Tamawood Limited
ASX:TWD.AX
3.07 (AUD) • At close November 8, 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 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 6.114 | 5.841 | 5.231 | 4.385 | 5.244 | 4.557 | 3.808 | 8.23 | 8.163 | 5.468 | 4.309 | 4.954 | 5.455 | 3.893 | 3.189 | 5.09 | 2.58 | 1.813 | 3.366 | 2.71 | 5.634 | 4.557 | 4.732 | 4.732 | 3.089 | 3.089 | 1.641 | 7.891 | 7.497 | 12.718 | 9.297 | 11.173 | 3.162 | 5.568 | 4.115 | 3.058 | 2.483 | 0.269 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 6.114 | 5.841 | 5.231 | 4.385 | 5.244 | 4.557 | 3.808 | 8.23 | 8.163 | 5.468 | 4.309 | 4.954 | 5.455 | 3.893 | 3.189 | 5.09 | 2.58 | 1.813 | 3.366 | 2.71 | 5.634 | 4.557 | 4.732 | 4.732 | 3.089 | 3.089 | 1.641 | 7.891 | 7.497 | 12.718 | 9.297 | 11.173 | 3.162 | 5.568 | 4.115 | 3.058 | 2.483 | 0.269 |
Net Receivables
| 7.898 | 6.594 | 6.842 | 4.649 | 7.912 | 4.861 | 6.731 | 3.725 | 5.469 | 4.569 | 5.375 | 6.734 | 5.829 | 4.731 | 6.998 | 4.173 | 5.256 | 3.227 | 3.446 | 4.547 | 2.774 | 3.001 | 4.885 | 0 | 0 | 0 | 5.049 | 6.825 | 5.382 | 7.805 | 10.212 | 6.091 | 5.512 | 3.631 | 4.89 | 3.863 | 4.833 | 0.766 |
Inventory
| 19.942 | 20.754 | 19.317 | 21.044 | 20.424 | 21.767 | 21.437 | 13.588 | 11.555 | 10.412 | 8.834 | 10.269 | 13.866 | 14.824 | 15.181 | 14.049 | 13.888 | 11.684 | 10.566 | 8.619 | 7.803 | 6.523 | 8.384 | 8.384 | 5.413 | 5.413 | 15.789 | 36.878 | 21.921 | 21.104 | 21.527 | 10.28 | 10.329 | 6.934 | 7.541 | 8.728 | 5.019 | 2.802 |
Other Current Assets
| 0.478 | 0.694 | 0.398 | 1.129 | 0.753 | 0.765 | 0.397 | 0.521 | 0.105 | 0.495 | 0.115 | 0.288 | 0.454 | 0.784 | 0.514 | 0.137 | 0.006 | 0.083 | 0.627 | 0.028 | 0.161 | 0.066 | 0.049 | 0 | 0 | 0 | 0.254 | 0.268 | 0.019 | 0.708 | 2.055 | 0.326 | 0.607 | 0.01 | 0 | 0 | 0.005 | 0.212 |
Total Current Assets
| 34.432 | 33.883 | 31.788 | 31.207 | 34.333 | 31.95 | 32.373 | 26.064 | 25.292 | 20.944 | 18.633 | 22.245 | 25.604 | 24.232 | 25.882 | 23.449 | 21.73 | 16.807 | 18.005 | 15.904 | 16.23 | 14.147 | 18.05 | 18.05 | 17.181 | 17.181 | 22.733 | 51.862 | 34.819 | 42.335 | 43.091 | 28.293 | 19.642 | 16.143 | 16.546 | 15.649 | 12.34 | 4.048 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2.992 | 3.34 | 3.802 | 5.037 | 5.298 | 4.446 | 4.887 | 5.234 | 5.315 | 5.933 | 0.831 | 0.686 | 0.67 | 0.728 | 0.669 | 0.738 | 0.723 | 0.668 | 0.713 | 0.634 | 0.579 | 0.472 | 0.52 | 0.52 | 0.53 | 0.53 | 0.574 | 7.116 | 8.104 | 8.266 | 9.98 | 10.27 | 7.247 | 6.952 | 6.508 | 6.358 | 6.046 | 5.817 |
