Thorney Opportunities Ltd
ASX:TOP.AX
0.675 (AUD) • At close October 17, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 57.509 | 13.226 | -3.008 | 33.002 | -46.953 | 18.007 | 15.96 | 30.406 | 17.985 | 11.397 | -0.85 | 0.566 | 0.276 | 13.588 | 13.536 | 19.111 | 28.613 | 27.845 | 8.326 | 1.047 | 5.308 | 12.061 | 8.514 | -0.003 | 0 | 0 | 0 |
| Cost of Revenue
| 11.767 | -2.338 | 2.391 | -5.811 | 2.371 | -3.106 | 0 | 0 | 0 | 0 | 0 | 0.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit
| 45.741 | 15.564 | -5.399 | 38.813 | -49.324 | 21.114 | 15.96 | 30.406 | 17.985 | 11.397 | -0.85 | 0.261 | 0.276 | 13.588 | 13.536 | 19.111 | 28.613 | 27.845 | 8.326 | 1.047 | 5.308 | 12.061 | 8.514 | -0.003 | 0 | 0 | 0 |
| Gross Profit Ratio
| 0.795 | 1.177 | 1.795 | 1.176 | 1.05 | 1.173 | 1 | 1 | 1 | 1 | 1 | 0.461 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 |
| General & Administrative Expenses
| 0.344 | 0.369 | 0.394 | 0.354 | 0.342 | 0.332 | 0.422 | 0.324 | 0.332 | 0.43 | 0.195 | 0.819 | 1.257 | 9.459 | 9.945 | 14.871 | 27.734 | 22.15 | 6.067 | 2.469 | 2.986 | 1.808 | 1.564 | 2.117 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.139 | 0.107 | 1.857 | 3.259 | 2.433 | 0.563 | 0 | 0 | 1.712 | 0.495 | 0 | 0 | 0 | 0 |
| SG&A
| 0.344 | 0.369 | 0.394 | 0.354 | 0.342 | 0.332 | 0.422 | 0.324 | 0.332 | 0.43 | 0.195 | 0.819 | 1.257 | 9.598 | 10.052 | 16.728 | 30.993 | 24.583 | 6.629 | 2.469 | 2.986 | 3.52 | 1.564 | 2.117 | 0 | 0 | 0 |
| Other Expenses
| 0.18 | 192.398 | 197.142 | 199.181 | 202.489 | 0 | -3.478 | 0.001 | 0.012 | 0 | -2.014 | -1.943 | 2.234 | -23.321 | -24.706 | -2.126 | -78.959 | -64.997 | 0.08 | 0.226 | 0.417 | -0.25 | -1.289 | -1.241 | -0.787 | 2.11 | 2.037 |
| Operating Expenses
| -0.63 | 5.192 | 2.897 | 8.708 | 2.792 | 6.103 | -3.056 | 0.325 | 0.343 | 0.43 | -1.819 | -1.124 | 3.491 | -13.723 | -14.654 | 14.602 | -47.966 | -40.414 | 6.709 | 2.695 | 3.403 | 3.27 | 0.275 | 0.875 | -0.787 | 2.11 | 2.037 |
| Operating Income
| 45.112 | 10.372 | -5.875 | 30.105 | -49.744 | 15.01 | 12.903 | 27.927 | 15.971 | 9.374 | -2.669 | -0.558 | 3.767 | -0.135 | -1.118 | -10.579 | -19.353 | -12.569 | -0.743 | -1.863 | -0.628 | -2.55 | -1.376 | -4.834 | -0.787 | 2.11 | 2.037 |
| Operating Income Ratio
| 0.784 | 0.784 | 1.953 | 0.912 | 1.059 | 0.834 | 0.808 | 0.918 | 0.888 | 0.822 | 3.139 | -0.986 | 13.649 | -0.01 | -0.083 | -0.554 | -0.676 | -0.451 | -0.089 | -1.779 | -0.118 | -0.211 | -0.162 | 1,611.286 | 0 | 0 | 0 |
