BVS.ASX
Bravura Solutions Ltd
https://www.marketindex.com.au/asx/bvs/financials

Annual Financial Summary

06/2024
06/2023
06/2022
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
N/A
Profitability
NPAT ($) 8,777,000 (280,714,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
NPAT Margin 3.53% -19.06% Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Abnormals ($) - (233,417,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
NPAT before Abnormals ($) 8,777,000 (47,297,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Return on Equity (ROE) 6.57% -37.56% Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Return on Assets (ROA) 4.30% -17.89% Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Valuation
PE Ratio 56.84 (3.04) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
PE Relative to Market 339.7% 0.0% Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Price to Book 3.62 1.67 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Price to Cash Flow 19.98 (35.03) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Shares Outstanding (M) 448.35 448.35 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Market Cap ($M) $484.22 $210.73 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Enterprise Value ($M) $411.66 $162.76 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Performance
Total Shareholder Return 129.8% -65.9% Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Relative to Market 117.3% -80.7% Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Per Share
Earnings (EPS Adjusted) 1.90 -91.66 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Earnings (with Abnormals) 1.90 -15.44 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Cash Flow 6.50 (1.80) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Cash 0.20 0.17 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Net Tangible Assets 0.22 0.20 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Book Value 0.30 0.28 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Share Price $1.08 $0.47 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Liquidity
Quick Ratio 1.39 1.67 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Current Ratio 1.39 1.67 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Efficiency
Asset Turnover 1.09 0.98 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Inventory Turnover - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Working Capital Turnover (5.91) (259.82) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Dividends
DPS (c) - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Dividend yield - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Franking - 100% Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Gross DPS (c) - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Gross Dividend Yield - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Payout Ratio - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Income Statement

06/2024
06/2023
06/2022
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
N/A
INCOME
Trading Revenue 248,947,000 248,129,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other Income 1,459,000 1,471,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Income Excl. Interest 250,406,000 249,600,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
INTEREST/FINANCE INCOME
Forex Gain/Loss - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Income 250,406,000 249,600,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
EXPENSES
Expenses (222,456,000) (269,534,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
EBITDA 27,950,000 (19,934,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
DEPRECIATION AND AMORTISATION
Depreciation (12,180,000) (13,807,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Amortisation (3,408,000) (12,651,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Depreciation & Amortisation (15,588,000) (26,458,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
EBIT 12,362,000 (46,392,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
INTEREST/FINANCE EXPENSES
Interest/Finance Income 2,370,000 543,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Interest Expense (1,533,000) (2,521,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Interest Capitalised - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Interest Expenses Incl. Capital (1,533,000) (2,521,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Net Interest Expenses 837,000 (1,978,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Pre-Tax Profit 13,199,000 (48,370,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Net Capital Profits - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Pre-Tax Profit Pre-Cap 13,199,000 (48,370,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
TAX
Tax Expenses (4,422,000) 1,073,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
NPAT before Abnormals 8,777,000 (47,297,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
ABNORMALS
Abnormals - (233,417,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Abnormals Tax - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Net Abnormals - (233,417,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Non-Controlling Interests - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Reported NPAT after Abnormals 8,777,000 (280,714,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
NPAT before Capital 8,777,000 (280,714,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
EQUITY
Diluted Shares 448,354,002 448,354,002 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Diluted Weighted Shares 461,947,368 306,270,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Ordinary Dividends - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Preference Dividends - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
EPS Adjusted 19,000 (154,400) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
EPS after Abnormals 19,000 (916,557) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Share of net Profit/Loss - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Balance Sheet

06/2024
06/2023
06/2022
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
N/A
Current Assets
Cash 89,971,000 75,749,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Receivables 39,891,000 59,565,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Prepayments 7,470,000 8,738,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Inventories - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Investments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other 17,480,000 25,060,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Current Assets 154,812,000 169,112,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Non-current assets
Receivables - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Inventories - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
PP&E 27,822,000 38,578,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Investments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Intangibles Excl. Goodwill 35,584,000 36,390,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Goodwill - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Future Income Tax Benefit 3,777,000 1,763,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other 7,209,000 8,629,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Non-Current Assets 74,392,000 85,360,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Assets 229,204,000 254,472,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Current Liabilities
Accounts Payable 9,580,000 17,890,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Provisions 19,664,000 27,447,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Short Term Debt 4,600,000 7,115,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other 77,695,000 48,981,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Current Liabilities 111,539,000 101,433,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Non-current liabilities
Accounts Payable - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Long Term Debt 12,808,000 20,670,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Provisions 4,240,000 6,458,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other - 1,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Non-Current Liabilities 17,048,000 27,129,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Liabilities 128,587,000 128,562,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Shareholder Equity
Share Capital 432,867,000 432,867,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Convertible Equity - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other Equity - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Reserves ex. Share Premium 13,920,000 14,936,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Share Premium Reserves - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Retained Profits (313,116,000) (321,893,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Available Equity Assets 133,670,000 - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
External Equity
Non-controlling Interests - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Net Assets 100,617,000 125,910,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Debt 17,408,000 27,785,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Cash Flow

06/2024
06/2023
06/2022
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
N/A
OPERATING ACTIVITIES
Receipts 298,389,000 242,031,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Payments (267,273,000) (245,217,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Dividends Received - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Interest Received 2,370,000 543,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Interest Paid - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Taxes Paid (3,317,000) (2,862,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Net Operating Cash Flow 30,169,000 (5,505,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
INVESTMENT ACTIVITIES
Capital Expend. Excl. Investments (6,490,000) (19,182,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Payments for Investment - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Payments for Subsidiaries - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Proceeds from PP&E - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Proceeds from Investments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Proceeds from Subsidiaries - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Loans Granted - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Loans Repaid - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other Investments - (4,905,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Net Investment Cash Flow (6,490,000) (24,087,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Operating CF less Investment CF 23,679,000 (29,592,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
FINANCING ACTIVITIES
Proceeds from Issues - 80,000,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Proceeds from Borrowings - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Repayment of Borrowings - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Dividends Paid - (8,021,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other Financing Activities (17,470,000) (25,562,000) Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Net Financing Cash Flow (17,470,000) 46,417,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Total Net Cashflow 14,814,000 26,658,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
CASH
Cash and Cash Equiv. Period Open 75,749,000 48,672,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Exchange Rate Adjustments (592,000) 419,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Other Cash Adjustments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Cash and Cash Equiv. Period Close 89,971,000 75,749,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required -
Membership required
Member Content
Source:
Morningstar Logo