Goodwill
| 5.543 | 0 | 5.543 | 0 | 5.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 5.543 | 5.543 | 5.045 | 5.051 | 0 | 0.009 | 0 | 0.026 | 0 | 0.045 | 0 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.178 | 0 | 0 | 0.333 | 0.434 | 0.476 |
Goodwill and Intangible Assets
| 5.543 | 5.543 | 11.086 | 5.045 | 10.102 | 4.876 | 0.009 | 5.592 | 0.026 | 6.748 | 0.045 | 0 | 0.007 | 0 | 0.521 | 0 | 0.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0.11 | 0.178 | 0 | 0 | 0.333 | 0.434 | 0.476 |
Long Term Investments
| 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.358 | 0.815 | 0.815 | 0.815 | 0.705 | 0.255 | 0.255 | 0.255 | 0.255 | 0.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.357 | 2.366 | 2.133 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 4.75 | 4.964 | 5.11 | 5.429 | 5.581 | 0.523 | 0.714 | 0.471 | 0.434 | 0.422 | 0.37 | 0 | 0.386 | 0 | 0.403 | 0 | 0.637 | 0 | 0.557 | 0 | 0.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.562 | 0.64 | 0.763 | 1.36 | 0.563 | 0.829 | 0.79 | 0.307 | 0.152 |
Other Non-Current Assets
| -0 | -0 | -5.543 | 0 | -5.051 | -4.876 | -0.009 | -5.592 | -0.026 | -6.748 | -0.37 | 0.35 | -0.386 | 0.399 | -0.924 | 0.404 | -0.978 | 0.617 | -0.557 | 0.413 | 0 | -0.472 | -0.52 | -0.52 | -0.53 | -0.53 | 0 | 0 | 2.355 | 1.999 | 4.691 | 2.915 | 1.705 | 1.822 | 1.918 | 0.552 | 0.226 | 0.253 |
Total Non-Current Assets
| 13.715 | 14.277 | 14.885 | 15.941 | 16.36 | 5.399 | 6.031 | 6.063 | 6.564 | 7.17 | 1.691 | 1.741 | 0.932 | 1.382 | 0.924 | 1.397 | 0.978 | 1.285 | 0.713 | 1.047 | 1.271 | 0.472 | 0.52 | 0.52 | 0.53 | 0.53 | 0.574 | 7.116 | 10.459 | 10.827 | 15.778 | 16.424 | 12.623 | 9.337 | 9.255 | 8.033 | 7.013 | 6.698 |
Total Assets
| 48.147 | 48.16 | 46.673 | 47.148 | 50.693 | 37.349 | 38.404 | 32.127 | 31.856 | 28.114 | 20.694 | 23.986 | 26.922 | 25.614 | 27.209 | 24.846 | 23.345 | 18.092 | 19.275 | 16.951 | 17.501 | 14.619 | 18.57 | 18.947 | 17.711 | 17.711 | 23.307 | 58.978 | 45.278 | 53.162 | 58.869 | 44.717 | 32.265 | 25.48 | 25.801 | 23.682 | 19.353 | 10.746 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||
Account Payables
| 2.851 | 3.148 | 2.691 | 2.733 | 1.968 | 3.651 | 3.76 | 2.814 | 3.067 | 3.21 | 3.108 | 4.522 | 4.456 | 7.848 | 4.594 | 8.296 | 7.457 | 5.176 | 6.247 | 5.422 | 6.067 | 5.709 | 7.429 | 7.429 | 4.852 | 4.852 | 11.145 | 14.107 | 5.953 | 5.374 | 12.359 | 10.638 | 5.404 | 2.759 | 4.692 | 6.729 | 5.858 | 2.623 |
