TPC Consolidated Limited
ASX:TPC.AX
9.7 (AUD) • At close November 4, 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 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 93.701 | 66.057 | 61.882 | 75.449 | 66.328 | 56.656 | 48.941 | 44.687 | 41.868 | 44.478 | 44.054 | 39.283 | 40.776 | 39.408 | 36.141 | 32.745 | 25.255 | 22.388 | 16.116 | 8.452 | 6.307 | 6.8 | 20.287 | 20.287 | 20.287 | 42.847 | 19.697 | 19.697 | 19.697 | 19.697 | 15.072 | 15.072 | 15.072 | 15.072 | 13.492 | 13.492 | 13.492 | 13.492 | 15.968 | 15.968 | 15.968 | 15.968 | 11.964 | 11.964 | 11.964 | 11.964 |
Cost of Revenue
| 78.823 | 54.502 | 50.804 | 52.526 | 64.147 | 52.135 | 44.91 | 36.093 | 38.36 | 36.917 | 37.694 | 32.352 | 34.077 | 31.766 | 30.239 | 26.196 | 21.808 | 18.184 | 12.713 | 6.799 | 4.73 | 4.626 | 15.172 | 15.172 | 15.172 | 31.471 | 15.435 | 15.435 | 15.435 | 15.435 | 11.971 | 11.971 | 11.971 | 11.971 | 9.876 | 9.876 | 9.876 | 9.876 | 12.209 | 12.209 | 12.209 | 12.209 | 8.824 | 8.824 | 8.824 | 8.824 |
Gross Profit
| 14.878 | 11.554 | 11.078 | 22.923 | 2.181 | 4.521 | 4.032 | 8.594 | 3.508 | 7.561 | 6.36 | 6.931 | 6.699 | 7.642 | 5.902 | 6.549 | 3.447 | 4.204 | 3.403 | 1.653 | 1.577 | 2.173 | 5.115 | 5.115 | 5.115 | 11.376 | 4.262 | 4.262 | 4.262 | 4.262 | 3.1 | 3.1 | 3.1 | 3.1 | 3.616 | 3.616 | 3.616 | 3.616 | 3.759 | 3.759 | 3.759 | 3.759 | 3.14 | 3.14 | 3.14 | 3.14 |
Gross Profit Ratio
| 0.159 | 0.175 | 0.179 | 0.304 | 0.033 | 0.08 | 0.082 | 0.192 | 0.084 | 0.17 | 0.144 | 0.176 | 0.164 | 0.194 | 0.163 | 0.2 | 0.136 | 0.188 | 0.211 | 0.196 | 0.25 | 0.32 | 0.252 | 0.252 | 0.252 | 0.266 | 0.216 | 0.216 | 0.216 | 0.216 | 0.206 | 0.206 | 0.206 | 0.206 | 0.268 | 0.268 | 0.268 | 0.268 | 0.235 | 0.235 | 0.235 | 0.235 | 0.262 | 0.262 | 0.262 | 0.262 |
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 |
General & Administrative Expenses
| 11.903 | 0 | 5.199 | 0 | 4.125 | 0 | 3.621 | 0 | 4.072 | 0 | 7.001 | 0 | 5.605 | 0 | 5.376 | 0 | 4.823 | 0 | 5.315 | 0 | 0.729 | 0.729 | 2.585 | 2.585 | 2.585 | 2.585 | 3.125 | 3.125 | 3.125 | 3.125 | 2.306 | 2.306 | 2.306 | 2.306 | 1.878 | 1.878 | 1.878 | 1.878 | 1.769 | 1.769 | 1.769 | 1.769 | 1.408 | 1.408 | 1.408 | 1.408 |
Selling & Marketing Expenses
| 0.816 | 0 | 0.539 | 0 | 0.836 | 0 | 0.792 | 0 | 0.402 | 0 | 0.383 | 0 | 0.441 | 0 | 0.478 | 0 | 0.413 | 0 | 1.002 | 0 | 0.647 | 0.162 | 0.378 | 0.378 | 0.378 | 0.378 | 0.379 | 0.379 | 0.379 | 0.379 | 0.414 | 0.414 | 0.414 | 0.414 | 0.388 | 0.388 | 0.388 | 0.388 | 0.224 | 0.224 | 0.224 | 0.224 | 0.203 | 0.203 | 0.203 | 0.203 |
SG&A
| 12.718 | 6.082 | 5.738 | 7.688 | 4.961 | 5.228 | 4.413 | 4.099 | 4.474 | 3.379 | 4.119 | 6.826 | 6.047 | 6.647 | 5.854 | 5.93 | 5.236 | 5.602 | 6.317 | 3.645 | 3.681 | 2.446 | 2.963 | 2.963 | 2.963 | 8.887 | 3.504 | 3.504 | 3.504 | 3.504 | 2.72 | 2.72 | 2.72 | 2.72 | 2.266 | 2.266 | 2.266 | 2.266 | 1.993 | 1.993 | 1.993 | 1.993 | 1.611 | 1.611 | 1.611 | 1.611 |
