SomnoMed Limited
ASX:SOM.AX
0.285 (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 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -5.895 | -6.347 | -4.163 | -3.704 | -1.474 | -2.953 | -1.686 | 0.603 | -1.254 | 0.816 | -4.006 | -12.432 | -2.999 | -5.62 | -2.743 | -0.601 | -0.014 | 0.179 | 0.537 | 0.06 | 0.566 | -0.161 | 0.397 | 0.192 | 0.131 | 0.131 | 0.131 | 0.185 | 0.185 | 0.185 | 0.185 | 0.197 | 0.197 | 0.197 | 0.197 | -0.455 | -0.455 | -0.455 | -0.455 | -0.683 | -0.683 | -0.683 | -0.683 | -0.819 | -0.819 | -0.819 | -0.819 | -1.047 | -1.047 | -1.047 | -1.047 | -0.817 | -0.817 | -0.817 | -0.817 | 0 | 0 | 0 | 0 |
Depreciation & Amortization
| 3.902 | 2.903 | 2.757 | 2.36 | 2.044 | 1.892 | 2.011 | 1.828 | 1.736 | 1.349 | 1.2 | 0.727 | 0.926 | 0.736 | 0.597 | 0.572 | 0.459 | 0.463 | 0.243 | 0.289 | 0.25 | 0.285 | 0.273 | 0.23 | 0.11 | 0.11 | 0.11 | 0.055 | 0.055 | 0.055 | 0.055 | 0.039 | 0.039 | 0.039 | 0.039 | 0.08 | 0.08 | 0.08 | 0.08 | 0.106 | 0.106 | 0.106 | 0.106 | 0.087 | 0.087 | 0.087 | 0.087 | 0.036 | 0.036 | 0.036 | 0.036 | 0.016 | 0.016 | 0.016 | 0.016 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | -5.387 | 0 | -3.505 | 0 | -0.969 | 0 | 0.344 | 0 | -3.359 | 0 | 2.579 | 0 | 2.36 | 0 | 0.954 | 0 | 1.206 | 0 | 0.939 | 0 | 0.621 | 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 |
Stock Based Compensation
| -0.448 | 0.525 | 0.518 | 0.518 | 0.55 | 0.641 | -0.105 | 0.173 | 0.209 | 0.207 | 0.478 | 0.546 | 0.387 | 0.331 | 0.529 | 0.277 | 0.167 | 0.17 | 0.126 | 0.074 | 0.081 | 0.044 | -0.02 | 0.108 | 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 |
Change In Working Capital
| -2.985 | 0 | -0.61 | 0 | -0.535 | 0 | -1.891 | 0 | 1.994 | 0 | 4.127 | 0 | -2.198 | 0 | -2.069 | 0 | -0.916 | 0 | -1 | 0 | -1.008 | 0 | -0.418 | 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 |
Accounts Receivables
| -1.432 | 0 | 0.367 | 0 | -0.373 | 0 | -2.861 | 0 | 2.676 | 0 | 2.635 | 0 | -3.019 | 0 | -2.545 | 0 | -0.736 | 0 | -1.144 | 0 | -0.975 | 0 | -0.384 | 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 |
Change In Inventory
| -2.199 | 0 | -1.011 | 0 | -0.759 | 0 | -0.088 | 0 | -0.339 | 0 | 0.246 | 0 | 0.053 | 0 | -0.343 | 0 | -0.385 | 0 | -0.187 | 0 | -0.044 | 0 | -0.218 | 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 |
Change In Accounts Payables
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0.645 | 0 | 0.034 | 0 | 0.598 | 0 | 1.057 | 0 | -0.343 | 0 | 1.246 | 0 | 0.768 | 0 | 0.82 | 0 | 0.206 | 0 | 0.332 | 0 | 0.012 | 0 | 0.184 | 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 |
Other Non Cash Items
| 3.667 | 4.676 | 6.442 | 2.661 | 5.369 | 4.851 | 3.119 | 4.509 | 6.707 | 1.662 | -4.042 | 6.854 | 0.834 | -1.866 | 1.95 | -1.191 | 1.539 | 0.057 | 0.232 | -0.804 | -0.233 | -0.615 | 0.536 | -0.619 | -0.169 | -0.169 | -0.169 | -0.197 | -0.197 | -0.197 | -0.197 | -0.12 | -0.12 | -0.12 | -0.12 | 0.046 | 0.046 | 0.046 | 0.046 | 0.048 | 0.048 | 0.048 | 0.048 | 0.148 | 0.148 | 0.148 | 0.148 | 0.075 | 0.075 | 0.075 | 0.075 | -0.057 | -0.057 | -0.057 | -0.057 | -0.067 | -0.067 | -0.067 | -0.067 |
Operating Cash Flow
