Cooper Energy Limited
ASX:COE.AX
0.17 (AUD) • At close November 8, 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 | 2013 Q1 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 14.332 | 102.376 | 77.134 | 88.327 | 247.012 | 92.244 | 91.308 | 115.289 | 111.567 | 150.652 | 164.289 | 193.907 | 236.907 | 283.224 | 147.425 | 90.436 | 49.717 | 28.75 | 39.373 | 27.362 | 47.178 | 36.841 | 43.154 | 43.849 | 43.849 | 59.01 | 70.961 | 92.485 | 93.437 | 64.609 | 15.284 | 25.975 | 19.634 | 9.415 | 3.906 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.78 | 0 | 0 | 0.054 | 0.044 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 14.332 | 102.376 | 77.134 | 88.327 | 247.012 | 92.244 | 91.308 | 115.289 | 131.583 | 150.652 | 164.289 | 193.907 | 236.907 | 283.224 | 147.425 | 90.436 | 49.717 | 28.75 | 39.373 | 37.362 | 47.178 | 36.841 | 43.154 | 43.849 | 43.849 | 59.01 | 70.961 | 92.485 | 93.437 | 68.389 | 15.284 | 25.975 | 19.688 | 9.46 | 3.906 |
Nettovorderingen
| 35.209 | 23.552 | 28.797 | 21.907 | 30.467 | 22.308 | 32.105 | 15.351 | 19.996 | 14.814 | 20.823 | 19.188 | 24.902 | 16.406 | 10.668 | 3.828 | 3.126 | 3.964 | 11.644 | 8.713 | 10.796 | 16.61 | 19.457 | 12.756 | 0 | 11.973 | 16.076 | 9.002 | 11.986 | 15.343 | 7.779 | 7.701 | 5.22 | 1.514 | 0.282 |
Voorraad
| 2.044 | 1.32 | 2.182 | 1.772 | 0.841 | 0.905 | 0.95 | 0.906 | 0.822 | 0.822 | 0.426 | 0.426 | 0.467 | 2 | 2 | 0 | 0 | 0 | 0.94 | 1.112 | 0.289 | 0.185 | 0.204 | 0.278 | 0.278 | 0.189 | 0.273 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.021 | 0 |
Overige vlottende activa
| 1.818 | 8.77 | 6.303 | 11.293 | 12.854 | 6.738 | 11.893 | 8.893 | 6.106 | 1.998 | 3.692 | 3.554 | 25.36 | 2.985 | 27.202 | 5.775 | 5.365 | 23.011 | 1.856 | 0.516 | 47.987 | 45.583 | 24.566 | 1.066 | 0 | 0.23 | 0.072 | 0.114 | 0.074 | 0.05 | 1.234 | 0.022 | 0.101 | 0.01 | 0.021 |
Totaal vlottende activa
| 57.649 | 136.018 | 114.416 | 123.299 | 291.174 | 122.195 | 136.256 | 140.439 | 158.507 | 168.286 | 189.23 | 217.075 | 287.636 | 304.615 | 187.295 | 100.039 | 58.208 | 55.725 | 53.813 | 47.703 | 106.25 | 99.219 | 87.381 | 57.949 | 57.949 | 71.402 | 87.382 | 101.601 | 105.497 | 83.782 | 24.297 | 33.698 | 25.012 | 11.005 | 4.209 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,016.657 | 881.626 | 923.665 | 967.129 | 662.099 | 593.898 | 612.02 | 631.608 | 642.084 | 647.385 | 770.046 | 666.887 | 496.228 | 366.529 | 296.427 | 123.064 | 117.069 | 83.507 | 118.265 | 117.168 | 114.055 | 59.152 | 49.726 | 65.05 | 65.05 | 61.734 | 39.146 | 34.806 | 30.741 | 42.906 | 24.534 | 9.929 | 5.977 | 4.007 | 3.651 |
Goodwill
| 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 |
Immateriële activa
| 0.466 | 0.426 | 0.967 | 1.239 | 1.36 | 1.794 | 2.059 | 3.16 | 1.878 | 0.783 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0.466 | 0.426 | 0.967 | 1.239 | 1.36 | 1.794 | 2.059 | 3.16 | 1.878 | 0.783 | 0.036 | 0 | 488.151 | 0 | 292.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0.718 | 3.182 | 3.454 | 3.368 | 2.546 | 9.704 | 10.964 | 22.029 | 21.532 | 22.04 | 1.252 | 1.603 | 2.257 | 1.838 | 0.699 | 0.806 | 1.054 | 1.421 | 1.922 | 15.778 | 27.959 | 25.178 | 24.948 | 30.337 | 30.337 | 15.654 | 1.397 | 0 | 0 | 3.218 | 5.434 | 2.725 | 0 | 0.303 | 0 |
Belastingvorderingen
