Academies Australasia Group Limited
ASX:AKG.AX
0.17 (AUD) • At close October 31, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | 1999 Q4 | 1997 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 5.832 | 4.01 | 8.046 | 12.501 | 15.956 | 9.972 | 12.371 | 15.354 | 16.904 | 16.027 | 14.996 | 12.296 | 12.968 | 13.086 | 10.488 | 8.732 | 8.068 | 8.677 | 7.078 | 4.365 | 7.833 | 6.173 | 4.994 | 4.896 | 2.568 | 3.573 | 2.41 | 1.912 | 0.811 | 0.804 | 0.299 | 0.046 | 0.174 | 0.443 | 1.651 | 0.486 | 2.34 | 3.381 | 1.487 |
Kortetermijnbeleggingen
| -3.332 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.054 | 2.206 | 2.06 | 2.824 | 3.224 | 0 | 2.618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 5.832 | 4.01 | 8.046 | 12.501 | 15.956 | 9.972 | 12.371 | 15.354 | 16.904 | 16.027 | 14.996 | 12.296 | 12.968 | 13.086 | 13.542 | 10.938 | 10.128 | 11.501 | 10.302 | 4.365 | 10.451 | 6.173 | 4.994 | 4.896 | 2.568 | 3.573 | 2.41 | 1.912 | 0.811 | 0.804 | 0.299 | 0.046 | 0.174 | 0.443 | 1.651 | 0.486 | 2.34 | 3.381 | 1.487 |
Nettovorderingen
| 1.905 | 1.798 | 1.839 | 1.806 | 2.005 | 2.344 | 2.625 | 2.791 | 4.25 | 3.915 | 4.091 | 6.522 | 8.234 | 8.042 | 9.084 | 13.419 | 4.98 | 9.028 | 5.924 | 9.729 | 4.094 | 6.507 | 2.417 | 2.573 | 2.418 | 2.223 | 2.432 | 1.774 | 2.333 | 1.901 | 1.517 | 1.334 | 1.362 | 2.083 | 5.334 | 5.146 | 3.774 | 3.026 | 0.541 |
Voorraad
| 2.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.066 | 3.815 | 3.314 | 3.654 | 3.094 | 3.018 | 2.949 | 2.846 | 2.76 | 2.334 | 3.185 | 2.643 | 3.127 | 3.05 | 2.923 | 2.544 | 2.677 | 0.419 |
Overige vlottende activa
| 0.359 | 3.087 | 3.666 | 3.849 | 3.272 | 1.598 | 1.748 | 1.894 | 1.998 | 3.167 | 3.125 | 4.661 | 5.417 | 5.537 | 7.715 | 5.186 | 8.314 | 4.589 | 7.056 | 1.668 | 7.116 | 1.192 | 0.954 | 0.796 | 0.075 | 0.023 | 0.001 | 0.001 | 0.001 | 0.001 | 0.494 | 0.191 | 0.064 | 0.055 | 0.164 | 0.166 | 16.707 | 0 | 1.542 |
Totaal vlottende activa
| 10.145 | 8.895 | 13.551 | 18.156 | 21.233 | 13.914 | 16.744 | 20.039 | 23.152 | 23.109 | 22.212 | 23.479 | 26.619 | 26.665 | 30.341 | 29.543 | 23.422 | 25.118 | 23.282 | 15.762 | 21.661 | 13.938 | 12.18 | 11.579 | 9.455 | 9.674 | 8.239 | 7.004 | 6.54 | 6.348 | 4.644 | 4.756 | 4.392 | 5.895 | 10.338 | 8.722 | 25.365 | 9.083 | 3.988 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 34.111 | 37.459 | 35.524 | 39.999 | 25.257 | 28.165 | 32.921 | 38.799 | 41.059 | 37.805 | 29.041 | 6.375 | 6.717 | 6.819 | 7.159 | 7.158 | 6.293 | 6.546 | 6.79 | 6.612 | 6.637 | 2.79 | 3.759 | 3.11 | 3.233 | 3.502 | 2.161 | 1.473 | 1.733 | 1.93 | 0.883 | 1.071 | 1.267 | 1.606 | 1.785 | 1.704 | 1.829 | 17.983 | 14.214 |
Goodwill