| -1.759 | -4.574 | -0.477 | -3.403 | 1.851 | 0.006 | -0.578 | 3.284 | 4.06 | 1.129 | -2.242 | -4.305 | -3.05 | -6.419 | -1.736 | -0.943 | 1.236 | 0.869 | 0.139 | -0.381 | -0.344 | -0.446 | 0.77 | -0.198 | 0.072 | 0.072 | 0.072 | 0.043 | 0.043 | 0.043 | 0.043 | 0.115 | 0.115 | 0.115 | 0.115 | -0.329 | -0.329 | -0.329 | -0.329 | -0.529 | -0.529 | -0.529 | -0.529 | -0.584 | -0.584 | -0.584 | -0.584 | -0.937 | -0.937 | -0.937 | -0.937 | -0.858 | -0.858 | -0.858 | -0.858 | -0.067 | -0.067 | -0.067 | -0.067 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.862 | -2.207 | -2.313 | -4.102 | -5.819 | -2.97 | -2.456 | -1.676 | -0.929 | -1.256 | -0.875 | -0.464 | -1.138 | -0.872 | -1.47 | -0.922 | -0.983 | -0.925 | -0.603 | -0.575 | -0.22 | -0.095 | -0.147 | -0.051 | -0.12 | -0.12 | -0.12 | -0.158 | -0.158 | -0.158 | -0.158 | -0.132 | -0.132 | -0.132 | -0.132 | -0.024 | -0.024 | -0.024 | -0.024 | -0.03 | -0.03 | -0.03 | -0.03 | -0.005 | -0.005 | -0.005 | -0.005 | -0.104 | -0.104 | -0.104 | -0.104 | -0.168 | -0.168 | -0.168 | -0.168 | -0.007 | -0.007 | -0.007 | -0.007 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.019 | 0.002 | 0.047 | -0 | -0.048 | 0 | -0.026 | -0.104 | 0 | -0.127 | -1.098 | -0.091 | -0.096 | -0.552 | 0.203 | -0.149 | 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 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | -0.271 | 0 | 0 | -0.287 | 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 | -0.002 | -0.002 | -0.002 | -0.011 | -0.011 | -0.011 | -0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.088 | -0.088 | -0.088 | -0.088 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0.317 | 1.637 | 0 | 0 | 0.309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.007 | 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 | 0.003 | 0.003 | 0.003 | 0.003 |
Other Investing Activites
| -2.271 | -1.683 | -1.024 | -2.253 | -5.245 | -2.218 | -1.637 | -0.578 | -0.353 | 0.287 | -0.246 | -0.001 | -0.062 | -0.101 | -0.029 | -0.21 | -0.028 | -0.071 | -0.086 | -0.057 | 0.342 | -0.075 | -0.047 | -0.399 | 0.193 | 0.193 | 0.193 | 0.201 | 0.201 | 0.201 | 0.201 | 0.247 | 0.247 | 0.247 | 0.247 | -0.303 | -0.303 | -0.303 | -0.303 | -0.488 | -0.488 | -0.488 | -0.488 | -0.579 | -0.579 | -0.579 | -0.579 | -0.833 | -0.833 | -0.833 | -0.833 | -0.603 | -0.603 | -0.603 | -0.603 | -0.063 | -0.063 | -0.063 | -0.063 |
Investing Cash Flow
| -3.134 | -2.207 | -2.313 | -4.102 | -5.819 | -2.653 | -2.712 | -1.657 | -0.928 | -0.9 | -1.122 | -0.513 | -1.2 | -0.998 | -1.603 | -1.132 | -1.138 | -2.094 | -0.78 | -0.729 | -0.429 | 0.034 | -0.343 | -0.45 | 0.072 | 0.072 | 0.072 | 0.043 | 0.043 | 0.043 | 0.043 | 0.115 | 0.115 | 0.115 | 0.115 | -0.329 | -0.329 | -0.329 | -0.329 | -0.529 | -0.529 | -0.529 | -0.529 | -0.584 | -0.584 | -0.584 | -0.584 | -0.937 | -0.937 | -0.937 | -0.937 | -0.858 | -0.858 | -0.858 | -0.858 | -0.067 | -0.067 | -0.067 | -0.067 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -16.789 | -5.084 | -0.719 | -9.778 | -4.543 | -1.075 | -0.092 | -4.872 | -4.451 | -0.367 | 0 | -0.18 | 0 | -0.027 | 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 | -0.023 | -0.023 | -0.023 | -0.023 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.023 | -0.023 | -0.023 | -0.023 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 21.43 | 14.573 | 0 | 0 | -0.014 | 0.014 | 0.347 | 0.052 | 14.908 | 1.