Southern Cross Electrical Engineering Limited
ASX:SXE.AX
1.55 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 84.083 | 64.982 | 77.652 | 70.282 | 53.083 | 49.857 | 51.006 | 53.341 | 55.272 | 53.311 | 53.257 | 44.644 | 58.076 | 63.261 | 40.553 | 28.458 | 41.833 | 45.024 | 44.55 | 34.019 | 37.869 | 31.326 | 40.865 | 46.905 | 31.545 | 26.28 | 7.498 | 31.306 | 25.69 |
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 | 0 | 0 | 0 | 0 | 0 | 0.613 |
Cash and Short Term Investments
| 84.083 | 64.982 | 77.652 | 70.282 | 53.083 | 49.857 | 51.006 | 53.341 | 55.272 | 53.311 | 53.257 | 44.644 | 58.076 | 63.261 | 40.553 | 28.458 | 41.833 | 45.024 | 44.55 | 34.019 | 37.869 | 31.326 | 40.865 | 46.905 | 31.545 | 26.28 | 7.498 | 31.306 | 25.69 |
Net Receivables
| 137.554 | 107.041 | 103.906 | 110.718 | 155.586 | 135.064 | 147.703 | 121.886 | 113.073 | 125.287 | 102.816 | 88.101 | 75.394 | 59.936 | 55.206 | 30.245 | 30.779 | 41.103 | 42.62 | 56.801 | 57.37 | 49.424 | 18.567 | 57.966 | 21.665 | 17.508 | 12.465 | 9.77 | 10.818 |
Inventory
| 1.966 | 1.541 | 1.256 | 1.532 | 1.386 | 2.303 | 1.796 | 2.718 | 1.588 | 2.098 | 2.335 | 2.151 | 2.17 | 2.307 | 2.328 | 2.444 | 2.379 | 2.786 | 2.947 | 3.018 | 2.649 | 3.767 | 44.025 | 2.333 | 36.917 | 7.232 | 16.95 | 1.222 | 1.937 |
Other Current Assets
| 3.412 | 4.166 | 4.85 | 3.147 | 1.176 | 3.032 | 1.089 | 2.099 | 0.901 | 2.904 | 2.827 | 16.003 | 3.384 | 3.137 | 1.053 | 5.77 | 3.934 | 1.657 | 1.896 | 1.708 | 0.686 | 2.25 | 2.632 | 3.061 | 1.82 | 5 | 0.041 | 0 | 1.115 |
Total Current Assets
| 227.015 | 177.73 | 187.664 | 185.679 | 211.231 | 190.256 | 201.594 | 180.044 | 170.834 | 183.6 | 161.235 | 150.899 | 139.024 | 128.641 | 99.14 | 66.917 | 78.925 | 90.57 | 92.013 | 95.546 | 98.574 | 86.767 | 106.653 | 110.265 | 91.947 | 59.803 | 36.953 | 42.299 | 40.172 |
Non-Current Assets: | |||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 18.574 | 18.824 | 20.046 | 22.673 | 21.314 | 23.775 | 20.656 | 22.46 | 17.115 | 18.069 | 14.827 | 15.924 | 16.274 | 17.689 | 19.416 | 19.398 | 21.183 | 21.353 | 22.863 | 28.492 | 30.741 | 33.098 | 33.649 | 30.292 | 17.147 | 9.083 | 12.519 | 7.505 | 6.563 |
Goodwill
| 110.64 | 0 | 103.042 | 0 | 103.042 | 0 | 103.042 | 0 | 73.779 | 0 | 73.779 | 0 | 73.779 | 0 | 73.779 | 21.082 | 21.082 | 8.784 | 8.784 | 0 | 17.174 | 0 | 17.174 | 0 | 17.174 | 17.174 | 17.174 | 0 | 0 |
Intangible Assets
| 5.445 | 109.606 | 110.724 | 111.842 | 112.961 | 113.815 | 114.986 | 114.665 | 73.792 | 73.793 | 0.015 | 74.193 | 0.812 | 76.012 | 3.654 | 0 | 0 | 0 | 0 | 17.175 | 0.075 | 17.325 | 0.226 | 17.475 | 0.377 | 0.527 | 0.678 | 0 | 0 |
Goodwill and Intangible Assets
| 116.085 | 109.606 | 213.766 | 111.842 | 216.003 | 113.815 | 218.028 | 114.665 | 147.571 | 73.793 | 73.794 | 74.193 | 74.591 | 76.012 | 77.433 | 21.082 | 21.082 | 8.784 | 8.784 | 17.175 | 17.249 | 17.325 | 17.4 | 17.475 | 17.551 | 17.701 | 17.852 | 0 | 0 |