| 27.968 | 0 | 32.376 | 0 | 32.376 | 0 | 32.376 | 0 | 32.376 | 0 | 32.376 | 0 | 32.371 | 0 | 32.312 | 0 | 32.284 | 0 | 32.281 | 0 | 27.432 | 0 | 10.345 | 0 | 9.952 | 9.396 | 3.287 | 2.905 | 2.905 | 2.905 | 2.905 | 2.86 | 3.051 | 3.242 | 2.444 | 2.507 | 2.423 | 2.45 | 0 |
Immateriële activa
| 0.404 | 28.335 | 32.802 | 32.855 | 32.855 | 32.886 | 32.844 | 32.734 | 32.813 | 32.851 | 0.035 | 32.917 | 0.043 | 32.929 | 0.05 | 32.973 | 0.057 | 33.002 | 0.069 | 31.33 | 0.15 | 14.498 | 0.063 | 10.372 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.03 | 0.031 | 0.058 | 0.104 | 0.169 | 0.336 | 0.185 | 0 |
Goodwill en immateriële activa
| 28.372 | 28.335 | 65.178 | 32.855 | 65.231 | 32.886 | 65.22 | 32.734 | 65.189 | 32.851 | 32.411 | 32.917 | 32.414 | 32.929 | 32.362 | 32.973 | 32.341 | 33.002 | 32.35 | 31.33 | 27.582 | 14.498 | 10.408 | 10.372 | 9.953 | 9.396 | 3.287 | 2.906 | 2.906 | 2.906 | 2.906 | 2.89 | 3.082 | 3.3 | 2.548 | 2.676 | 2.76 | 2.635 | 0 |
Langetermijnbeleggingen
| 3.736 | 0 | 2.5 | 0 | 25.26 | 61.051 | 32.927 | 71.533 | 41.23 | 70.656 | 1.772 | 0 | 35.117 | 0 | 36.568 | 0 | 35.175 | 0 | 37.32 | 3.369 | 2.618 | 2.06 | 0.903 | 0.936 | 0.302 | 0.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0 | 0 |
Belastingvorderingen
| 6.647 | 5.948 | 7.015 | 6.183 | 5.726 | 4.364 | 4.52 | 4.928 | 5.038 | 5.985 | 4.724 | 0 | 4.014 | 0 | 2.953 | 0 | 3.459 | 0 | 1.82 | 0 | 31.601 | 0 | 0.436 | 0 | 0.588 | 0.545 | 0.055 | 0.495 | 1.173 | 0 | 0 | 0 | 0 | 1.368 | 0.421 | 0.447 | 0.484 | 0.646 | 0 |
Overige niet-vlottende activa
| 0.85 | 4.416 | -30.376 | 1 | -57.636 | -61.051 | -65.303 | -71.533 | -73.606 | -70.656 | -6.496 | 5.898 | -39.131 | 6.041 | -39.521 | 6.008 | -38.634 | 5.946 | -39.14 | 5.221 | -34.219 | 2.982 | 0 | -14.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.331 | 0.662 | 0 | 0 | 1 | 2.388 | 0 | 0 |
Totaal niet-vlottende activa
| 73.716 | 76.158 | 79.841 | 80.037 | 63.838 | 65.415 | 70.285 | 76.461 | 78.91 | 76.641 | 61.452 | 45.19 | 39.131 | 45.789 | 39.521 | 46.139 | 38.634 | 45.494 | 39.14 | 46.532 | 34.219 | 22.33 | 15.506 | 14.418 | 14.077 | 13.598 | 5.503 | 4.874 | 5.812 | 4.836 | 3.789 | 4.292 | 5.011 | 6.274 | 4.757 | 5.829 | 7.462 | 21.264 | 14.214 |
Totaal activa
| 83.861 | 85.053 | 93.392 | 98.193 | 85.071 | 79.329 | 87.029 | 96.5 | 102.062 | 99.75 | 89.957 | 68.669 | 72.503 | 72.454 | 76.005 | 75.682 | 69.116 | 70.612 | 69.542 | 62.294 | 64.407 | 36.268 | 27.686 | 26.685 | 23.532 | 23.272 | 13.742 | 11.877 | 12.352 | 11.184 | 8.434 | 9.048 | 9.403 | 12.168 | 15.095 | 14.55 | 32.828 | 30.348 | 18.202 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||
Crediteuren
| 5.036 | 3.636 | 4.363 | 3.659 | 3.5 | 2.825 | 3.971 | 3.348 | 5.012 | 3.242 | 0.425 | 4.53 | 0.551 | 4.969 | 2.592 | 28.009 | 1.913 | 21.584 | 1.872 | 11.112 | 1.476 | 7.306 | 4.071 | 5.915 | 2.608 | 2.022 | 1.834 | 1.617 | 2.716 | 3.842 | 1.909 | 1.224 | 0.8 | 1.049 | 0.897 | 0.51 | 1.373 | 1.501 | 0.492 |