Other Expenses
| 0 | 0 | 0 | 0 | -0.281 | 0 | 0.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.261 | -0.261 | -2.022 | -2.022 | -2.022 | -2.022 | -2.232 | -2.232 | -2.232 | -2.232 | -2.043 | -2.043 | -2.043 | -2.043 | -1.663 | -1.663 | -1.663 | -1.663 | -1.506 | -1.506 | -1.506 | -1.506 | -1.201 | -1.201 | -1.201 | -1.201 |
Operating Expenses
| 12.718 | 6.082 | 5.738 | 7.688 | 5.241 | 5.228 | 4.202 | 4.099 | 4.474 | 3.379 | 4.119 | 6.881 | 6.136 | 6.821 | 5.899 | 5.725 | 5.688 | 5.268 | 6.425 | 3.752 | 9.558 | 2.547 | 0.941 | 0.941 | 0.941 | 7.219 | 1.272 | 1.272 | 1.272 | 1.272 | 0.676 | 0.676 | 0.676 | 0.676 | 0.602 | 0.602 | 0.602 | 0.602 | 0.487 | 0.487 | 0.487 | 0.487 | 0.41 | 0.41 | 0.41 | 0.41 |
Operating Income
| 2.16 | 5.472 | 5.34 | 15.235 | -3.06 | -0.706 | -0.17 | 4.496 | -0.966 | 4.181 | 2.241 | -0.041 | 0.48 | 0.905 | -0.052 | 0.523 | -1.904 | -1.522 | -3.074 | -2.128 | -2.239 | -0.417 | 0.671 | 0.671 | 0.671 | 1.764 | -0.93 | -0.93 | -0.93 | -0.93 | -0.693 | -0.693 | -0.693 | -0.693 | 0.4 | 0.4 | 0.4 | 0.4 | 0.928 | 0.928 | 0.928 | 0.928 | 0.825 | 0.825 | 0.825 | 0.825 |
Operating Income Ratio
| 0.023 | 0.083 | 0.086 | 0.202 | -0.046 | -0.012 | -0.003 | 0.101 | -0.023 | 0.094 | 0.051 | -0.001 | 0.012 | 0.023 | -0.001 | 0.016 | -0.075 | -0.068 | -0.191 | -0.252 | -0.355 | -0.061 | 0.033 | 0.033 | 0.033 | 0.041 | -0.047 | -0.047 | -0.047 | -0.047 | -0.046 | -0.046 | -0.046 | -0.046 | 0.03 | 0.03 | 0.03 | 0.03 | 0.058 | 0.058 | 0.058 | 0.058 | 0.069 | 0.069 | 0.069 | 0.069 |
Total Other Income Expenses Net
| -0.326 | 0.438 | 0.267 | 3.313 | 11.173 | 0.789 | 0.005 | 0.971 | 0.527 | 0.262 | -0.053 | 0.067 | 0.051 | -0.098 | 0.051 | 0.288 | -0.3 | 0.453 | 0.132 | 0.216 | -5.717 | -0.002 | 0.427 | 0.427 | 0.427 | 2.193 | -1.066 | -1.066 | -1.066 | -1.066 | 0.043 | 0.043 | 0.043 | 0.043 | 0.114 | 0.114 | 0.114 | 0.114 | -0.039 | -0.039 | -0.039 | -0.039 | 0.238 | 0.238 | 0.238 | 0.238 |
Income Before Tax
| 1.834 | 5.91 | 5.607 | 18.548 | 8.113 | 0.082 | -0.165 | 5.467 | -0.439 | 4.444 | 2.189 | 0.026 | 0.531 | 0.807 | -0.001 | 0.811 | -2.204 | -1.068 | -2.942 | -1.912 | -7.955 | -0.419 | 1.098 | 1.098 | 1.098 | 3.957 | -1.996 | -1.996 | -1.996 | -1.996 | -0.651 | -0.651 | -0.651 | -0.651 | 0.514 | 0.514 | 0.514 | 0.514 | 0.889 | 0.889 | 0.889 | 0.889 | 1.063 | 1.063 | 1.063 | 1.063 |
Income Before Tax Ratio
| 0.02 | 0.089 | 0.091 | 0.246 | 0.122 | 0.001 | -0.003 | 0.122 | -0.01 | 0.1 | 0.05 | 0.001 | 0.013 | 0.02 | -0 | 0.025 | -0.087 | -0.048 | -0.183 | -0.226 | -1.261 | -0.062 | 0.054 | 0.054 | 0.054 | 0.092 | -0.101 | -0.101 | -0.101 | -0.101 | -0.043 | -0.043 | -0.043 | -0.043 | 0.038 | 0.038 | 0.038 | 0.038 | 0.056 | 0.056 | 0.056 | 0.056 | 0.089 | 0.089 | 0.089 | 0.089 |
