Synertec
SOP.AXSynertec Corporation Limited Price (SOP.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
445,264,211
(13.7609)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Synertec Corporation LimitedCurrency: AUD
| YEAR | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||
| Revenue |
0.00
+0% |
0.00
+0% |
1,998,000.00
+0% |
1,437,000.00
-28% |
1,000.00
-100% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
963,328.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
10,024.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
10,324.00
+0% |
8,650,553.00
+83,691% |
12,780,817.00
+48% |
11,584,206.00
-9% |
17,021,437.00
+47% |
14,682,303.00
-14% |
11,432,670.00
-22% |
24,157,761.00
+111% |
11,120,178.00
-54% |
8,385,690.00
-25% |
10,886,378.00
+30% |
14,805,159.00
+36% |
18,952,437.00
+28% |
|
| Cost of Revenue | ||||||||||||||||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 8,327,947.00 | 12,348,782.00 | 10,326,396.00 | 146,780.00 | 11,902,239.00 | 10,408,565.00 | 22,292,775.00 | 11,147,852.00 | 8,095,003.00 | 11,416,017.00 | 16,017,004.00 | 18,756,063.00 | |
| Gross Profit | ||||||||||||||||||||||||||||||||||||
| Gross Profit |
0.00
+0% |
0.00
+0% |
1,998,000.00
+0% |
1,437,000.00
-28% |
1,000.00
-100% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
963,328.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
10,024.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
10,324.00
+0% |
322,606.00
+3,025% |
432,035.00
+34% |
1,257,810.00
+191% |
16,874,657.00
+1,242% |
2,780,064.00
-84% |
1,024,105.00
-63% |
1,864,986.00
+82% |
-27,674.00
-101% |
290,687.00
-1,150% |
-529,639.00
-282% |
-1,211,845.00
+129% |
196,374.00
-116% |
|
| Gross Profit Ratio | (0.00%) | (0.00%) | (1.00%) | (1.00%) | (1.00%) | (0.00%) | (0.00%) | (0.00%) | (1.00%) | (0.00%) | (0.00%) | (0.00%) | (1.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (1.00%) | (0.04%) | (0.03%) | (0.11%) | (0.99%) | (0.19%) | (0.09%) | (0.08%) | (0.00%) | (0.04%) | (-0.05%) | (-0.08%) | (0.01%) | |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,531,213.00 | 1,652,290.00 | 1,132,051.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 400,000.00 | 178,580.00 | 500,449.00 | 482,074.00 | 151,250.00 | 190,895.00 | 0.00 | 158,000.00 | 0.00 | 0.00 | 0.00 | 458,897.00 | 280,305.00 | 292,053.00 | 374,519.00 | 240,677.00 | 479,333.00 | 708,502.00 | 998,585.00 | 6,610,440.00 | 9,676,081.00 | 14,647,086.00 | 16,896,502.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 400,000.00 | 178,580.00 | 500,449.00 | 482,074.00 | 151,250.00 | 190,895.00 | 0.00 | 158,000.00 | 174,740.00 | 0.00 | 0.00 | 750,664.00 | 578,851.00 | 630,805.00 | 485,368.00 | 849,723.00 | 989,622.00 | 1,302,813.00 | 1,829,294.00 | 2,524,903.00 | 1,987,001.00 | 3,620,767.00 | 2,816,893.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 199,903.00 | 174,740.00 | 0.00 | 0.00 | 291,767.00 | 298,546.00 | 338,752.00 | 41,820.00 | 151,227.00 | 329,460.00 | 370,260.00 | 533,387.00 | 831,203.00 | 420,693.00 | 1,498,022.00 | -14,079,609.00 | |
