Kalkine has a fully transformed New Avatar.

Switch to Old version
1800-272-662
Kalkine 0
countryflagAU

Catapult Grp Intl Ltd

Technology AU CAT

5.8AUD
-0.17(2.85%)

Last update at 2025-07-11T06:10:00Z

Day Range

5.715.94
LowHigh

52 Week Range

1.786.33
LowHigh

Fundamentals

  • Previous Close 5.97
  • Market Cap1676.56M
  • Volume954886
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA1.96M
  • Revenue TTM116.53M
  • Revenue Per Share TTM0.46
  • Gross Profit TTM 37.77M
  • Diluted EPS TTM-0.05

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax -31.46300M -33.62800M -15.14501M -5.65362M -8.75144M
Minority interest 0.02M 0.10M -0.04200M -0.04200M -0.04200M
Net income -31.48400M -32.18700M -15.44517M -5.27296M -8.81096M
Selling general administrative 57.37M 55.81M 2.95M 31.75M 33.06M
Selling and marketing expenses 6.13M 5.71M 2.84M 3.69M 6.44M
Gross profit 63.83M 57.41M 15.99M 51.03M 48.74M
Reconciled depreciation 20.60M 18.58M - 21.50M 17.04M
Ebit -30.57600M -33.42800M -14.70969M -5.31487M -8.72692M
Ebitda -9.98000M -14.84700M -7.97974M 9.45M 3.21M
Depreciation and amortization 20.60M 18.58M 6.73M 14.77M 11.94M
Non operating income net other - - - - -
Operating income -30.57600M -33.42800M -14.70969M -6.55306M -8.97905M
Other operating expenses 117.16M 111.62M 41.11M 75.77M 75.77M
Interest expense 0.89M 0.20M 0.40M 0.34M 0.02M
Tax provision 0.02M -1.44100M 0.21M -0.55400M 0.09M
Interest income 0.05M 0.02M 0.62M 0.01000M 0.47M
Net interest income -0.83500M -0.18200M - -0.49300M 0.26M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 0.02M -1.44100M 0.37M -0.38066M 0.06M
Total revenue 84.36M 77.01M 87.84M 69.22M 66.79M
Total operating expenses 96.62M 92.02M 30.74M 57.59M 57.85M
Cost of revenue 20.53M 19.61M 71.85M 18.18M 18.06M
Total other income expense net -0.88700M -0.20000M -0.43532M 1.19M 0.19M
Discontinued operations - - - - -
Net income from continuing ops -31.48400M -32.18700M - -7.67400M -12.58100M
Net income applicable to common shares -31.46100M -32.09100M -11.73200M -7.67400M -12.58100M
Preferred stock and other adjustments - - - - -
Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Total assets 165.89M 164.75M 163.05M 173.50M 160.41M
Intangible assets 49.10M 49.00M 48.76M 48.34M 30.52M
Earning assets - - - - -
Other current assets - 0.00100M 0.69M 0.00000M 0.21M
Total liab 83.97M 86.33M 76.97M 63.92M 47.38M
Total stockholder equity 82.16M 78.60M 86.22M 109.72M 97.44M
Deferred long term liab - - - - -
Other current liab 44.59M 34.47M 34.13M 32.54M 38.30M
Common stock - 204.48M 194.84M 175.52M 171.74M
Capital stock 217.19M 204.48M 194.84M 175.52M -
Retained earnings -145.41700M -136.66800M -119.99300M -88.52700M -74.29799M
Other liab - - - 16.17M 6.32M
Good will 51.26M 51.31M 51.37M 51.81M 55.29M
Other assets - - 0.00000M 0.00000M 10.28M
Cash 10.76M 11.59M 16.23M 26.11M 29.19M
Cash and equivalents - - 16.23M 26.11M 22.17M
Total current liabilities 67.81M 57.55M 47.87M 46.91M 47.38M
Current deferred revenue - 7.63M - - -
Net debt - 11.61M 5.92M -20.77600M -29.18812M
Short term debt - 5.63M 4.50M 4.50M 1.74M
Short long term debt 1.43M 5.63M 4.50M 4.50M -
Short long term debt total - 23.21M 22.14M 5.33M 2.61M
Other stockholder equity - - -4.87000M 22.72M -97.44206M
Property plant equipment - - 21.21M 15.61M 9.47M
Total current assets 29.77M 28.76M 34.56M 47.00M 51.85M
Long term investments - - - - -
Net tangible assets - - - 9.57M 11.79M
Short term investments - - - - -
Net receivables 10.36M 14.15M 16.09M 17.90M 11.33M
Long term debt 3.50M 11.00M 15.75M 0.84M 2.61M
Inventory 2.21M 0.99M 2.24M 2.99M 5.11M
Accounts payable 14.17M 9.82M 9.24M 9.88M 9.08M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - 10.78M 11.38M 22.72M -
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - -0.24083M 0.52M 0.33M -98.27672M
Deferred long term asset charges - - - - -
Non current assets total 136.12M 135.99M 128.49M 126.50M 98.28M
Capital lease obligations 4.87M 6.58M 1.90M 2.88M -
Long term debt total - - 15.75M 0.84M 2.61M
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -25.27900M -39.85500M - -13.21000M -14.88800M
Change to liabilities - 1.59M 2.58M -2.88100M -2.29700M
Total cashflows from investing activities -25.27900M -39.85500M -10.65600M -13.21000M -14.88800M
Net borrowings - -1.85200M -5.87333M 6.19M -3.34900M
Total cash from financing activities 13.19M 41.54M -6.61234M 4.57M -2.33773M
Change to operating activities - 3.27M -2.08000M 2.61M 5.29M
Net income -31.48400M -32.18700M -15.44517M -7.47974M -8.81096M
Change in cash -9.88300M 3.94M 5.76M 10.84M -13.98437M
Begin period cash flow 26.11M 22.17M 27.37M 8.07M 22.21M
End period cash flow 16.23M 26.11M 33.13M 18.91M 8.23M
Total cash from operating activities -31.48400M 18.58M 25.02M 22.15M -2.19600M
Issuance of capital stock - 44.93M - 0.61M 0.02M
Depreciation - 18.58M 8.62M 8.50M 17.04M
Other cashflows from investing activities -0.02800M -19.30300M -0.43100M -0.03700M -0.02500M
Dividends paid - - - - -
Change to inventory - 0.89M 2.00M -1.21136M -2.28200M
Change to account receivables - -4.59500M 16.85M 5.17M -7.93300M
Sale purchase of stock 0.00000M -1.36500M 0.87M 0.88M 0.03M
Other cashflows from financing activities 15.16M -0.17100M -6.61234M 3.97M 0.12M
Change to netincome - 15.03M 2.36M 4.74M 0.70M
Capital expenditures 25.25M 20.55M 3.05M 9.05M 10.41M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 0.24M 0.27M 18.85M 3.96M 0.29M
Stock based compensation - - 3.34M 2.04M -
Other non cash items 31.48M 13.61M 9.65M 15.12M -8.23204M
Free cash flow -56.73500M -1.97100M 21.97M 13.10M -12.60514M