Kortlopende schulden
| 5 | 6.646 | 5.973 | 6.021 | 4.454 | 4.37 | 5.584 | 5.487 | 5.329 | 4.813 | -20.66 | 0.762 | 1.087 | 1.313 | 2.893 | 10.388 | 13.975 | 5.797 | 5.653 | 2.376 | 1.319 | 1.16 | 0.969 | 0 | 0.61 | 0.725 | 0.188 | 0.035 | 0.033 | 2.712 | 3.845 | 3.431 | 3.905 | 5.442 | 0.487 | 0 | 0.386 | 0.272 | 0 |
Belastingschulden
| 0.219 | 0.345 | 0.27 | 0.714 | 0.597 | 0 | 0 | 0.245 | 0 | 0.03 | 0.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 10.666 | 12.741 | 15.581 | 16.37 | 19.398 | 10.903 | 12.919 | 15.148 | 17.431 | 21.088 | 20.66 | 0 | 19.125 | 0 | -2.893 | 0 | -13.975 | 0 | -5.653 | 0 | -1.319 | 0 | 2.712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.487 | 0 | 0.484 | 0.674 | 0 |
Overige kortlopende verplichtingen
| 10.944 | 3.938 | 3.982 | 4.278 | 3.997 | 3.47 | 3.317 | 3.147 | 2.865 | 2.767 | 29.457 | 23.127 | 8.902 | 22.883 | 29.989 | 2.345 | 37.203 | 2.058 | 25.885 | 1.698 | 26.313 | 0.833 | 0.752 | 2.52 | 3.396 | 4.097 | 2.023 | 1.607 | 1.676 | 2.016 | 1.189 | 1.158 | 0.781 | 0.939 | 1.392 | 0.985 | 16.344 | 0.026 | 2.256 |
Totaal kortlopende verplichtingen
| 31.646 | 26.961 | 29.899 | 30.328 | 31.349 | 21.568 | 25.791 | 27.13 | 30.637 | 31.91 | 29.882 | 28.419 | 29.665 | 29.165 | 32.581 | 40.742 | 39.116 | 29.439 | 27.757 | 15.186 | 27.789 | 9.299 | 8.504 | 8.435 | 6.614 | 6.844 | 4.046 | 3.259 | 4.425 | 8.57 | 6.942 | 5.813 | 5.486 | 7.431 | 2.289 | 1.496 | 18.587 | 2.473 | 2.748 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 37.77 | 35.726 | 39.244 | 25.377 | 27.951 | 31.149 | 35.67 | 37.349 | 33.747 | 25.117 | 0.045 | 0.123 | 0.733 | 2.623 | 2.914 | 0 | 8.266 | 9.737 | 11.073 | 2.503 | 2.993 | 2.402 | 1.654 | 1.718 | 2.728 | 0.007 | 0.024 | 0.02 | 0.1 | 0.102 | 1.769 | 2.096 | 0.16 | 5.244 | 5.231 | 5.681 | 6.067 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.173 | 0 | 0 | 0.055 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.818 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.258 | 0.311 | 0 | 0.116 | 0 |
Overige niet-vlottende verplichtingen
| 34.553 | 0.383 | 0.359 | 0.362 | 0.341 | 0.395 | 0.371 | 0.475 | 0.474 | 0.433 | 3.996 | 4.385 | -0.123 | 6.157 | -2.623 | 6.283 | 0 | 4.859 | -9.737 | 5.2 | -2.503 | 0.759 | 1.488 | -1.654 | 0.705 | 0.283 | 0.237 | 0.459 | 0.717 | 0.975 | 0.048 | 0 | 0 | 0.021 | 0.201 | 0.026 | 0.154 | 16.042 | 13.463 |
Totaal niet-vlottende verplichtingen
| 34.553 | 38.153 | 36.085 | 39.606 | 25.718 | 28.346 | 31.52 | 36.145 | 37.823 | 34.18 | 4.814 | 4.43 | 0.123 | 6.89 | 2.623 | 9.197 | 4.912 | 13.125 | 9.737 | 16.273 | 2.503 | 3.752 | 3.89 | 1.654 | 2.423 | 3.011 | 0.245 | 0.483 | 0.737 | 1.074 | 0.15 | 1.769 | 2.096 | 0.181 | 5.531 | 5.568 | 5.835 | 22.28 | 13.463 |
Totaal passiva
