Vmoto Limited
ASX:VMT.AX
0.11 (AUD) • At close November 8, 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 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2000 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||
Cash & Cash Equivalents
| 42.524 | 28.026 | 18.634 | 14.997 | 6.648 | 4.194 | 3.173 | 4.362 | 6.658 | 3.85 | 4.427 | 1.231 | 0.702 | 2.59 | 1.29 | 1.1 | 0.631 | 0.454 | 0.639 | 1.911 | 0.213 | 2.109 |
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 |
Cash and Short Term Investments
| 42.524 | 28.026 | 18.634 | 14.997 | 6.648 | 4.194 | 3.173 | 4.362 | 6.658 | 3.85 | 4.427 | 1.231 | 0.702 | 2.59 | 1.29 | 1.1 | 0.631 | 0.454 | 0.639 | 1.911 | 0.213 | 2.109 |
Net Receivables
| 9.22 | 17.47 | 14.813 | 8.725 | 2.13 | 0.915 | 1.203 | 2.126 | 9.142 | 4.033 | 3.64 | 1.716 | 1.43 | 0.718 | 1.009 | 1.973 | 9.232 | 0.732 | 0.474 | 0.015 | 0.031 | 0 |
Inventory
| 16.145 | 13.508 | 12.527 | 4.488 | 4.368 | 7.387 | 2.781 | 6.988 | 4.548 | 5.945 | 5.181 | 2.485 | 3.477 | 2.464 | 0.39 | 0.403 | 0.6 | 1.566 | 0.806 | 0 | -0.011 | 0 |
Other Current Assets
| 5.047 | 9.923 | 3.848 | 0.438 | 4.032 | 1.183 | 3.301 | 4.707 | 3.315 | 4.577 | 2.45 | 0 | 1.066 | 1.636 | 0.202 | 0.204 | 0.07 | -1.241 | 0.046 | 0.014 | 0.01 | 0 |
Total Current Assets
| 72.936 | 68.927 | 49.822 | 28.648 | 17.178 | 13.679 | 10.458 | 18.183 | 23.663 | 18.405 | 15.697 | 5.432 | 6.674 | 7.513 | 2.548 | 3.68 | 5.988 | 2.773 | 1.966 | 1.94 | 0.243 | 2.109 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 12.708 | 6.158 | 6.349 | 6.975 | 7.834 | 8.556 | 7.815 | 7.627 | 7.846 | 7.606 | 5.473 | 5.867 | 4.89 | 5.06 | 3.994 | 2.399 | 0.93 | 0.225 | 0.288 | 0.035 | 0.009 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.415 | 4.207 | 1.415 | 1.415 | 6.04 | 6.613 | 4.625 | 4.625 | 11.586 | 5.877 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2.787 | 0 | 0 | 0 | 0.298 | 0.447 | 0.596 | 4.093 | 2.214 | 3.46 | 3.593 | 1.867 | 7.894 | 7.751 | 5.909 | 4.843 | 11.603 | 0.017 | 0 | 0 | 0.049 | 0 |
Goodwill and Intangible Assets
| 2.787 | 0 | 0 | 0 | 0.298 | 0.447 | 0.596 | 4.093 | 3.629 | 7.667 | 3.593 | 3.282 | 7.894 | 7.751 | 5.909 | 4.843 | 11.603 | 0.017 | 0 | 0 | 0.049 | 0 |
Long Term Investments
| 7.886 | 5.902 | 7.133 | 5.944 | 0 | 0 | 0 | 0.222 | 0.316 | 0.393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| -2.787 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 2.787 | -12.059 | -13.481 | -12.919 | -8.132 | -9.003 | -8.41 | -11.942 | -11.791 | -0.299 | -9.066 | -9.149 | 0 | 0.204 | -0.005 | 0 | -0.526 | 5.878 | 0.001 | 0 | 0.064 | 0.07 |
Total Non-Current Assets
| 23.381 | 12.059 | 13.481 | 12.919 | 8.132 | 9.003 | 8.41 | 11.942 | 11.791 | 15.667 | 9.066 | 9.149 | 12.784 | 13.015 | 9.897 | 7.241 | 12.008 | 6.121 | 0.289 | 0.035 | 0.121 | 0.07 |
Total Assets
| 96.317 | 80.986 | 63.303 | 41.567 | 25.31 | 22.682 | 18.869 | 30.125 | 38.681 | 35.241 | 24.763 | 0 | 19.459 | 20.529 | 12.445 | 10.921 | 17.996 | 8.893 | 2.255 | 1.975 | 0.364 | 2.18 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 2.567 | 7.386 | 4.058 | 1.641 | 1.225 | 2.233 | 1.382 | 2.319 | 1.179 | 2.373 | 1.51 | 1.011 | 1.719 | 2.038 | 1.605 | 2.691 | 10.55 | 1.533 | 0.457 | 0.16 | 0.158 | 0 |
Short Term Debt