Short Term Debt
| 0.794 | 0.825 | 0.841 | 0.939 | 0.844 | 0.757 | 0.874 | 0.95 | 0.808 | 0.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.328 |
Tax Payables
| 0 | 0.177 | 0 | 0 | 0 | 0.203 | 0 | 0 | 0.014 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0.177 | 0 | 0 | 0 | 0.203 | 0 | 0 | 0.014 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.075 | 0.075 | 0.283 | 0 | 0.237 | 0.299 | 0.079 |
Other Current Liabilities
| 3.339 | 2.981 | 2.819 | 2.949 | 5 | 3.256 | 4.021 | 2.843 | 4.044 | 2.674 | 2.915 | 3.772 | 4.941 | 1.087 | 6.564 | 0.944 | 1.047 | 1.188 | 1.025 | 0.81 | 0.732 | 0.795 | 1.504 | 1.504 | 2.254 | 2.254 | 1.447 | 1.326 | 2.382 | 4.98 | 0.432 | 0.48 | 2.982 | 3.126 | 3.619 | 2.799 | 2.471 | 0.208 |
Total Current Liabilities
| 6.984 | 7.131 | 6.351 | 6.621 | 7.812 | 7.867 | 8.655 | 6.607 | 7.933 | 6.814 | 6.023 | 8.294 | 9.397 | 8.935 | 11.158 | 9.24 | 8.504 | 6.364 | 7.272 | 6.232 | 6.799 | 6.504 | 8.933 | 8.933 | 7.106 | 7.106 | 12.592 | 15.433 | 8.335 | 10.354 | 12.791 | 11.193 | 8.461 | 6.168 | 8.311 | 9.765 | 8.628 | 5.238 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2.075 | 2.411 | 2.789 | 3.873 | 4.155 | 3.309 | 3.556 | 3.779 | 4.071 | 4.496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 7.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 5.463 | 5.437 | 4.916 | 5.409 | 5.362 | 6.285 | 6.269 | 3.821 | 3.223 | 2.892 | 2.413 | 0 | 3.658 | 0 | 4.105 | 0 | 3.89 | 0 | 2.809 | 0 | 2.234 | 0 | 0.831 | 0 | 0 | 0 | 1.518 | 1.237 | 2.265 | 2.128 | 6.838 | 3.887 | 2.712 | 1.156 | 2.196 | 2.24 | 1.537 | 0.525 |
Other Non-Current Liabilities
| 0.411 | 0.422 | 0.4 | 0.378 | 0.335 | 0.347 | 0.334 | 0.313 | 0.293 | 0.285 | 0.26 | 0 | 0.344 | 0 | 0.366 | 0 | 0.314 | 0 | 0.3 | 0 | 0.237 | 0 | 0.285 | 0 | 0 | 0 | 0.285 | -7.56 | 0.35 | 0.562 | 0.48 | 0.414 | 0.382 | 0.392 | 0.521 | 0.507 | 0.028 | 0.009 |
Total Non-Current Liabilities
| 7.949 | 8.27 | 8.105 | 9.66 | 9.852 | 9.941 | 10.159 | 7.913 | 7.587 | 7.673 | 2.673 | 0 | 4.002 | 0 | 4.471 | 0 | 4.204 | 0 | 3.109 | 0 | 2.471 | 0 | 1.116 | 0 | 0 | 0 | 1.803 | 6.547 | 2.615 | 2.69 | 7.318 | 4.301 | 3.094 | 1.548 | 2.717 | 2.747 | 1.565 | 0.534 |
Total Liabilities
| 14.933 | 15.401 | 14.456 | 16.281 | 17.664 | 17.808 | 18.814 | 14.52 | 15.52 | 14.487 | 8.696 | 8.294 | 13.399 | 8.935 | 15.629 | 9.24 | 12.708 | 6.364 | 10.381 | 6.232 | 9.27 | 6.504 | 10.049 | 8.933 | 7.106 | 7.106 | 14.395 | 21.98 | 10.95 | 13.044 | 20.109 | 15.494 | 11.555 | 7.716 | 11.028 | 12.512 | 10.193 | 5.772 |