| Depreciation and Amortiz... | 0.00 | -1,196,000.00 | 125,000.00 | 135,000.00 | 8,000.00 | 2,000.00 | 10,000.00 | 16,636.00 | 24,633.00 | 0.00 | 0.00 | 0.00 | 315.00 | 415.00 | 522.00 | 99,441.00 | 1,006.00 | 1,505.00 | 31,663.00 | 234,276.00 | 244,301.00 | 210,860.00 | 230,592.00 | 171,239.00 | 171,523.00 | 171,130.00 | 146,780.00 | 98,720.00 | 95,199.00 | 127,562.00 | 279,934.00 | 374,256.00 | 517,313.00 | 667,577.00 | 1,075,186.00 | |
| Other Expenses | 22,000.00 | 223,000.00 | -1,378,000.00 | -403,000.00 | 337,000.00 | 500,000.00 | 29,000.00 | 332,441.00 | -963,328.00 | -1,391,023.00 | -8,616,740.00 | -3,744,000.00 | -194,000.00 | -184,414.00 | 522.00 | 99,441.00 | 152,256.00 | -30,750.00 | -8,787.00 | 325,276.00 | 246,426.00 | 4,000.00 | 10,324.00 | 91,292.00 | 67,153.00 | 72,297.00 | 104,991.00 | 142,837.00 | -4,722,112.00 | 8,656.00 | 107,326.00 | 50,000.00 | 1,202,416.00 | 753,600.00 | 0.00 | |
| Total Operating Expenses | 22,000.00 | 223,000.00 | 620,000.00 | 1,034,000.00 | 338,000.00 | 500,000.00 | 29,000.00 | 332,441.00 | 448,170.00 | -1,391,023.00 | -8,616,740.00 | -3,744,000.00 | 861,618.00 | 178,995.00 | 500,971.00 | 581,515.00 | 1,745,333.00 | 932,216.00 | 964,147.00 | 1,325,304.00 | 1,306,928.00 | 1,524,835.00 | 1,128,150.00 | 1,544,669.00 | 989,461.00 | 1,049,486.00 | 7,968,474.00 | 849,723.00 | 6,225,453.00 | 1,901,432.00 | 1,829,294.00 | 2,524,903.00 | 4,518,214.00 | 5,273,057.00 | 3,948,944.00 | |
| Cost and Exponses | 22,000.00 | 223,000.00 | 620,000.00 | 1,034,000.00 | 338,000.00 | 500,000.00 | 29,000.00 | 332,441.00 | 448,170.00 | -1,391,023.00 | -8,616,740.00 | -3,744,000.00 | 861,618.00 | 178,995.00 | 500,971.00 | 581,515.00 | 1,745,333.00 | 932,216.00 | 964,147.00 | 1,325,304.00 | 1,306,928.00 | 1,524,835.00 | 1,128,150.00 | 1,544,669.00 | 989,461.00 | 1,049,486.00 | 7,968,474.00 | 12,751,962.00 | 16,634,018.00 | 24,194,207.00 | 12,977,146.00 | 10,619,906.00 | 15,934,231.00 | 21,290,061.00 | 22,705,007.00 | |
| Operating Income | ||||||||||||||||||||||||||||||||||||
| Operating Income |
22,000.00
+0% |
-223,000.00
-1,114% |
1,378,000.00
-718% |
403,000.00
-71% |
-337,000.00
-184% |
-500,000.00
+48% |
-29,000.00
-94% |
-332,441.00
+1,046% |
963,328.00
-390% |
-1,391,023.00
-244% |
-8,616,740.00
+519% |
-3,744,000.00
-57% |
-861,303.00
-77% |
-178,995.00
-79% |
-500,971.00
+180% |
-581,515.00
+16% |
-1,744,327.00
+200% |
-899,961.00
-48% |
-964,147.00
+7% |
-1,091,028.00
+13% |
-1,306,928.00
+20% |
-1,524,835.00
+17% |
-1,117,826.00
-27% |
-1,544,669.00
+38% |
-989,461.00
-36% |
-1,049,486.00
+6% |
-7,968,474.00
+659% |
1,930,340.00
-124% |
-431,823.00
-122% |
-25,612.00
-94% |
-1,856,970.00
+7,150% |
-2,234,220.00
+20% |
-5,047,850.00
+126% |
-6,484,900.00
+28% |
-3,752,569.00
-42% |
|
| Operating Income Ratio | (0.00%) | (0.00%) | (0.69%) | (0.28%) | (-337.00%) | (0.00%) | (0.00%) | (0.00%) | (1.00%) | (0.00%) | (0.00%) | (0.00%) | (-85.92%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-108.27%) | (-0.18%) | (-0.08%) | (-0.09%) | (-0.47%) | (0.13%) | (-0.04%) | (0.00%) | (-0.17%) | (-0.27%) | (-0.46%) | (-0.44%) | (-0.20%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 158,778.00 | 0.00 | 0.00 | 0.00 | 10,024.00 | 406.00 | 23,231.00 | 13,083.00 | 4,780.00 | 43,852.00 | 296,126.00 | 103,837.00 | 28,835.00 | 57,434.00 | 583,168.00 | 338,947.00 | 211,301.00 | 170,136.00 | 114,162.00 | 81,898.00 | 35,874.00 | 17,281.00 | 17,514.00 | 45,414.00 | 9,586.00 | 131,237.00 | 0.00 | |
