XML 66 R46.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment reporting (Tables)
12 Months Ended
Dec. 31, 2024
Segment reporting [Abstract]  
Revenues and Adjusted EBITDA and Group Adjusted EBITA, by Segments
3.1.
Segment performance
 
 
Precision
Medicine
   
Therapeutics
   
Manufacturing
Solutions
   
Total
segment
 
2024
 
 
A$’000
   
 
A$’000
   
 
A$’000
   
 
A$’000
 
Revenue from contracts with customers
   
771,106
     
9,351
     
2,750
     
783,207
 
Cost of sales
   
(270,821
)
   
-
     
(2,708
)
   
(273,529
)
Gross profit
   
500,285
     
9,351
     
42
     
509,678
 
Research and development costs
   
(111,348
)
   
(82,582
)
   
(707
)
   
(194,637
)
Selling and marketing expenses
   
(84,562
)
   
(136
)
   
(775
)
   
(85,473
)
Manufacturing and distribution costs
   
(7,807
)
   
(4
)
   
(17,920
)
   
(25,731
)
General and administration costs
   
(42,800
)
   
(92
)
   
(5,801
)
   
(48,693
)
Other losses (net)
   
(8,909
)
   
-
     
123
     
(8,786
)
Operating profit/(loss)
   
244,859
     
(73,463
)
   
(25,038
)
   
146,358
 
Other losses (net)
   
8,909
     
-
     
(123
)
   
8,786
 
Depreciation and amortization
   
5,573
     
-
     
1,293
     
6,866
 
Adjusted earnings before interest, tax, depreciation and amortization
   
259,341
     
(73,463
)
   
(23,868
)
   
162,010
 
 


 
Precision
Medicine
   
Therapeutics
   
Manufacturing
Solutions
   
Total
segment
 
2023
 
A$’000
   
A$’000
   
A$’000
   
A$’000
 
Revenue from contracts with customers
   
496,738
     
5,391
     
418
     
502,547
 
Cost of sales
   
(188,157
)
   
-
     
-
     
(188,157
)
Gross profit
   
308,581
     
5,391
     
418
     
314,390
 
Research and development costs
   
(80,327
)
   
(47,566
)
   
(644
)
   
(128,537
)
Selling and marketing expenses
   
(49,991
)
   
(118
)
   
-
     
(50,109
)
Manufacturing and distribution costs
   
(7,601
)
   
(76
)
   
(2,192
)
   
(9,869
)
General and administration costs
   
(30,979
)
   
(127
)
   
(3,516
)
   
(34,622
)
Other losses (net)
   
(35,138
)
   
-
     
-
     
(35,138
)
Operating profit/(loss)
   
104,545
     
(42,496
)
   
(5,934
)
   
56,115
 
Other losses (net)
   
35,138
     
-
     
-
     
35,138
 
Depreciation and amortization
   
5,511
     
45
     
231
     
5,787
 
Adjusted earnings before interest, tax, depreciation and amortization
   
145,194
     
(42,451
)
   
(5,703
)
   
97,040
 



 
Precision
Medicine
   
Therapeutics
   
Manufacturing
Solutions
   
Total
segment
 
2022
 

A$’000
   

A$’000
   

A$’000
   

A$’000
 
Revenue from contracts with customers
   
156,369
     
3,727
     
-
     
160,096
 
Cost of sales
   
(65,170
)
   
-
     
-
     
(65,170
)
Gross profit
   
91,199
     
3,727
     
-
     
94,926
 
Research and development costs
   
(48,285
)
   
(32,402
)
   
-
   
(80,687
)
Selling and marketing expenses
   
(36,313
)
   
-
     
-
     
(36,313
)
Manufacturing and distribution costs
   
(2,564
)
   
(12
)
   
(1,373
)
   
(3,949
)
General and administration costs
   
(23,807
)
   
-
     
(775
)
   
(24,582
)
Other losses (net)
   
(17,496
)
   
10
     
-
     
(17,486
)
Operating profit/(loss)
   
(37,266
)
   
(28,677
)
   
(2,148
)
   
(68,091
)
Other losses (net)
   
17,496
     
(10
)
   
-
     
17,486
 
Depreciation and amortization
   
4,679
     
40
     
21
     
4,740
 
Adjusted earnings before interest, tax, depreciation and amortization
   
(15,091
)
   
(28,647
)
   
(2,127
)
   
(45,865
)
 
3.2.
Reconciliation of total segment adjusted EBITDA to profit/(loss) before income tax
 

     
2024
   
2023
   
2022
 
 
Note
   
 
A$’000
   
 
A$’000
   
 
A$’000
 
Total segment adjusted EBITDA
       
162,010
     
97,040
     
(45,865
)
Unallocated income, expenses and eliminations:
                           
General and administration costs
       
(81,137
)
   
(39,559
)
   
(22,574
)
Other gains/(losses) (net)
9
     
8,123
     
(35,854
)
   
(18,751
)
Finance income
       
10,862
     
1,019
     
1
 
Finance costs
10
     
(36,936
)
   
(13,772
)
   
(6,693
)
Depreciation and amortization
       
(6,866
)
   
(5,787
)
   
(4,740
)
Profit before income tax
       
56,056
     
3,087
     
(98,622
)
Operating Segment Assets and Liabilities
3.3.
Operating segment assets and liabilities
 


 
Precision
Medicine
   
Therapeutics
   
Manufacturing
Solutions
   
Total
segment
   
Reconciling
items
   
Group
 
December 31, 2024
 
A$’000
   
A$’000
   
A$’000
   
A$’000
   
A$’000
   
A$’000
 
Total assets
 

479,764
     
216,123
     
222,208
     
918,095
     
598,336
     
1,516,431
 
Total liabilities
   
240,618
     
16,869
     
86,377
     
343,864
     
604,354
     
948,218
 
Additions to non- current assets
   
2,427
     
139,876
     
168,534
     
310,837
     
513
     
311,350
 



 
Precision
Medicine
   
Therapeutics
   
Manufacturing
Solutions
   
Total
segment
   
Reconciling
items
   
Group
 
December 31, 2023
 
A$’000
   
A$’000
   
A$’000
 
A$’000
   
A$’000
   
A$’000
 
Total assets
 

216,180
     
41,917
     
36,835
     
294,932
     
111,026
     
405,958
 
Total liabilities
   
180,379
     
18,709
     
20,172
     
219,260
     
37,787
     
257,047
 
Additions to non-current assets
   
66,321
     
5,116
     
-
     
71,437
     
-
     
71,437
 
Geographical Information
3.4.
Geographical information
 

 
2024
   
2023
   
2022
   
2024
   
2023
 

 
Revenue by
location of customer
   
Revenue by
location of customer
   
Revenue by
location of customer
   
Non-current assets by location of asset
   
Non-current assets by location of asset
 
   
A$’000
   
A$’000
   
A$’000
   
A$’000
   
A$’000
 
Australia
 

1,220
     
1,166
     
149
     
90,993
     
21,057
 
Belgium
   
546
     
458
     
564
     
100,637
     
77,469
 
Canada
   
2,542
     
1,272
     
456
     
126,419
     
-
 
United Kingdom
   
579
     
1,306
     
2,045
     
54,638
     
50,346
 
United States
   
762,308
     
489,657
     
150,006
     
173,591
     
4,130
 
Other countries
   
16,012
     
8,688
     
6,876
     
4,852
     
-
 
Total
   
783,207
     
502,547
     
160,096
     
551,130
     
153,002