| 145.627 | 75.42 | 177.401 | 66.184 | 142.988 | 57.388 | 126.273 | 56.75 | 97.989 | 19.609 | 20.757 | 0 | 10.334 | 0 | 4.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 2.069 | 251.23 | 209.228 | 197.61 | 179.23 | 162.683 | 161.25 | 160.221 | 159.078 | 202.86 | -20.757 | 33.343 | -498.485 | 28.321 | -297.126 | 0.036 | -118.123 | -84.928 | -120.187 | 0.41 | -142.014 | 3.654 | 0 | -95.387 | -95.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 1,165.537 | 1,211.884 | 1,314.715 | 1,235.53 | 988.223 | 825.467 | 912.566 | 873.768 | 922.561 | 892.677 | 771.334 | 701.833 | 498.485 | 396.688 | 297.126 | 123.906 | 118.123 | 84.928 | 120.187 | 133.356 | 142.014 | 87.984 | 74.674 | 95.387 | 95.387 | 89.621 | 40.543 | 34.806 | 30.741 | 46.124 | 29.968 | 12.654 | 5.977 | 4.31 | 3.651 |
Totaal activa
| 1,223.186 | 1,347.902 | 1,429.131 | 1,358.829 | 1,279.397 | 947.662 | 1,048.822 | 1,014.207 | 1,081.068 | 1,060.963 | 1,001.809 | 918.908 | 816.757 | 701.303 | 492.644 | 223.945 | 176.331 | 140.653 | 174 | 181.059 | 248.264 | 187.203 | 162.055 | 167.445 | 167.445 | 161.023 | 127.925 | 136.407 | 136.238 | 129.906 | 54.265 | 46.352 | 30.989 | 15.315 | 7.86 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||
Crediteuren
| 29.531 | 18.253 | 6.411 | 17.009 | 32.752 | 31.73 | 34.374 | 35.984 | 21.183 | 41.422 | 5.046 | 32.205 | 14.159 | 50.704 | 5.11 | 5.675 | 0.489 | 4.927 | 1.4 | 6.916 | 4.951 | 10.62 | 4.785 | 9.873 | 9.873 | 1.132 | 0.551 | 0.602 | 0.197 | 0.369 | 0.005 | 1.884 | 0.858 | 0.156 | 0.502 |
Kortlopende schulden
| 0.847 | 1.524 | 1.467 | 1.318 | 38.251 | 66.196 | 61.141 | 53.052 | 27.045 | 1.027 | 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 |
Belastingschulden
| 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 |
Uitgestelde opbrengsten
| 31.507 | 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 |
Overige kortlopende verplichtingen
| 48.655 | 237.372 | 228.366 | 216.559 | 29.867 | 14.767 | 10.453 | 30.136 | 19.902 | 19.779 | 52.376 | 2.039 | 119.459 | 23.196 | 98.16 | 6.325 | 13.509 | 5.839 | 9.449 | 2.128 | 15.725 | 2.975 | 7.633 | 0 | 0 | 14.906 | 7.311 | 5.556 | 8.835 | 9.829 | 3.353 | 8.05 | 3.666 | 0.685 | 0.071 |
Totaal kortlopende verplichtingen
| 110.54 | 257.149 | 236.244 | 234.886 | 100.87 | 112.693 | 105.968 | 119.172 | 68.13 | 62.228 | 57.422 | 34.244 | 133.618 | 73.9 | 103.27 | 12 | 13.998 | 10.766 | 10.849 | 9.044 | 20.676 | 13.595 | 12.418 | 9.873 | 9.873 | 16.038 | 7.862 | 6.158 | 9.032 | 10.198 | 3.358 | 9.934 | 4.524 | 0.841 | 0.573 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 253.147 | 204.927 | 143.956 | 144.251 | 121 | 139 | 158 | 177.5 | 203.438 | 221.766 | 213.68 | 179.716 | 116.923 | 79.383 | 3.044 | 0 | 3.059 | 0 | 3.066 | 0 | 4.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0.927 | 8.42 | 9.182 | 8.935 | 9.612 | 10.253 | 10.863 | 11.422 | 12.004 | 12.526 | 197.387 | 0 | 106.567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4.376 | 8.178 | 103.252 | 18.051 | 98.543 | 16.988 | 87.363 | 16.63 | 68.101 | 21.693 | 16.293 | 0 | 10.356 | 0 | 1.481 | 0 | 2.176 | 0 | 11.02 | 0 | 14.431 | 0 | 9.102 | 0 | 0 | 4.15 | 3.786 | 4.408 | 3.273 | 3.944 | 1.585 | 0.132 | 0.507 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 436.55 | 429.962 | 439.624 | 399.067 | 450.947 | 347.384 | 360.832 | 358.865 | 378.313 | 300.839 | -213.68 | 272.629 | -116.923 | 113.114 | 99.802 | 0 | 65.548 | 0 | 45.194 | 0 | 41.36 | 0 | 3.325 | 0 | 0 | 3.89 | 1.414 | 0.744 | 0.622 | 0.273 | 0.256 | 0.198 | 0.185 | 0.172 | 0.075 |
