 | 56.507 | 54.021 | 51.693 | 49.024 | 46.533 | 46.463 | 43.441 | 41.366 | 39.602 | 35.347 | 0 | 30.952 | 28.083 | 23.754 | 21.89 | 20.845 | 19.076 | 19.618 | 18.916 | 17.705 | 15.343 | 14.688 | 13.242 | 11.681 | 11.393 | 12.522 |