Imdex Limited
ASX:IMD.AX
2.56 (AUD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) AUD.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 47.132 | 58.128 | 36.368 | 58.477 | 38.263 | 29.476 | 13.942 | 19.379 | 12.977 | 8.417 | 10.07 | 9.979 | 11.232 | 18.388 | 9.007 | 11.975 | 13.276 | 15.271 | 6.421 | 0.103 | 0.056 | 0.325 | 0.145 | 0.273 | 0.467 | 0.566 | 0.251 | 0.177 | 0.084 | 0.151 | 1.71 | 0.06 | 0.015 | 0.006 | 0.156 | 0.006 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.705 | 26.45 | 0 | 0 | 0 | 0 | 0.229 | 0 | 4.5 | 0 | 0 | 0 | 3.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 47.132 | 58.128 | 36.368 | 58.477 | 38.263 | 29.476 | 13.942 | 19.379 | 12.977 | 8.417 | 24.775 | 9.979 | 11.232 | 18.388 | 9.007 | 11.975 | 13.276 | 15.271 | 10.921 | 0.103 | 0.056 | 0.325 | 0.145 | 0.273 | 0.467 | 0.566 | 0.251 | 0.177 | 0.084 | 0.151 | 1.71 | 0.06 | 0.015 | 0.006 | 0.156 | 0.006 |
Nettovorderingen
| 95.561 | 97.198 | 75.288 | 60.573 | 46.675 | 54.683 | 49.265 | 41.473 | 28.765 | 31.133 | 37.879 | 45.231 | 59.689 | 50.219 | 41.21 | 35.707 | 45.087 | 39.362 | 18.798 | 13.92 | 9.355 | 7.617 | 7.504 | 8.854 | 6.506 | 6.574 | 6.511 | 5.34 | 4.759 | 3.582 | 1.912 | 1.656 | 1.221 | 1.055 | 0.736 | 0.812 |
Voorraad
| 63.007 | 68.627 | 57.061 | 41.501 | 41.161 | 37.055 | 33.614 | 29.904 | 27.383 | 37.304 | 42.631 | 53.356 | 52.106 | 40.565 | 28.6 | 26.535 | 21.716 | 13.839 | 9.707 | 8.356 | 6.34 | 6.723 | 5.223 | 5.584 | 5.94 | 4.784 | 5.794 | 3.432 | 3.689 | 2.499 | 1.311 | 0.957 | 0.725 | 0.799 | 1.194 | 1.074 |
Overige vlottende activa
| 11.503 | 18.697 | 7.201 | 5.185 | 4.001 | 7.392 | 5.566 | 4.006 | 8.891 | 39.196 | 5.002 | 29.111 | 11.295 | 4.596 | 3.496 | 8.13 | 4.5 | 4.5 | 0.012 | 0.019 | 0.007 | 0.042 | 0.139 | 0.034 | 0.548 | 0.296 | 0.057 | 13.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 217.203 | 242.65 | 175.918 | 165.736 | 130.1 | 128.606 | 102.387 | 94.762 | 78.016 | 116.05 | 110.287 | 143.586 | 134.322 | 113.768 | 82.313 | 83.854 | 86.008 | 73.196 | 39.438 | 22.398 | 15.758 | 14.707 | 13.011 | 14.745 | 13.461 | 12.22 | 12.613 | 22.582 | 8.532 | 6.232 | 4.933 | 2.673 | 1.961 | 1.86 | 2.086 | 1.892 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 94.168 | 90.305 | 83.727 | 78.581 | 79.632 | 39.367 | 36.539 | 32.225 | 38.156 | 42.001 | 47.18 | 44.713 | 23.331 | 17.344 | 19.888 | 14.688 | 7.14 | 13.207 | 9.967 | 11.015 | 12.412 | 12.713 | 11.927 | 13.927 | 12.705 | 12.247 | 12.125 | 10.96 | 11.49 | 10.549 | 6.304 | 3.865 | 3.468 | 3.56 | 4.575 | 4.332 |
Goodwill
| 301.037 | 295.671 | 62.2 | 62.104 | 57.784 | 59.177 | 58.889 | 59.491 | 59.363 | 59.326 | 60.377 | 61.782 | 54.577 | 38.705 | 30.706 | 55.268 | 52.626 | 35.033 | 1.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.953 | 2.508 | 0.064 | 0.096 | 0.127 | 0.159 | 0.191 | 0.223 | 0.255 | 0.286 |