Long Term Investments
| -5.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 20.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.604 | 0.751 |
Other Non-Current Assets
| 5.445 | 0 | -103.042 | -134.515 | -103.042 | 0 | -103.042 | -0 | -73.779 | 0 | -88.621 | -90.117 | -90.865 | 1.358 | -96.849 | 0.983 | -42.265 | 0.76 | -31.647 | -45.667 | -47.99 | -50.423 | -51.049 | -47.767 | 0 | 0 | 0 | 0 | 0.173 |
Total Non-Current Assets
| 155.307 | 128.43 | 130.77 | 134.515 | 134.275 | 137.59 | 135.642 | 137.125 | 90.907 | 91.862 | 88.621 | 90.117 | 90.865 | 95.059 | 96.849 | 41.463 | 42.265 | 30.897 | 31.647 | 45.667 | 47.99 | 50.423 | 51.049 | 47.767 | 34.698 | 26.785 | 30.371 | 9.109 | 7.486 |
Total Assets
| 382.322 | 306.16 | 318.434 | 320.194 | 345.506 | 327.846 | 337.236 | 317.169 | 261.741 | 275.462 | 249.856 | 241.016 | 229.889 | 223.7 | 198.081 | 108.38 | 121.668 | 121.467 | 123.66 | 141.213 | 146.564 | 137.19 | 157.702 | 158.032 | 126.645 | 86.588 | 67.324 | 51.408 | 47.658 |
Liabilities & Equity: | |||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||
Account Payables
| 57.147 | 35.974 | 25.96 | 30.42 | 32.102 | 27.134 | 31.898 | 27.948 | 29.038 | 42.609 | 45.186 | 27.176 | 26.092 | 38.65 | 30.868 | 14.534 | 5.896 | 21.992 | 6.541 | 19.24 | 8.1 | 15.946 | 14.058 | 31.285 | 10.538 | 4.743 | 4.661 | 3.625 | 5.922 |
Short Term Debt
| 3.564 | 3.145 | 2.626 | 2.688 | 2.145 | 2.688 | 2.585 | 2.25 | 1.749 | 1.434 | -13.367 | 0 | -16.519 | 0.076 | 0.059 | 0 | -1.387 | 0 | -3.163 | 0 | 1.875 | 0 | 1.878 | 0 | 0.388 | 3.486 | 1.999 | 0.294 | 0.822 |
Tax Payables
| 9.078 | 2.123 | 10.349 | 5.021 | 0.153 | 0 | 5.704 | 2.979 | 4.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 49.226 | 34.328 | 36.867 | 38.028 | 41.068 | 35.163 | 36.114 | 48.176 | 34.158 | 34.92 | 13.367 | 0 | 16.519 | 0 | 12.899 | 0 | 1.387 | 0 | 3.163 | 0 | 1.134 | 0 | 1.705 | 0 | 0.004 | 0.6 | 4.538 | 4.399 | 6.199 |
Other Current Liabilities
| 54.126 | 42.036 | 59.035 | 58.485 | 68.549 | 68.453 | 67.618 | 49.536 | 25.227 | 28.788 | 48.264 | 68.967 | 50.935 | 39.894 | 37.614 | 4.733 | 18.424 | 10.923 | 27.845 | 11.3 | 23.444 | 13.943 | 26.114 | 29.937 | 22.448 | 4.881 | 2.757 | 1.72 | 0.62 |
Total Current Liabilities
| 164.063 | 115.483 | 124.488 | 129.621 | 143.864 | 133.438 | 138.215 | 127.91 | 90.172 | 107.751 | 93.45 | 96.143 | 77.027 | 78.62 | 81.44 | 19.267 | 24.32 | 32.915 | 34.386 | 30.54 | 34.553 | 29.889 | 43.755 | 61.222 | 33.378 | 13.71 | 13.955 | 10.038 | 13.563 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||
Long Term Debt
| 4.532 | 6.009 | 7.792 | 9.617 | 8.816 | 10.603 | 5.687 | 7.522 | 4.218 | 3.428 | 0 | 0 | 0 | 0.173 | 0.187 | 0 | 0 | 0 | 0 | 0.136 | 0.82 | 1.746 | 2.695 | 0 | 1.176 | 0 | 2.935 | 0.062 | 0.325 |
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 |
Deferred Tax Liabilities Non-Current