| Interest Expenses | 9,000.00 | 20,000.00 | 38,000.00 | 24,000.00 | 0.00 | 2,000.00 | 0.00 | 479.00 | 0.00 | 0.00 | 0.00 | 34,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 116,692.00 | 104,868.00 | 10,817.00 | 1,291.00 | 7.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 60,155.00 | 28,988.00 | 51,801.00 | 74,587.00 | 149,563.00 | 145,383.00 | 131,237.00 | 124,628.00 | |
| Total Other Income/Exp... | -9,000.00 | -1,216,000.00 | -1,776,000.00 | -1,874,000.00 | -164,000.00 | -277,000.00 | -185,000.00 | -1,119,831.00 | -1,855,771.00 | 0.00 | 0.00 | -34,000.00 | -193,685.00 | -184,008.00 | 21,831.00 | 2,202.00 | -1,487,161.00 | -82,625.00 | 276,522.00 | 102,546.00 | 244,301.00 | 4,000.00 | -30,406.00 | 89,905.00 | -55,534.00 | -239,292.00 | 5,979.00 | -50,135.00 | -4,686,238.00 | -19,459.00 | 50,253.00 | -982,855.00 | -2,219,418.00 | -87,038.00 | -3,505,659.00 | |
| EBITDA | ||||||||||||||||||||||||||||||||||||
| EBITDA | 22,000.00 | -1,419,000.00 | -360,000.00 | -1,447,000.00 | -501,000.00 | -775,000.00 | -214,000.00 | -1,451,793.00 | -892,443.00 | -1,391,023.00 | -8,616,740.00 | -3,744,000.00 | -851,279.00 | -178,580.00 | -500,449.00 | 14,760.00 | -2,571,950.00 | -6,518.00 | 327,789.00 | 330,772.00 | 273,136.00 | 204,491.00 | -887,234.00 | 457,896.00 | 271,013.00 | -666,327.00 | -7,455,762.00 | 2,029,061.00 | -336,624.00 | 125,636.00 | -1,452,190.00 | -1,764,546.00 | -3,539,995.00 | -5,773,125.00 | -6,058,414.00 | |
| EBITDA ratio | (0.00%) | (0.00%) | (-0.18%) | (-1.01%) | (-501.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.93%) | (0.00%) | (0.00%) | (0.00%) | (-84.92%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-5.17%) | (-0.16%) | (-0.06%) | (-0.06%) | (-0.46%) | (0.14%) | (-0.03%) | (0.00%) | (-0.14%) | (-0.22%) | (-0.42%) | (-0.39%) | (-0.32%) | |
| Income Before Tax | ||||||||||||||||||||||||||||||||||||
| Income Before Tax | 13,000.00 | -1,439,000.00 | -398,000.00 | -1,471,000.00 | -501,000.00 | -777,000.00 | -214,000.00 | -1,452,272.00 | -892,443.00 | -1,391,023.00 | -4,308,370.00 | -3,778,000.00 | -1,045,279.00 | -363,003.00 | -479,140.00 | -579,313.00 | -3,343,400.00 | -1,043,602.00 | -687,625.00 | -988,482.00 | -1,033,799.00 | -1,252,541.00 | -1,148,232.00 | -944,578.00 | -539,484.00 | -837,460.00 | -7,602,541.00 | 1,347,890.00 | -5,165,475.00 | -53,727.00 | -1,806,715.00 | -2,288,365.00 | -5,183,650.00 | -6,571,938.00 | -7,258,228.00 | |
| Income Before Tax Ratio | (0.00%) | (0.00%) | (-0.20%) | (-1.02%) | (-501.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.93%) | (0.00%) | (0.00%) | (0.00%) | (-104.28%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-111.22%) | (-0.11%) | (-0.04%) | (-0.07%) | (-0.45%) | (0.09%) | (-0.45%) | (0.00%) | (-0.16%) | (-0.27%) | (-0.48%) | (-0.44%) | (-0.38%) | |
