AU
CA
NZ
UK
US
IND
Kalkine has a fully transformed New Avatar.
Last update at 2026-03-11T00:27:00Z
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
| 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 |
| Income before tax | 5.85M | -1.46400M | -2.45177M | 8.63M | 8.13M |
| Minority interest | - | - | - | - | - |
| Net income | 3.23M | 23.99M | -2.63043M | 5.71M | 5.55M |
| Selling general administrative | 4.19M | 17.32M | 16.93M | 22.61M | 18.22M |
| Selling and marketing expenses | 0.52M | 0.49M | 0.40M | 0.31M | 0.30M |
| Gross profit | 119.00M | 26.21M | 97.59M | 145.60M | 113.46M |
| Reconciled depreciation | 3.38M | 3.78M | 3.59M | 3.39M | 2.88M |
| Ebit | 6.51M | -1.34600M | -0.62195M | 8.76M | 8.23M |
| Ebitda | 9.89M | 2.43M | 2.97M | 12.15M | 11.11M |
| Depreciation and amortization | 3.38M | 3.78M | 3.59M | 3.39M | 2.88M |
| Non operating income net other | - | - | - | - | - |
| Operating income | 9.86M | 4.74M | -0.62195M | 8.76M | 8.23M |
| Other operating expenses | 109.14M | 119.81M | 97.48M | 138.34M | 108.06M |
| Interest expense | 0.01M | 0.12M | 0.14M | 0.13M | 0.10M |
| Tax provision | 2.62M | 1.68M | 1.50M | 2.92M | 2.58M |
| Interest income | 0.38M | 0.92M | 0.18M | 0.02M | 0.19M |
| Net interest income | 0.21M | 0.74M | -0.18439M | -0.20830M | -0.21521M |
| Extraordinary items | 0.00000M | 27.14M | 1.32M | 1.75M | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | 2.62M | 1.68M | 1.50M | 2.92M | 2.58M |
| Total revenue | 119.00M | 124.55M | 97.59M | 145.60M | 113.46M |
| Total operating expenses | 109.14M | 2.27M | 97.48M | 138.34M | 108.06M |
| Cost of revenue | 99.26M | 98.34M | 0.00877M | 23.04M | 19.50M |
| Total other income expense net | -4.01378M | -6.20775M | -2.37358M | -0.12903M | -0.10428M |
| Discontinued operations | - | - | 1.32M | 1.75M | 1.75M |
| Net income from continuing ops | 3.23M | -3.14251M | -3.94803M | 5.71M | 5.55M |
| Net income applicable to common shares | 3.23M | 23.99M | -2.63043M | 5.71M | 5.55M |
| 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 | 73.04M | 79.39M | 135.74M | 135.70M | 142.41M |
| Intangible assets | 10.02M | - | 15.22M | 18.10M | 17.07M |
| Earning assets | - | - | - | - | - |
| Other current assets | 5.48M | -25.74704M | 21.40M | 6.66M | 7.80M |
| Total liab | 24.55M | 22.71M | 92.69M | 87.32M | 101.29M |
| Total stockholder equity | 48.49M | 56.68M | 43.04M | 48.38M | 41.12M |
| Deferred long term liab | - | - | 1.02M | 2.79M | 3.32M |
| Other current liab | 0.45M | -0.38343M | 76.28M | 16.33M | 19.47M |
| Common stock | - | 51.59M | 53.87M | 54.49M | 51.52M |
| Capital stock | 48.89M | - | 53.87M | 54.49M | 51.52M |
| Retained earnings | -0.95086M | 4.53M | -11.63574M | -6.83341M | -11.17194M |
| Other liab | - | - | 4.16M | 11.20M | 22.96M |
| Good will | 5.76M | - | 16.76M | 17.56M | 11.17M |
| Other assets | - | 79.39M | 12.76M | 16.57M | 23.17M |
| Cash | 4.35M | 16.83M | 9.39M | 36.61M | 34.64M |
| Cash and equivalents | - | - | 9.39M | 36.61M | 34.64M |
| Total current liabilities | 13.30M | 0.38M | 84.15M | 67.71M | 76.14M |
| Current deferred revenue | - | - | 4.50M | 8.91M | 10.60M |
| Net debt | - | -16.12771M | -5.20847M | -33.67994M | -31.34658M |
| Short term debt | - | 0.38M | 1.49M | 1.40M | 1.10M |
| Short long term debt | 0.81M | - | 0.50M | 0.49M | 0.32M |
| Short long term debt total | - | 0.70M | 4.18M | 2.93M | 3.30M |
| Other stockholder equity | - | - | 0.81M | 0.72M | 0.77M |
| Property plant equipment | - | - | 2.48M | 3.04M | 3.67M |
| Total current assets | 34.49M | - | 88.00M | 80.35M | 87.22M |
| Long term investments | 10.70M | - | 0.59M | 0.08M | 0.11M |
| Net tangible assets | - | - | 11.06M | 12.57M | 12.88M |
| Short term investments | 16.05M | - | 1.49M | 1.59M | 1.80M |
| Net receivables | 1.79M | 8.91M | 9.31M | 31.30M | 32.86M |
| Long term debt | - | - | 1.75M | 0.00000M | - |
| Inventory | - | - | 46.40M | 0.03M | 0.04M |
| Accounts payable | 0.61M | - | 1.88M | 41.07M | 44.96M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | - | 0.55M | 0.81M | 0.72M | 0.77M |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | - | - | - |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | - | - | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | 1.08M | -3.31351M | 2.71M | 10.57M | 17.12M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 38.55M | 5.82M | 47.74M | 55.34M | 55.19M |
| Capital lease obligations | 3.16M | - | 1.94M | 2.44M | 2.98M |
| Long term debt total | - | - | 2.70M | 1.53M | 2.19M |
| 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 |