Peer Comparison

Sector: Technology Industry: Scientific & Technical Instruments

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
CAT
Catapult Grp Intl Ltd		 -0.17 2.85% 5.80 - - 14.39 13.45 9.47 62.67
CDA
Codan Ltd		 -0.25 1.33% 18.52 38.40 30.58 5.79 6.83 6.06 28.81
IKE
Ikegps Group Ltd		 - -% 0.85 - - 5.48 31.29 5.59 -3.6167
OIL
Optiscan Imaging Ltd		 - -% 0.10 - - 17.68 7.57 61.93 -12.1087
SMN
Structural Monitoring Systems PLC		 0.03 6.49% 0.41 - - 2.23 3.00 2.46 174.24

Reports Covered

Stock Research & News

View All

Profile

Catapult Group International Ltd, a sports science and analytics company, development and supply of technologies that improve the performance of athletes and sports teams in Australia, Europe, the Middle East, Africa, the Asia Pacific, and the Americas. It operates in three segments: Performance & Health; Tactics & Coaching; and Media & Other. The company engages in the development and sale of performance and health technology solutions, including wearable tracking and analytics, and athlete monitoring software solutions; tactical and coaching technology solutions comprising digital video and analytics, editing, and publishing software solutions; and athlete management platform and analytics, as well as development and growth of a subscription online sport learning platform. It also offers media licensing, athlete management, and professional services. The company serves sporting teams, leagues, and associations, as well as prosumer athletes. Catapult Group International Ltd was founded in 2006 and is based in Richmond, Australia.

Catapult Grp Intl Ltd

630 Church Street, Richmond, VIC, Australia, 3121

Key Executives

Name Title Year Born
Dr. Adir Shiffman II Exec. Chairman 1974
Mr. Will Lopes Chief Exec. Officer NA
Mr. Igor van de Griendt B.E. Co-Founder & Non-Exec. Director NA
Mr. Shaun Holthouse B.E., B.E. (Hon), Mech Eng, GAICD Co-Founder & Non-Exec. Director NA
Mr. Hayden Stockdale Chief Financial Officer NA
Mr. Matthew Bairos Chief Product Officer NA
Mr. Christopher Steven Cooper Chief Operating Officer NA
Mr. Gareth Griffith Chief Technology Officer NA
Andrew Keys Investor Relations Mang. NA
Mr. Jonathan Garland Gen. Counsel & Company Sec. NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.