Immateriële activa
| 113.429 | 420.868 | 97.793 | 92.943 | 83.582 | 0.354 | 0.563 | 0.871 | 1.475 | 2.007 | 1.024 | 1.598 | 2.955 | 17.146 | 12.985 | 20.008 | 27.289 | 27.746 | 1.313 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 2.953 | 2.528 | 0 | 0 | 0 | 0.024 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 414.466 | 716.539 | 159.993 | 155.047 | 141.366 | 59.531 | 59.452 | 60.362 | 60.838 | 61.333 | 61.401 | 63.38 | 57.532 | 55.851 | 43.691 | 75.276 | 79.915 | 62.779 | 3.219 | 0.012 | 0 | 0 | 2.921 | -0.187 | -0.485 | 0.202 | 2.953 | 2.528 | 0.064 | 0.096 | 0.127 | 0.183 | 0.191 | 0.223 | 0.255 | 0.286 |
Langetermijnbeleggingen
| 12.858 | 13.871 | 5.031 | -62.104 | 105.43 | 77.879 | 73.745 | 69.043 | 79.669 | 87.704 | 26.27 | 25.555 | 45.667 | 16.122 | 6.802 | 0 | 0 | 0 | 0.124 | 1.475 | 5.413 | 8.811 | 0.056 | 0.098 | 0.177 | 0.184 | 0.35 | 0.677 | 0.677 | 0 | 0 | 0 | 0 | 0.026 | 0 | 0 |
Belastingvorderingen
| 44.837 | 33.815 | 27.59 | 25.144 | 24.808 | 21.019 | 22.246 | 23.544 | 19.325 | 15.63 | 15.832 | 8.632 | 13.7 | 16.03 | 10.703 | 0 | 0 | 0 | 0 | 0.664 | 0.595 | 0.605 | 0.556 | 0.187 | 0.485 | 0.346 | 0.248 | 0.372 | 0.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 2.612 | -291.036 | -58.649 | 3.708 | -163.214 | -98.898 | -95.991 | -92.587 | -98.994 | -103.334 | -15.832 | 0 | 0 | 0 | 0 | 0 | 0 | 0.664 | 0 | 0 | 0 | 0 | 3.458 | 2.228 | 0.485 | 0.346 | 0.627 | 0.538 | 0.568 | 0.169 | 0.155 | 0.075 | 0 | 0.393 | 0.146 | 0 |
Totaal niet-vlottende activa
| 568.941 | 563.494 | 217.692 | 200.376 | 188.022 | 98.898 | 95.991 | 92.587 | 98.994 | 103.334 | 134.851 | 142.28 | 140.23 | 105.347 | 81.084 | 89.964 | 87.055 | 76.65 | 13.31 | 13.166 | 18.42 | 22.129 | 18.918 | 16.253 | 13.367 | 13.325 | 16.303 | 15.075 | 13.277 | 10.814 | 6.586 | 4.123 | 3.659 | 4.202 | 4.976 | 4.618 |
Totaal activa
| 786.144 | 806.144 | 393.61 | 366.112 | 318.122 | 259.213 | 226.136 | 210.893 | 196.335 | 236.304 | 262.787 | 285.866 | 274.552 | 219.115 | 163.397 | 173.818 | 173.063 | 149.846 | 52.748 | 35.564 | 34.178 | 36.836 | 31.929 | 30.998 | 26.828 | 25.545 | 28.916 | 37.657 | 21.809 | 17.046 | 11.519 | 6.796 | 5.62 | 6.062 | 7.062 | 6.51 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||
Crediteuren
| 13.312 | 20.811 | 16.378 | 19.173 | 21.343 | 22.565 | 22.357 | 23.607 | 14.547 | 23.415 | 13.791 | 19.768 | 17.384 | 22.926 | 20.392 | 7.921 | 9.836 | 12.29 | 11.28 | 7.82 | 7.139 | 5.573 | 5.075 | 5.809 | 4.571 | 3.72 | 3.827 | 7.544 | 3.194 | 2.597 | 2.76 | 1.445 | 0.638 | 0.536 | 0.446 | 0.543 |
Kortlopende schulden