| 66.199 | 65.114 | 65.984 | 69.934 | 57.067 | 49.914 | 57.311 | 63.275 | 68.46 | 66.09 | 55.423 | 32.849 | 35.645 | 36.055 | 41.727 | 49.939 | 44.028 | 42.564 | 43.98 | 31.459 | 36.194 | 13.051 | 12.394 | 10.772 | 9.036 | 9.855 | 4.29 | 3.742 | 5.162 | 9.644 | 7.092 | 7.582 | 7.582 | 7.612 | 7.819 | 7.063 | 24.422 | 24.753 | 16.211 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 44.066 | 44.066 | 44.066 | 43.066 | 42.066 | 42.066 | 42.066 | 42.066 | 42.066 | 42.066 | 42.066 | 42.066 | 43.515 | 42.677 | 42.677 | 36.704 | 36.504 | 36.523 | 32.533 | 32.533 | 25.446 | 25.446 | 18.372 | 18.336 | 17.738 | 17.738 | 14.565 | 14.22 | 14.22 | 14.173 | 14.173 | 12.54 | 10.812 | 10.812 | 10.562 | 10.562 | 11.53 | 9.79 | 1.556 |
Ingehouden winsten
| -26.482 | -24.859 | -17.292 | -15.244 | -14.534 | -13.151 | -13.003 | -9.561 | -9.125 | -9.008 | -8.021 | -6.717 | -7.088 | -7.457 | -8.748 | -11.244 | -11.603 | -8.711 | -7.377 | -2.205 | -4.581 | -2.463 | -4.226 | -4.017 | -4.415 | -5.028 | -5.54 | -6.084 | -7.03 | -12.633 | -12.831 | -11.074 | -8.991 | -6.256 | -3.286 | -3.075 | -3.124 | -4.195 | -5.243 |
Overige gereserveerde algehele resultaten
| 0.073 | 0.073 | 0.07 | 0.059 | 0.06 | 0.061 | 0.069 | 0.069 | 0.07 | 0.108 | 0.107 | 0.106 | 0.068 | 0.895 | 0.143 | 0.073 | 0.073 | 0.066 | 0.093 | 0.091 | 0.058 | 0.121 | 1.146 | 0 | 0.429 | 0.425 | 0.445 | 0 | 0 | 0 | 0 | 0 | 0 | -1.186 | -1.026 | -0.716 | 0 | -0.601 | 5.678 |
Overige totale aandeelhoudersvermogen
| -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0.011 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 7.087 | 0 | 0 | 0.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.186 | 1.026 | 0.716 | 0 | 0.601 | 0 |
Totaal eigen vermogen van aandeelhouders
| 17.657 | 19.28 | 26.844 | 27.881 | 27.592 | 28.976 | 29.132 | 32.574 | 33.011 | 33.166 | 34.163 | 35.455 | 36.495 | 36.115 | 34.072 | 25.533 | 24.974 | 27.878 | 25.249 | 30.419 | 28.01 | 23.104 | 15.292 | 14.752 | 13.752 | 13.135 | 9.47 | 8.135 | 7.19 | 1.54 | 1.341 | 1.466 | 1.821 | 4.556 | 7.276 | 7.487 | 8.406 | 5.595 | 1.991 |
Totaal eigen vermogen
| 17.662 | 19.939 | 27.408 | 28.259 | 28.004 | 29.415 | 29.718 | 33.225 | 33.602 | 33.66 | 34.534 | 35.82 | 36.858 | 36.399 | 34.278 | 25.743 | 25.088 | 28.048 | 25.562 | 30.835 | 28.213 | 23.217 | 15.292 | 15.914 | 14.495 | 13.417 | 9.452 | 8.135 | 7.19 | 1.54 | 1.341 | 1.466 | 1.821 | 4.556 | 7.276 | 7.487 | 8.406 | 5.595 | 1.991 |
Totaal passiva en aandeelhoudersvermogen
| 83.861 | 85.053 | 93.392 | 98.193 | 85.071 | 79.329 | 87.029 | 96.5 | 102.062 | 99.75 | 71.019 | 68.669 | 72.503 | 72.454 | 76.005 | 75.682 | 69.116 | 70.612 | 69.542 | 62.294 | 62.108 | 36.268 | 27.686 | 0 | 23.532 | 23.272 | 13.742 | 11.877 | 12.352 | 11.184 | 8.434 | 9.048 | 9.403 | 12.168 | 15.095 | 14.55 | 32.828 | 30.348 | 18.202 |