Summerset Group Holdings Limited (SNZ.AX)
AUD 10.53
(0.0%)
AUD 10.53
(0.0%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 398.17 Million | 369.17 Million | 383.4 Million | 266.84 Million | 237.89 Million | 217.8 Million |
| Net Income | 436.31 Million | 269.07 Million | 543.66 Million | 230.77 Million | 175.26 Million | 214.5 Million |
| Depreciation & Amortization | 14.74 Million | 12.62 Million | 10.51 Million | 7.01 Million | 6.76 Million | 5.3 Million |
| Deferred income taxes | - | 5.65 Million | 160 Thousand | -3.2 Million | 9.46 Million | 1.67 Million |
| Stock-based compensation | 3.67 Million | 2.71 Million | 1.45 Million | 1.57 Million | 1.25 Million | 714 Thousand |
| Change in working capital | 467.35 Million | -8.37 Million | -1.61 Million | 1.63 Million | -10.72 Million | -2.39 Million |
| Other non-cash items | -523.91 Million | 87.48 Million | -170.77 Million | 29.05 Million | 55.87 Million | -2 Million |
| Investing Cash Flow | -668.46 Million | -651.74 Million | -425 Million | -318.77 Million | -327.41 Million | -290.39 Million |
| Investments in PPE | -58.39 Million | -75.88 Million | -57.91 Million | -37.42 Million | -29.53 Million | -24 Million |
| Acquisitions | - | 573.95 Million | 365.36 Million | 280.68 Million | - | - |
| Investment purchases | -557.27 Million | -580.29 Million | -380.56 Million | -281.83 Million | -297.31 Million | -263.9 Million |
| Sales/Maturities of investments | - | 6.33 Million | 15.2 Million | 1.15 Million | - | - |
| Other Investing Activities | -52.79 Million | -575.86 Million | -367.08 Million | -281.34 Million | -566 Thousand | -2.48 Million |
| Financing Cash Flow | 257.65 Million | 299.49 Million | 34.15 Million | 46.28 Million | 103.49 Million | 72.5 Million |
| Debt repayment | -102.61 Million | -1.92 Million | -1.76 Million | -73.09 Million | -1.26 Million | -21.33 Million |
| Dividends payments | -34.28 Million | -28.16 Million | -23.71 Million | -19.38 Million | -19.54 Million | -17.78 Million |
| Common Stock Repurchased | - | 287 Thousand | -3.17 Million | 68.89 Million | -951 Thousand | - |
| Common Stock Issuance | - | 1.63 Million | 4.94 Million | 4.2 Million | 2.21 Million | - |
| Other Financing Activities | 394.55 Million | 327.66 Million | 57.86 Million | 65.67 Million | 123.03 Million | 113.52 Million |
| Accounts receivables | -7.59 Million | -8.37 Million | -1.61 Million | 1.63 Million | -10.72 Million | -2.39 Million |
| Accounts payables | - | - | - | - | - | - |
| Inventory | - | - | - | - | - | - |
| Other working capital | 474.94 Million | 437.64 Million | 435.38 Million | 297.78 Million | 267.39 Million | 238.42 Million |
| Cash at beginning of period | 25.34 Million | 8.42 Million | 15.81 Million | 21.46 Million | 7.48 Million | 7.56 Million |
| Cash at end of period | 12.64 Million | 25.34 Million | 8.42 Million | 15.81 Million | 21.46 Million | 7.48 Million |
| Capital Expenditure | -58.39 Million | -75.88 Million | -57.91 Million | -37.42 Million | -29.53 Million | -24 Million |
| Effect of forex changes on cash | -57 Thousand | -5000.00 | 45 Thousand | 1.00 | - | - |
| Net cash flow / Change in cash | -12.69 Million | 16.92 Million | -7.39 Million | -5.64 Million | 13.98 Million | -84 Thousand |
| Free Cash Flow | 339.77 Million | 293.29 Million | 325.48 Million | 229.41 Million | 208.36 Million | 193.79 Million |
| Breakdown | 2024 Q2 | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 FY | 2022 Q4 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | 102.16 Million | 436.31 Million | 303.25 Million | 133.06 Million | 269.07 Million | 134.43 Million |
| Depreciation & Amortization | 9.18 Million | 14.74 Million | 8.44 Million | 7.34 Million | 12.62 Million | 6 Million |
| Deferred income taxes | - | - | - | 3.94 Million | 5.65 Million | 6.42 Million |
| Stock-based compensation | 2.33 Million | 3.67 Million | 1.92 Million | 1.74 Million | 2.71 Million | 1.39 Million |
| Change in working capital | 233.5 Million | 467.35 Million | 295.29 Million | 172.05 Million | -8.37 Million | 214.41 Million |
| Other non-cash items | -155.55 Million | -523.91 Million | -357.42 Million | -167.54 Million | 87.48 Million | -177.51 Million |
| Investing Cash Flow | -293.79 Million | -668.46 Million | -336.36 Million | -332.1 Million | -651.74 Million | -384.77 Million |
| Investments in PPE | -64.57 Million | -58.39 Million | -55.56 Million | -53.34 Million | -75.88 Million | -38.47 Million |
| Acquisitions | - | - | - | - | 573.95 Million | - |
| Investment purchases | - | -557.27 Million | - | - | -580.29 Million | - |
| Sales/Maturities of investments | - | - | - | - | 6.33 Million | - |
| Other Investing Activities | -229.21 Million | -52.79 Million | -280.79 Million | -278.75 Million | -575.86 Million | -346.29 Million |
| Financing Cash Flow | 110.43 Million | 257.65 Million | 62.69 Million | 194.96 Million | 299.49 Million | 194.85 Million |
| Debt repayment | -141.55 Million | -102.61 Million | - | -225.69 Million | -1.92 Million | - |
| Dividends payments | -17.42 Million | -34.28 Million | -16.54 Million | -17.74 Million | -28.16 Million | -15.94 Million |
| Common Stock Repurchased | - | - | - | - | 287 Thousand | - |
| Common Stock Issuance | - | - | - | - | 1.63 Million | - |
| Other Financing Activities | -13.7 Million | 394.55 Million | 79.23 Million | -12.98 Million | 327.66 Million | 210.8 Million |
| Accounts receivables | -2.33 Million | -7.59 Million | -1.91 Million | -5.68 Million | -8.37 Million | -7.82 Million |
| Accounts payables | - | - | - | - | - | - |
| Inventory | - | - | - | - | - | - |
| Other working capital | 235.83 Million | 474.94 Million | 297.21 Million | 177.73 Million | 437.64 Million | 222.24 Million |
| Cash at beginning of period | 12.64 Million | 25.34 Million | 34.96 Million | 25.34 Million | 8.42 Million | 36.62 Million |
| Cash at end of period | 20.97 Million | 12.64 Million | 12.64 Million | 34.96 Million | 25.34 Million | 25.34 Million |
| Capital Expenditure | -64.57 Million | -58.39 Million | -55.56 Million | -53.34 Million | -75.88 Million | -38.47 Million |
| Effect of forex changes on cash | 72 Thousand | -57 Thousand | -152 Thousand | 95 Thousand | -5000.00 | -96 Thousand |
| Net cash flow / Change in cash | 8.33 Million | -12.69 Million | -22.31 Million | 9.61 Million | 16.92 Million | -11.27 Million |
| Free Cash Flow | 127.04 Million | 339.77 Million | 195.94 Million | 93.31 Million | 293.29 Million | 140.26 Million |
EBEN
RERE
CCL
ADB
COO
UPMKF