| 33.795 | 33.789 | 4.301 | 4.064 | 6.385 | 0.067 | 0.129 | 4.462 | 9.462 | 35.731 | 6.902 | 14.738 | 12.88 | 28.945 | 19.092 | 13.514 | 15.703 | 11.881 | 1.391 | 4.047 | 4.429 | 3.171 | 4.016 | 3.502 | 1.419 | 0.346 | 0.651 | 0.8 | 1.988 | 0.167 | 0.213 | 0.768 | 1.256 | 1.218 | 0.288 | 0.115 |
Belastingschulden
| 9.181 | 4.474 | 5.565 | 4.582 | 2.382 | 1.362 | 1.661 | 3.192 | 2.29 | 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
| 9.181 | 4.474 | 5.565 | 4.582 | 2.382 | -0.067 | -0.129 | -4.462 | -9.462 | -35.731 | -6.902 | 7.908 | 25.512 | 31.851 | 14.065 | 11.433 | 15.478 | 13.364 | 4.407 | 0.574 | 0.039 | -0.661 | 0 | 0.296 | 5.378 | -0.593 | -1.216 | 3.956 | 0.273 | 0.275 | 0 | 0 | 0 | 0.007 | 0 | 0.229 |
Overige kortlopende verplichtingen
| 38.865 | 33.481 | 27.321 | 30.146 | 10.261 | 10.267 | 11.485 | 24.515 | 30.202 | 42.819 | 26.682 | 4.681 | 2.896 | 2.628 | 1.706 | 2.492 | 0.972 | 1.212 | 0.83 | 1.011 | 0.721 | 1.889 | 0.981 | 0.293 | 0.14 | 1.15 | 2.101 | 4.047 | 0.224 | 0.247 | 0.07 | 0.064 | 0.048 | 0.046 | 0.04 | 0.027 |
Totaal kortlopende verplichtingen
| 95.153 | 92.555 | 53.565 | 57.965 | 40.371 | 32.832 | 33.842 | 48.122 | 44.749 | 66.234 | 40.473 | 47.095 | 58.672 | 86.35 | 55.255 | 35.36 | 41.989 | 38.747 | 17.908 | 13.452 | 12.328 | 9.972 | 10.072 | 9.9 | 11.508 | 4.623 | 5.363 | 16.347 | 5.679 | 3.286 | 3.043 | 2.277 | 1.942 | 1.807 | 0.774 | 0.914 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 54.138 | 95.048 | 12.166 | 11.128 | 6.115 | 6.172 | 5.881 | 2.545 | 34.015 | 5.115 | 43.067 | 49.248 | 46.549 | 6.074 | 12.926 | 18.033 | 19.849 | 28.556 | 1.503 | 2.883 | 3.239 | 4.46 | 2.646 | 4.388 | 4.994 | 4.694 | 4.3 | 5.2 | 3.416 | 2.602 | 0.237 | 0.312 | 0.345 | 0.361 | 0.434 | 0.096 |
Uitgestelde opbrengsten niet-vlottend
| 39.72 | 32.511 | 0 | 0 | 0 | 0 | 0 | 2.441 | 33.675 | 4.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.419 | 0 | -0.694 | 0 | 0.449 | 0 | -0.302 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 25.488 | 29.529 | 0 | 0 | 0 | 0 | 0 | 0.104 | 0.34 | 0.46 | 0 | 0 | 0 | 0 | 0 | 3.674 | 5.024 | 5.481 | 0.458 | 0 | 0.37 | 0.489 | 0.693 | 0.63 | 0.63 | 0.713 | 0.724 | 0.18 | 0.105 | 0.395 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0.368 | 0.293 | 30.653 | 43.968 | 50.004 | -6.172 | -5.881 | -2.545 | -34.015 | -5.115 | -43.067 | 1.071 | 1.265 | 1.282 | 0.721 | 0.553 | 0.558 | 0.448 | 0.226 | 0.103 | 0.13 | 0.115 | 0.072 | 0.63 | -4.407 | 0.736 | 0.676 | 0.064 | 0.108 | 0.302 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 119.714 | 157.381 | 42.819 | 55.096 | 56.119 | 6.172 | 5.881 | 2.545 | 34.015 | 5.115 | 43.067 | 50.319 | 47.814 | 7.356 | 13.647 | 22.26 | 25.431 | 34.485 | 2.187 | 2.986 | 3.739 | 5.064 | 3.411 | 5.229 | 1.217 | 5.449 | 5.7 | 5.892 | 3.63 | 2.997 | 0.237 | 0.312 | 0.345 | 0.361 | 0.434 | 0.096 |