Totaal niet-vlottende verplichtingen
| 695 | 651.487 | 696.014 | 570.304 | 680.102 | 513.625 | 617.058 | 564.417 | 661.856 | 556.824 | 213.68 | 452.345 | 116.923 | 192.497 | 104.327 | 0 | 70.783 | 0 | 59.28 | 0 | 59.795 | 0 | 12.427 | 0 | 0 | 8.04 | 5.2 | 5.152 | 3.895 | 4.217 | 1.841 | 0.33 | 0.692 | 0.172 | 0.075 |
Totaal passiva
| 805.54 | 908.636 | 932.258 | 805.19 | 780.972 | 626.318 | 723.026 | 683.589 | 729.986 | 619.052 | 568.096 | 486.589 | 372.875 | 266.397 | 207.597 | 12 | 84.781 | 10.766 | 70.129 | 9.044 | 80.471 | 13.595 | 24.845 | 9.873 | 9.873 | 24.078 | 13.062 | 11.31 | 12.927 | 14.415 | 5.199 | 10.264 | 5.216 | 1.014 | 0.648 |
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 | 1.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 718.881 | 718.881 | 716.726 | 716.726 | 478.261 | 478.261 | 477.675 | 477.675 | 475.862 | 475.862 | 474.397 | 474.397 | 471.837 | 472.514 | 343.161 | 199.952 | 137.558 | 115.808 | 115.46 | 114.833 | 114.625 | 114.625 | 114.57 | 114.553 | 114.553 | 113.877 | 98.657 | 98.657 | 98.472 | 88.385 | 29.642 | 21.655 | 20.99 | 20.978 | 9.455 |
Ingehouden winsten
| -328.42 | -305.068 | -245.924 | -183.713 | -177.461 | -171.926 | -165.997 | -159.018 | -135.96 | -43.597 | -49.931 | -50.507 | -37.88 | -45.06 | -64.891 | -60.819 | -52.579 | -51.847 | -17.74 | -12.308 | 45.728 | 37.351 | 23.778 | 27.021 | 27.021 | 22.46 | 14.079 | 24.428 | 23.181 | 25.997 | 19.591 | 14.055 | 4.758 | -6.702 | -2.243 |
Overige gereserveerde algehele resultaten
| 27.185 | 25.453 | 26.071 | 20.626 | 197.625 | 15.009 | 14.118 | 11.961 | 11.18 | 9.646 | 9.247 | 8.429 | 9.925 | 7.452 | 6.777 | 6.418 | 6.571 | 8.095 | 6.151 | 5.228 | 7.44 | 4.088 | -1.138 | 0 | 0 | 0.608 | 2.127 | 2.012 | 1.658 | 1.109 | -0.167 | 0.378 | 0.025 | 0.025 | -0.009 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.138 | 6.805 | -141.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 |
Totaal eigen vermogen van aandeelhouders
| 417.646 | 439.266 | 496.873 | 553.639 | 498.425 | 321.344 | 325.796 | 330.618 | 351.082 | 441.911 | 433.713 | 432.319 | 443.882 | 434.906 | 285.047 | 145.551 | 91.55 | 72.056 | 103.871 | 107.753 | 167.793 | 156.064 | 137.21 | 148.379 | 141.574 | 136.945 | 114.863 | 125.097 | 123.311 | 115.491 | 49.066 | 36.088 | 25.773 | 14.301 | 7.212 |
Totaal eigen vermogen
| 417.646 | 439.266 | 496.873 | 553.639 | 498.425 | 321.344 | 325.796 | 330.618 | 351.082 | 441.911 | 433.713 | 432.319 | 443.882 | 434.906 | 285.047 | 145.551 | 91.55 | 72.056 | 103.871 | 107.753 | 167.793 | 156.064 | 137.21 | 148.379 | 141.574 | 136.945 | 114.863 | 125.097 | 123.311 | 115.491 | 49.066 | 36.088 | 25.773 | 14.301 | 7.212 |
Totaal passiva en aandeelhoudersvermogen
| 1,223.186 | 1,347.902 | 1,429.131 | 1,358.829 | 1,279.397 | 947.662 | 1,048.822 | 1,014.207 | 1,081.068 | 1,060.963 | 1,001.809 | 918.908 | 816.757 | 701.303 | 492.644 | 157.551 | 176.331 | 140.653 | 174 | 116.797 | 248.264 | 187.203 | 162.055 | 0 | 0 | 161.023 | 127.925 | 136.407 | 136.238 | 129.906 | 54.265 | 46.352 | 30.989 | 15.315 | 7.86 |