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 |
Common Stock
| 36.102 | 33.562 | 30.528 | 30.472 | 28.936 | 12.757 | 11.426 | 9.626 | 7.647 | 7.647 | 7.647 | 0.684 | 0.586 | 0.434 | 0.434 | 0.434 | 0.407 | 0.407 | 0.407 | 0.407 | 0.407 | 0.407 | 0.407 | 0.407 | 0.407 | 0.407 | 0.407 | 28.714 | 24.372 | 24.84 | 23.783 | 17.558 | 14.269 | 12.001 | 10.181 | 6.93 | 5.412 | 3.429 |
Retained Earnings
| -2.557 | -0.472 | 2.02 | 0.726 | 4.424 | 7.115 | 8.495 | 8.312 | 9.02 | 6.311 | 4.203 | 11.741 | 12.789 | 11.825 | 11.006 | 10.427 | 9.759 | 7.614 | 8.1 | 7.455 | 7.568 | 6.411 | 7.885 | 7.885 | 9.112 | 9.112 | 8.283 | 6.655 | 7.81 | 12.558 | 11.302 | 8.465 | 5.609 | 4.213 | 3.042 | 3.033 | 2.541 | 0.338 |
Accumulated Other Comprehensive Income/Loss
| -0.479 | -0.479 | -0.479 | -0.479 | -0.479 | -0.479 | -0.479 | -0.479 | -0.479 | -0.479 | 7.647 | 0 | -0.479 | 0 | -0.479 | 0 | -0.005 | 0 | -0.005 | -0.005 | -0.005 | 0 | -0.421 | 0 | 0 | 0 | -0.418 | 1.629 | 2.146 | 2.027 | 3.263 | 3.066 | 1.085 | 1.55 | 1.55 | 1.207 | 1.207 | 1.207 |
Other Total Stockholders Equity
| -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -7.647 | -0 | 0.479 | -0 | 0.479 | -0 | 0.005 | -0 | 0.005 | -0 | 0 | 0 | 0.421 | -8.292 | -9.519 | -9.519 | 0.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 33.066 | 32.611 | 32.069 | 30.719 | 32.881 | 19.393 | 19.442 | 17.459 | 16.188 | 13.479 | 11.85 | 12.425 | 13.375 | 12.259 | 11.44 | 10.861 | 10.166 | 8.021 | 8.507 | 7.857 | 7.97 | 6.818 | 8.292 | 8.292 | 9.519 | 9.519 | 8.69 | 36.998 | 34.328 | 39.425 | 38.348 | 29.089 | 20.963 | 17.764 | 14.773 | 11.17 | 9.161 | 4.974 |
Total Equity
| 33.214 | 32.759 | 32.217 | 30.867 | 33.029 | 19.541 | 19.59 | 17.607 | 16.336 | 13.627 | 11.998 | 12.573 | 13.523 | 12.399 | 11.58 | 11.399 | 10.637 | 8.311 | 8.894 | 8.132 | 8.231 | 6.936 | 8.521 | 8.292 | 9.519 | 9.519 | 8.912 | 36.998 | 34.328 | 40.118 | 38.76 | 29.223 | 20.71 | 17.764 | 14.773 | 11.17 | 9.161 | 4.974 |
Total Liabilities & Shareholders Equity
| 48.147 | 48.16 | 46.673 | 47.148 | 50.693 | 37.349 | 38.404 | 32.127 | 31.856 | 28.114 | 20.694 | 20.867 | 26.922 | 25.614 | 27.209 | 24.846 | 23.345 | 14.675 | 19.275 | 14.364 | 17.501 | 13.44 | 18.57 | 0 | 0 | 0 | 23.307 | 58.978 | 45.278 | 53.162 | 58.869 | 44.717 | 32.265 | 25.48 | 25.801 | 23.682 | 19.353 | 10.746 |