| 17.566 | 2.069 | 3.176 | 6.16 | 10.681 | 10.496 | 11.55 | 9.937 | 8.781 | 10.601 | 8.282 | 0 | 3.168 | 0 | 0 | 0 | 0.684 | 0 | 0.223 | 0 | 6.612 | 0 | 9.498 | 0 | 4.841 | 0.003 | 2.735 | 0 | 0 |
Other Non-Current Liabilities
| 5 | 0.861 | 0.879 | 0.767 | 7.857 | 5.379 | 10.611 | 10.401 | 0.197 | 0.282 | 0.416 | 0 | 8.584 | 10.252 | -0.187 | 0 | 8.983 | 0 | 0.353 | 6.469 | 0.326 | 3 | 0.437 | 0 | 0.383 | 0.205 | 0.279 | 0.071 | 0.468 |
Total Non-Current Liabilities
| 27.098 | 8.939 | 11.847 | 16.544 | 27.354 | 26.478 | 27.848 | 27.86 | 13.196 | 14.311 | 8.698 | 0 | 11.752 | 10.425 | 0.187 | 0 | 9.667 | 0 | 0.576 | 6.605 | 7.758 | 4.746 | 12.63 | 0 | 6.4 | 0.209 | 5.949 | 0.132 | 0.793 |
Total Liabilities
| 191.161 | 124.422 | 136.335 | 146.165 | 171.218 | 159.916 | 166.063 | 155.77 | 103.368 | 122.062 | 102.148 | 96.143 | 88.779 | 89.045 | 98.325 | 19.267 | 33.987 | 32.915 | 34.962 | 37.145 | 42.311 | 34.635 | 56.385 | 70.114 | 39.778 | 13.919 | 19.904 | 10.17 | 14.356 |
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 |
Common Stock
| 117.554 | 117.449 | 116.651 | 116.585 | 115.953 | 115.886 | 109.967 | 109.967 | 109.767 | 109.767 | 102.873 | 102.873 | 102.873 | 102.34 | 56.656 | 56.656 | 56.656 | 56.036 | 56.036 | 57.578 | 57.578 | 57.578 | 57.578 | 57.554 | 57.554 | 56.984 | 24.964 | 19.777 | 19.793 |
Retained Earnings
| 73.414 | 63.774 | 64.637 | 56.904 | 57.592 | 51.622 | 55.16 | 45.919 | 48.498 | 43.163 | 44.284 | 36.024 | 36.488 | 30.759 | 28.082 | 25.555 | 30.603 | 31.441 | 31.96 | 45.867 | 46.122 | 44.585 | 42.76 | 29.693 | 29.052 | 15.344 | 22.584 | 21.822 | 13.336 |
Accumulated Other Comprehensive Income/Loss
| 0.193 | 0.515 | 0.811 | 0.54 | 0.743 | 0.422 | 6.046 | 5.513 | 0.108 | 0.47 | 0.551 | 0.28 | 1.749 | 1.556 | 15.018 | 0.655 | 0.422 | 0.768 | 0.702 | 0.623 | 0.553 | 0.392 | 0.979 | 0 | 0.261 | 0.34 | -0.129 | -0.362 | 0.174 |
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 | 0.671 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 191.161 | 181.738 | 182.099 | 174.029 | 174.288 | 167.93 | 171.173 | 161.399 | 158.373 | 153.4 | 147.708 | 139.177 | 141.11 | 134.655 | 99.756 | 82.866 | 87.681 | 88.245 | 88.698 | 104.068 | 104.253 | 102.555 | 101.317 | 87.918 | 86.867 | 72.668 | 47.42 | 41.238 | 33.303 |
Total Equity
| 191.161 | 181.738 | 182.099 | 174.029 | 174.288 | 167.93 | 171.173 | 161.399 | 158.373 | 153.4 | 147.708 | 139.177 | 141.11 | 134.655 | 99.756 | 82.866 | 87.681 | 88.245 | 88.698 | 104.068 | 104.253 | 102.555 | 101.317 | 87.918 | 86.867 | 72.668 | 47.42 | 41.238 | 33.303 |
Total Liabilities & Shareholders Equity
| 382.322 | 306.16 | 318.434 | 320.194 | 345.506 | 327.846 | 337.236 | 317.169 | 261.741 | 275.462 | 249.856 | 241.016 | 229.889 | 223.7 | 198.081 | 102.133 | 121.668 | 121.16 | 123.66 | 141.213 | 146.564 | 137.19 | 157.702 | 158.032 | 126.645 | 86.588 | 67.324 | 51.408 | 47.658 |