| Total Other Income Expenses Net
| -0 | -0 | -0.031 | -0 | -0.001 | -0 | -0.058 | -0.037 | -0.211 | -0.113 | -0.719 | 0.305 | -4.787 | -0.398 | -0.508 | -1.114 | 2.703 | 5.443 | -0.483 | -0.584 | -0.167 | -0.188 | -0.311 | -0.063 | 0.399 | -0.78 | -0.757 |
| Income Before Tax
| 45.112 | 10.372 | -5.906 | 30.105 | -49.744 | 15.01 | 12.845 | 27.89 | 15.76 | 9.374 | -2.669 | -0.253 | -1.02 | -0.533 | -1.626 | -11.693 | -16.65 | -7.126 | -1.226 | -2.447 | -0.795 | -2.738 | -1.687 | -4.897 | -0.388 | 1.33 | 1.28 |
| Income Before Tax Ratio
| 0.784 | 0.784 | 1.963 | 0.912 | 1.059 | 0.834 | 0.805 | 0.917 | 0.876 | 0.822 | 3.139 | -0.447 | -3.696 | -0.039 | -0.12 | -0.612 | -0.582 | -0.256 | -0.147 | -2.337 | -0.15 | -0.227 | -0.198 | 1,632.333 | 0 | 0 | 0 |
| Income Tax Expense
| 10.083 | -0.489 | -2.182 | 7.578 | -14.827 | 2.964 | 1.736 | 7.701 | -0.881 | 9.374 | -2.669 | 0.305 | 1.009 | -1.009 | 0 | 0.298 | 1.67 | -0.78 | -1.281 | -2.447 | -0.795 | -2.738 | -1.687 | -4.897 | -0.388 | 1.33 | 1.28 |
| Net Income
| 35.029 | 10.86 | -3.723 | 22.527 | -34.917 | 12.046 | 11.109 | 20.189 | 16.641 | 9.374 | -2.669 | -0.558 | 2.822 | 0.476 | -1.626 | -11.991 | -23.822 | -13.422 | 0.055 | -0.002 | 0.042 | 0.127 | 0.284 | 0.059 | -0.399 | 0.78 | 0.757 |
| Net Income Ratio
| 0.609 | 0.821 | 1.238 | 0.683 | 0.744 | 0.669 | 0.696 | 0.664 | 0.925 | 0.822 | 3.139 | -0.986 | 10.225 | 0.035 | -0.12 | -0.627 | -0.833 | -0.482 | 0.007 | -0.002 | 0.008 | 0.011 | 0.033 | -19.667 | 0 | 0 | 0 |
| EPS
| 0.19 | 0.056 | -0.019 | 0.11 | -0.17 | 0.059 | 0.059 | 0.12 | 0.099 | 0.056 | -0.025 | -0.018 | 0.088 | 0.015 | -0.056 | -0.66 | -1.33 | -0.79 | -0.046 | -0.001 | -0.72 | -2.9 | -2.54 | -9.72 | -1.65 | 1.64 | 1.59 |
| EPS Diluted
| 0.19 | 0.056 | -0.019 | 0.11 | -0.17 | 0.059 | 0.059 | 0.12 | 0.099 | 0.056 | -0.025 | -0.018 | 0.088 | 0.015 | -0.056 | -0.66 | -1.33 | -0.79 | -0.046 | -0.001 | -0.72 | -2.9 | -2.54 | -9.72 | -1.65 | 1.64 | 1.59 |
| EBITDA
| 45.112 | 0.977 | 4.334 | -0 | 29.653 | -0 | 12.903 | 27.927 | 15.971 | 9.374 | -2.669 | -0.558 | 3.767 | 2.938 | 2.061 | -4.701 | -14.63 | -9.449 | 0.341 | -1.526 | -0.208 | -2.093 | -0.969 | -4.508 | -0.787 | 3.624 | 2.037 |
| EBITDA Ratio
| 0.784 | 0.074 | -1.441 | -0 | -0.632 | -0 | 0.808 | 0.918 | 0.888 | 0.822 | 3.139 | -0.986 | 13.649 | 0.216 | 0.152 | -0.246 | -0.511 | -0.339 | 0.041 | -1.457 | -0.039 | -0.174 | -0.114 | 1,502.62 | 0 | 0 | 0 |