| Income Tax Expense | ||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 13,000.00 | -1,439,000.00 | -398,000.00 | -1,471,000.00 | -501,000.00 | -777,000.00 | -214,000.00 | -1,452,272.00 | -892,443.00 | -1,391,023.00 | -4,308,370.00 | -3,778,000.00 | -1,045,279.00 | -363,003.00 | -479,140.00 | -579,313.00 | 322,328.00 | 104,868.00 | 2,030.00 | 326,567.00 | 244,308.00 | -268,294.00 | 30,406.00 | -508,799.00 | -382,824.00 | -139,729.00 | -260,942.00 | 408,995.00 | 105,383.00 | 31,118.00 | -551,249.00 | 1,062,631.00 | -1,202,416.00 | -709,399.00 | 0.00 | |
| Net Income | ||||||||||||||||||||||||||||||||||||
| Net Income | 0.00
+0% |
0.00
+0% |
0.00
+0% |
286,000.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
158,668.00
+0% |
-892,443.00
-662% |
-1,391,023.00
+56% |
-4,308,370.00
+210% |
248,000.00
-106% |
-230,000.00
-193% |
-363,003.00
+58% |
0.00
+0% |
-579,313.00
+0% |
-3,549,036.00
+513% |
-1,043,602.00
-71% |
-687,625.00
-34% |
-988,482.00
+44% |
-1,033,799.00
+5% |
-1,252,541.00
+21% |
-1,148,232.00
-8% |
-944,578.00
-18% |
-539,484.00
-43% |
-837,460.00
+55% |
-7,602,541.00
+808% |
938,895.00
-112% |
-5,060,092.00
-639% |
-84,845.00
-98% |
-1,255,466.00
+1,380% |
-3,350,996.00
+167% |
-3,981,234.00
+19% |
-5,862,539.00
+47% |
-7,258,228.00
+24% |
|
| Net Income Ratio | (0.00%) | (0.00%) | (0.00%) | (0.20%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-0.93%) | (0.00%) | (0.00%) | (0.00%) | (-22.94%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-111.22%) | (-0.11%) | (-0.04%) | (-0.07%) | (-0.45%) | (0.06%) | (-0.44%) | (0.00%) | (-0.11%) | (-0.40%) | (-0.37%) | (-0.40%) | (-0.38%) | |
| Earning Per Share | ||||||||||||||||||||||||||||||||||||
| Basic EPS | 0.00 | 0.00 | 0.00 | 2.06 | -2.58 | -39.13 | -23.75 | 0.67 | -15.15 | -11.87 | -36.66 | 1.54 | -0.07 | -0.07 | -0.08 | -0.07 | -0.31 | -0.06 | -0.02 | -0.03 | -0.03 | -0.03 | -0.01 | -0.01 | -0.01 | -0.01 | -0.09 | 0.01 | -0.02 | 0.00 | -0.01 | -0.01 | -0.01 | -0.02 | -0.02 | |
| Diluted EPS | 0.00 | 0.00 | 0.00 | 2.06 | -2.58 | -39.13 | -23.75 | 0.67 | -15.15 | -11.87 | -36.66 | 1.54 | -0.07 | -0.07 | -0.08 | -0.07 | -0.31 | -0.06 | -0.02 | -0.03 | -0.03 | -0.03 | -0.01 | -0.01 | -0.01 | -0.01 | -0.09 | 0.01 | -0.02 | 0.00 | -0.01 | -0.01 | -0.01 | -0.02 | -0.02 | |
| Share Outstanding | ||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 220,701,277.00 | 220,701,277.00 | 220,701,277.00 | 138,681.00 | 166,558.00 | 36,107.00 | 36,107.00 | 235,540.00 | 58,926.00 | 117,194.00 | 117,526.00 | 161,326.00 | 3,137,035.00 | 4,941,220.00 | 6,218,560.00 | 8,681,433.00 | 11,549,980.00 | 16,529,986.00 | 27,927,376.00 | 30,904,441.00 | 32,726,325.00 | 37,220,846.00 | 80,879,064.00 | 80,879,055.00 | 80,879,849.00 | 80,879,849.00 | 80,879,849.00 | 80,879,849.00 | 206,144,526.00 | 220,701,277.00 | 220,701,277.00 | 282,929,628.00 | 348,940,558.00 | 391,403,551.00 | 445,264,211.00 | |
| Diluted Share Outstanding | 220,701,277.00 | 220,701,277.00 | 220,701,277.00 | 138,681.00 | 166,558.00 | 36,107.00 | 36,107.00 | 235,540.00 | 58,926.00 | 117,194.00 | 117,526.00 | 161,326.00 | 3,137,035.00 | 4,941,220.00 | 6,218,560.00 | 8,681,433.00 | 11,549,980.00 | 16,529,986.00 | 27,927,376.00 | 30,904,441.00 | 32,726,325.00 | 37,220,846.00 | 80,879,064.00 | 80,879,055.00 | 80,879,849.00 | 80,879,849.00 | 80,879,849.00 | 80,879,849.00 | 206,144,526.00 | 220,701,277.00 | 220,701,277.00 | 282,929,628.00 | 357,857,770.00 | 391,403,551.00 | 445,264,211.00 | |