| 4.377 | 0.11 | 0.11 | 0.107 | 2.141 | 1.236 | 1.967 | 2.108 | 2.108 | 4.719 | 5.522 | 3.535 | 2.536 | 1.778 | 2.339 | 3.479 | 3.233 | 0.576 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0.474 | 0.009 | 0.308 | 0 | 0 | 0 | 0.501 | 0.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 6.244 | 9.701 | 10.687 | 4.235 | 0 | -1.236 | -1.967 | 2.957 | -2.108 | -4.719 | -0.714 | 0 | -0.985 | -1.099 | -0.506 | -0.967 | -9.423 | 0.038 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 2.709 | 5.088 | 2.128 | 2.02 | 4.408 | 5.152 | 4.453 | 1.912 | 3.404 | 8.04 | 0.714 | 0 | 1.007 | 1.069 | 1.264 | 1.011 | 3.35 | 1.278 | 0.029 | 0.002 | 0.004 | 0 |
Total Current Liabilities
| 15.897 | 22.285 | 16.983 | 8.004 | 7.774 | 7.385 | 5.835 | 9.296 | 4.584 | 10.413 | 7.032 | 4.546 | 4.277 | 3.786 | 4.702 | 6.213 | 7.709 | 3.425 | 0.485 | 0.162 | 0.162 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 0.923 | 0.165 | 0.283 | 0.402 | 0.511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.936 | 0.947 | 0.031 | 0.279 | 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 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.318 | 4.546 | 3.27 | 2.717 | -0.834 | 0 | 1.145 | 0 | 0.206 | 0.05 | 0.041 | 0 |
Total Non-Current Liabilities
| 0.923 | 0.165 | 0.283 | 0.402 | 0.511 | 0 | 0 | 0 | 0 | 0 | 6.318 | 4.546 | 3.27 | 2.717 | 0.103 | 0.947 | 1.175 | 0.279 | 0.206 | 0.05 | 0.041 | 0 |
Total Liabilities
| 16.82 | 22.45 | 17.266 | 8.406 | 8.285 | 7.385 | 5.835 | 9.296 | 4.584 | 10.413 | 7.032 | 9.092 | 4.277 | 3.786 | 4.805 | 7.161 | 8.885 | 3.704 | 0.485 | 0.212 | 0.162 | 0 |
Equity: | ||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0.513 | 1.141 | 0.844 | 0 | 1.366 | 2.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 109.841 | 91.908 | 90.559 | 89.824 | 75.354 | 74.814 | 72.432 | 71.447 | 70.276 | 61.294 | 57.726 | 48.604 | 46.772 | 41.869 | 28.805 | 21.218 | 18.666 | 13.527 | 7.833 | 5.279 | 2.567 | 2.18 |
Retained Earnings
| -28.326 | -35.574 | -45.843 | -53.925 | -57.662 | -59.126 | -58.257 | -50.383 | -37.052 | -36.326 | -37.341 | -37.512 | -30.35 | -25.776 | -22.389 | -18.294 | -9.551 | -14.204 | -6.064 | -3.516 | -2.35 | 0 |
Accumulated Other Comprehensive Income/Loss
| -1.903 | 2.327 | 1.395 | -2.712 | -0.721 | -0.513 | -1.141 | -0.844 | 0.873 | -1.366 | -2.654 | -1.29 | -1.24 | 0.78 | 1.034 | 0.327 | -0.1 | -0.011 | -0.06 | -0.004 | -0.001 | 0 |
Other Total Stockholders Equity
| -0 | 0 | 0 | 0 | 0 | -0.513 | -1.141 | -0.844 | 0 | -0.141 | -2.654 | 0 | 0 | 0.375 | -0.14 | 0 | -0.096 | 5.877 | 0.06 | 0.004 | -0.014 | 0 |
Total Shareholders Equity
| 79.612 | 58.661 | 46.111 | 33.186 | 16.97 | 15.176 | 13.034 | 20.22 | 34.097 | 24.827 | 17.731 | 9.801 | 15.182 | 17.248 | 7.309 | 3.251 | 8.92 | 5.189 | 1.77 | 1.763 | 0.202 | 2.18 |
Total Equity
| 79.497 | 58.536 | 46.037 | 33.161 | 17.026 | 15.297 | 13.034 | 20.829 | 34.097 | 24.827 | 17.731 | 9.801 | 15.182 | 16.743 | 7.64 | 3.76 | 9.111 | 5.189 | 1.77 | 1.763 | 0.202 | 2.18 |
Total Liabilities & Shareholders Equity
| 96.317 | 80.986 | 63.303 | 41.567 | 25.31 | 22.682 | 18.869 | 30.125 | 38.681 | 35.241 | 24.763 | 0 | 19.459 | 20.529 | 12.445 | 10.921 | 17.996 | 8.893 | 2.255 | 1.975 | 0.364 | 2.18 |