| Investments | -9.30697M | 5.16M | 3.35M | -5.93594M | -0.36166M |
| Change to liabilities | - | - | -26.03256M | -5.45256M | 22.83M |
| Total cashflows from investing activities | -9.30697M | 5.16M | 3.35M | -5.93594M | -3.41262M |
| Net borrowings | 0.81M | -2.24559M | 0.72M | -0.71565M | -1.20900M |
| Total cash from financing activities | -11.41763M | -13.69184M | -2.07877M | -2.62217M | -1.63315M |
| Change to operating activities | - | - | 20.39M | 2.38M | 1.98M |
| Net income | 3.23M | -3.14251M | -2.63043M | 5.71M | 5.55M |
| Change in cash | -12.48228M | 7.44M | -27.21533M | 1.96M | 11.68M |
| Begin period cash flow | 16.83M | 9.39M | 36.61M | 34.64M | 22.96M |
| End period cash flow | 4.35M | 16.83M | 9.39M | 36.61M | 34.64M |
| Total cash from operating activities | 6.15M | -4.82229M | -28.48236M | 9.10M | 16.73M |
| Issuance of capital stock | - | 0.40M | - | 0.53M | 0.30M |
| Depreciation | 3.38M | 3.78M | 3.59M | 3.39M | 2.88M |
| Other cashflows from investing activities | -7.20381M | -4.34398M | 3.89M | -4.03118M | 0.01M |
| Dividends paid | 8.71M | 7.98M | 2.17M | 1.16M | 0.72M |
| Change to inventory | - | - | 0.03M | 0.00676M | -0.03038M |
| Change to account receivables | 1.83M | -6.12330M | -10.63188M | 3.31M | -16.51103M |
| Sale purchase of stock | -2.70384M | -2.81674M | -0.62332M | -0.29125M | 0.30M |
| Other cashflows from financing activities | - | -1.04844M | -1.03837M | -0.88927M | -0.86384M |
| Change to netincome | - | - | 3.86M | 0.90M | -0.45329M |
| Capital expenditures | 2.10M | 0.47M | 0.54M | 1.90M | 2.70M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | 0.96M | -8.12350M | -28.91929M | -1.29831M | 8.00M |
| Stock based compensation | - | 0.04M | 0.09M | 0.20M | 0.29M |
| Other non cash items | -1.42564M | -0.47652M | 5.09M | -9.09961M | -8.42762M |
| Free cash flow | 4.05M | -5.29215M | -0.54101M | 7.19M | -2.69900M |
Sector: Financial Services Industry: Financial Conglomerates
| 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) |
|---|---|---|---|---|---|---|---|---|
| SEQ Sequoia Financial Group Ltd |
-0.005 2.00% | 0.24 | - | 16.05 | 0.23 | 0.61 | 0.09 | 2.10 |
| AMP AMP Ltd |
-0.015 1.25% | 1.19 | 24.70 | 10.79 | 1.12 | 0.83 | 29.24 | 14.51 |
| KSL Kina Securities Ltd |
-0.01 0.83% | 1.20 | 9.19 | - | 2.10 | 1.59 | 2.19 | |
| INV Investsmart Group Ltd |
- -% | 0.11 | - | - | 1.49 | 3.39 | 1.59 | -5.4953 |
Sequoia Financial Group Limited, an integrated financial services company, provides financial products and services to retail and wholesale clients, and third-party professional service firms in Australia. It operates through two segments, Licensee and Adviser services; and Legal and Administration services. The Licensee and Adviser services segment provides licensee services to financial planners and advisors; financial planning personal and general advice to wholesale and retail investors; and equity capital markets support, M&A advice, corporate access and investor relations services to listed and private companies. The Legal and Administration services segment acts as a service provider to accountancy firms, dealer groups, financial planning, law firms and direct trustees. It also offers SMSF services, such as bare trust, mailbox service, bookkeeping, financials preparation, auditing services, and SMSF taxation lodgement; stockbroking services; and life, total and permanent disablement, trauma/critical illness/recovery, partnership, and key person insurance products, as well as income protection services. In addition, the company provides investment products; and home and investment loans and refinancing. The company was formerly known as MDS Financial Group Limited and changed its name to Sequoia Financial Group Limited in December 2015. The company is based in Melbourne, Australia.
555 Collins Street, Melbourne, VIC, Australia, 3000
| Name | Title | Year Born |
|---|---|---|
| Mr. Garry Peter Crole | MD, CEO & Exec. Director | 1963 |
| Ms. Lizzie Tan | CFO & Joint Company Sec. | NA |
| Mr. Craig Bradley Foley | Chief Information Officer | NA |
| Mr. Matthew Wilson | Head of Strategy & Marketing and Head of Sequoia Direct Investment Group | NA |
| Mr. Alistair Warren | Head of Broker Dealer Services | NA |
| Mr. William Slack | Head of Sequoia Equity Markets Group | NA |
| Mr. Brent Jones | Head of Sequoia Professional Services Group | NA |
| Mr. Wayne Sanderson | Head of Research | NA |
| Ms. Rebecca Weir | Joint Company Sec. | NA |
| Mr. Garry Peter Crole | MD, CEO & Executive Director | 1963 |
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.
Please wait processing your request...