Income Tax Expense
| 0.53 | 1.822 | 0.844 | 6.464 | 2.904 | 0.079 | -1.05 | 1.665 | -1.333 | 1.976 | 0.156 | 0.16 | 1.83 | 0 | 0.268 | 0.268 | 0.732 | 0 | 0.123 | 0 | 0.113 | 0.18 | 0.137 | 0.137 | 0.137 | 0.485 | -0.218 | -0.218 | -0.218 | -0.218 | -0.155 | -0.155 | -0.155 | -0.155 | 0.261 | 0.261 | 0.261 | 0.261 | 0.255 | 0.255 | 0.255 | 0.255 | 0.331 | 0.331 | 0.331 | 0.331 |
Net Income
| 1.304 | 4.088 | 4.764 | 12.084 | 5.209 | 0.003 | 0.885 | 3.802 | 0.894 | 2.468 | 2.028 | 0.187 | 2.361 | 0.807 | 0.267 | 0.543 | -1.472 | -1.068 | -2.819 | -1.912 | -8.069 | -0.599 | 0.96 | 0.96 | 0.96 | 3.472 | -1.779 | -1.779 | -1.779 | -1.779 | -0.495 | -0.495 | -0.495 | -0.495 | 0.253 | 0.253 | 0.253 | 0.253 | 0.634 | 0.634 | 0.634 | 0.634 | 0.732 | 0.732 | 0.732 | 0.732 |
Net Income Ratio
| 0.014 | 0.062 | 0.077 | 0.16 | 0.079 | 0 | 0.018 | 0.085 | 0.021 | 0.055 | 0.046 | 0.005 | 0.058 | 0.02 | 0.007 | 0.017 | -0.058 | -0.048 | -0.175 | -0.226 | -1.279 | -0.088 | 0.047 | 0.047 | 0.047 | 0.081 | -0.09 | -0.09 | -0.09 | -0.09 | -0.033 | -0.033 | -0.033 | -0.033 | 0.019 | 0.019 | 0.019 | 0.019 | 0.04 | 0.04 | 0.04 | 0.04 | 0.061 | 0.061 | 0.061 | 0.061 |
EPS
| 0.11 | 0.36 | 0.42 | 1.06 | 0.46 | 0 | 0.078 | 0.34 | 0.08 | 0.22 | 0.18 | 0.017 | 0.21 | 0.072 | 0.024 | 0.051 | -0.14 | -0.11 | -0.27 | -0.18 | -0.75 | -0.056 | 0.083 | 0.083 | 0.083 | 0.28 | -0.15 | -0.15 | -0.15 | -0.15 | -0.046 | -0.046 | -0.046 | -0.046 | 0.024 | 0.024 | 0.024 | 0.024 | 0.059 | 0.059 | 0.059 | 0.059 | 0.067 | 0.067 | 0.067 | 0.067 |
EPS Diluted
| 0.11 | 0.36 | 0.42 | 1.06 | 0.46 | 0 | 0.078 | 0.34 | 0.08 | 0.22 | 0.18 | 0.017 | 0.21 | 0.072 | 0.024 | 0.051 | -0.14 | -0.11 | -0.27 | -0.18 | -0.75 | -0.056 | 0.083 | 0.083 | 0.083 | 0.28 | -0.15 | -0.15 | -0.15 | -0.15 | -0.046 | -0.046 | -0.046 | -0.046 | 0.024 | 0.024 | 0.024 | 0.024 | 0.059 | 0.059 | 0.059 | 0.059 | 0.067 | 0.067 | 0.067 | 0.067 |
EBITDA
| 1.785 | 6.093 | 5.701 | 15.643 | -2.664 | -0.307 | 0.231 | 4.999 | -0.567 | 4.536 | 2.386 | 0.105 | 0.652 | 0.995 | 0.048 | 0.619 | -1.789 | -1.398 | -2.914 | -1.992 | -2.103 | -0.273 | 1.626 | 1.626 | 1.626 | 2.489 | -1.597 | -1.597 | -1.597 | -1.597 | -0.4 | -0.4 | -0.4 | -0.4 | 0.744 | 0.744 | 0.744 | 0.744 | 1.133 | 1.133 | 1.133 | 1.133 | 1.252 | 1.252 | 1.252 | 1.252 |
EBITDA Ratio
| 0.019 | 0.092 | 0.092 | 0.207 | -0.04 | -0.005 | 0.005 | 0.112 | -0.014 | 0.102 | 0.054 | 0.003 | 0.016 | 0.025 | 0.001 | 0.019 | -0.071 | -0.062 | -0.181 | -0.236 | -0.333 | -0.04 | 0.08 | 0.08 | 0.08 | 0.058 | -0.081 | -0.081 | -0.081 | -0.081 | -0.027 | -0.027 | -0.027 | -0.027 | 0.055 | 0.055 | 0.055 | 0.055 | 0.071 | 0.071 | 0.071 | 0.071 | 0.105 | 0.105 | 0.105 | 0.105 |