Totaal passiva
| 214.867 | 249.936 | 96.384 | 113.061 | 96.49 | 39.201 | 40.01 | 51.073 | 80.742 | 75.488 | 85.865 | 97.414 | 106.486 | 93.706 | 68.902 | 57.62 | 67.42 | 73.232 | 20.095 | 16.438 | 16.067 | 15.036 | 13.483 | 15.129 | 12.725 | 10.072 | 11.063 | 22.239 | 9.308 | 6.283 | 3.28 | 2.589 | 2.287 | 2.168 | 1.208 | 1.01 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.866 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 409.546 | 401.164 | 169.078 | 169.078 | 158.697 | 156.483 | 151.969 | 149.69 | 99.174 | 93.259 | 90.259 | 89.269 | 87.059 | 70.059 | 67.415 | 67.136 | 64.883 | 60.982 | 26.49 | 19.008 | 21.058 | 21.058 | 18.612 | 15.515 | 15.515 | 15.515 | 19.199 | 17.599 | 13.064 | 12.827 | 11.821 | 8.196 | 7.542 | 7.42 | 7.167 | 6.832 |
Ingehouden winsten
| 148.383 | 134.364 | 114.513 | 82.885 | 58.471 | 56.709 | 32.111 | 10.996 | 7.333 | 62.779 | 83.602 | 90.471 | 85.838 | 53.109 | 27.595 | 49.143 | 43.05 | 17.018 | 6.552 | 0.118 | -2.955 | 0.734 | -0.174 | 0.346 | -1.42 | -0.05 | 2.33 | 2.011 | -0.891 | -2.341 | -3.609 | -4.016 | -4.236 | -3.55 | -1.337 | -1.356 |
Overige gereserveerde algehele resultaten
| 13.348 | 20.68 | 13.635 | 1.088 | 4.464 | 6.82 | 2.046 | -0.866 | 1.122 | 4.778 | 3.061 | 8.712 | -4.831 | 2.241 | -0.515 | -0.081 | -2.29 | -1.386 | -0.389 | -11.413 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | -3.676 | -4.193 | 0.327 | 0.277 | 0.027 | 0.027 | 0.027 | 0.024 | 0.024 | 0.024 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.866 | 7.964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.7 | 0 | 11.413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 571.277 | 556.208 | 297.226 | 253.051 | 221.632 | 220.012 | 186.126 | 159.82 | 115.593 | 160.816 | 176.922 | 188.452 | 168.066 | 125.409 | 94.495 | 116.198 | 105.643 | 76.614 | 32.653 | 19.126 | 18.111 | 21.8 | 18.446 | 15.869 | 14.103 | 15.473 | 17.853 | 15.417 | 12.501 | 10.763 | 8.239 | 4.207 | 3.333 | 3.894 | 5.854 | 5.5 |
Totaal eigen vermogen
| 571.277 | 556.208 | 297.226 | 253.051 | 221.632 | 220.012 | 186.126 | 159.82 | 115.593 | 160.816 | 176.922 | 188.452 | 168.066 | 125.409 | 94.495 | 116.198 | 105.643 | 76.614 | 32.653 | 19.126 | 18.111 | 21.8 | 18.446 | 15.869 | 14.103 | 15.473 | 17.853 | 15.417 | 12.501 | 10.763 | 8.239 | 4.207 | 3.333 | 3.894 | 5.854 | 5.5 |
Totaal passiva en aandeelhoudersvermogen
| 786.144 | 806.144 | 393.61 | 366.112 | 318.122 | 259.213 | 226.136 | 210.893 | 196.335 | 236.304 | 262.787 | 285.866 | 274.552 | 219.115 | 163.397 | 173.818 | 173.063 | 149.846 | 52.748 | 35.564 | 34.178 | 36.836 | 31.929 | 30.998 | 26.828 | 25.545 | 28.916 | 37.657 | 21.809 | 17.046 | 11.519 | 6.796 | 5.62 | 6.062 | 7.062 | 6.51 |