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.135 | 0.135 | 0.036 | 0.036 | 0.036 | 0.084 | 0.084 | 0.084 | 0.084 | 0.109 | 0.109 | 0.109 | 0.109 | 0 | 0 | 0 | 0 | 1.15 | 1.15 | 1.15 | 1.15 | 0.852 | 0.852 | 0.852 | 0.852 | 0 | 0 | 0 | 0 | 2.657 | 2.657 | 2.657 | 2.657 | 0.057 | 0.057 | 0.057 | 0.057 |
Common Stock Repurchased
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 8.438 | 14.573 | -1.942 | 8.55 | 3.153 | 0.014 | -0.667 | 0.052 | 17.879 | 1.353 | 2.559 | 0 | 9.788 | 0.783 | 1.195 | 1.085 | 10.256 | 0.204 | 0.016 | 7.047 | -0.048 | 0.004 | -0.028 | 0.568 | 0.036 | 0.036 | 0.036 | -0.04 | -0.04 | -0.04 | -0.04 | 0.006 | 0.006 | 0.006 | 0.006 | -0.329 | -0.329 | -0.329 | -0.329 | -1.655 | -1.655 | -1.655 | -1.655 | -1.396 | -1.396 | -1.396 | -1.396 | -0.897 | -0.897 | -0.897 | -0.897 | -3.492 | -3.492 | -3.492 | -3.492 | -0.125 | -0.125 | -0.125 | -0.125 |
Financing Cash Flow
| 8.438 | 8.241 | -1.942 | 8.55 | 3.153 | -1.061 | -0.667 | -6.137 | 17.879 | 0.987 | 2.559 | -0.18 | 9.788 | 0.757 | 1.195 | 1.085 | 10.256 | 0.204 | 0.016 | 7.047 | -0.048 | 0.004 | -0.028 | 0.568 | 0.072 | 0.072 | 0.072 | 0.043 | 0.043 | 0.043 | 0.043 | 0.115 | 0.115 | 0.115 | 0.115 | -0.329 | -0.329 | -0.329 | -0.329 | -0.529 | -0.529 | -0.529 | -0.529 | -0.584 | -0.584 | -0.584 | -0.584 | -0.937 | -0.937 | -0.937 | -0.937 | -0.858 | -0.858 | -0.858 | -0.858 | -0.067 | -0.067 | -0.067 | -0.067 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.204 | -0.578 | -0.186 | 0.185 | -1.113 | 0.169 | -0.008 | -0.589 | 0.266 | -0.015 | -0.011 | 0.128 | 0.267 | 0.029 | -0.358 | 0.07 | -0.145 | 0.139 | -0.022 | 0.07 | -0.197 | 0.151 | 0.286 | 0.077 | -0.32 | -0.32 | -0.32 | -0.216 | -0.216 | -0.216 | -0.216 | -0.275 | -0.275 | -0.275 | -0.275 | 0.632 | 0.632 | 0.632 | 0.632 | 2.143 | 2.143 | 2.143 | 2.143 | 1.975 | 1.975 | 1.975 | 1.975 | 1.73 | 1.73 | 1.73 | 1.73 | 4.221 | 4.221 | 4.221 | 4.221 | 0.188 | 0.188 | 0.188 | 0.188 |
Net Change In Cash
| 3.341 | 0.881 | -4.918 | 1.23 | -1.927 | -3.538 | -3.966 | -5.099 | 21.277 | 1.2 | -0.816 | -4.87 | 5.805 | -6.632 | -2.503 | -0.919 | 10.209 | -0.882 | -0.647 | 6.007 | -1.019 | -0.257 | -2.48 | 2.651 | -0.103 | -0.103 | -0.103 | -0.086 | -0.086 | -0.086 | -0.086 | 0.071 | 0.071 | 0.071 | 0.071 | -0.356 | -0.356 | -0.356 | -0.356 | 0.557 | 0.557 | 0.557 | 0.557 | 0.224 | 0.224 | 0.224 | 0.224 | -1.081 | -1.081 | -1.081 | -1.081 | 1.646 | 1.646 | 1.646 | 1.646 | -0.014 | -0.014 | -0.014 | -0.014 |
Cash At End Of Period
| 16.179 | 12.838 | 11.956 | 16.875 | 15.644 | 17.571 | 21.11 | 25.076 | 30.174 | 8.897 | 7.697 | 8.513 | 13.383 | 7.578 | 14.21 | 16.713 | 17.632 | 7.424 | 8.306 | 8.952 | 2.945 | 3.964 | 1.055 | 3.535 | 0.884 | 0.884 | 0.884 | 0.987 | 0.987 | 0.987 | 0.987 | 1.073 | 1.073 | 1.073 | 1.073 | 1.002 | 1.002 | 1.002 | 1.002 | 1.358 | 1.358 | 1.358 | 1.358 | 0.801 | 0.801 | 0.801 | 0.801 | 0.578 | 0.578 | 0.578 | 0.578 | 1.659 | 1.659 | 1.659 | 1.659 | 0.013 | 0.013 | 0.013 | 0.013 |