Acrow Formwork and Construction Services Limited
ASX:ACF.AX
1.045 (AUD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||
Net Income
| 25.355 | 23.457 | 15.694 | 3.963 | 3.013 | 4.949 | 10.511 | -0.613 | 8.469 | -0.522 | 25.839 | -173.939 | -15.066 | -19.384 | -2.974 | -2.445 |
Depreciation & Amortization
| 20.927 | 15.223 | 13.07 | 11.564 | 9.64 | 3.262 | 0.446 | 0 | 0 | 0 | 4.78 | 9.881 | 1.166 | 0.739 | 0.073 | 0 |
Deferred Income Tax
| 0 | -41.598 | 1.962 | 2.179 | -0.321 | 1.552 | -0.952 | 0 | 0 | 0 | 0 | -142.817 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 3.276 | 3.217 | 1.165 | 2.246 | 1.345 | 1.42 | 0.558 | 0 | 0.061 | 0 | 0 | 3.128 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -9.268 | -4.184 | -19.687 | -3.035 | -1.211 | -2.972 | 0.394 | 0.008 | -0.018 | 0.066 | 1.773 | 9.486 | 0 | 0 | 0 | 0 |
Accounts Receivables
| -7.489 | -4.816 | -9.751 | -7.597 | 0.854 | -2.017 | 0.23 | 0.008 | -0.018 | 0 | 1.773 | 4.488 | 0 | 0 | 0 | 0 |
Inventory
| -2.612 | 3.475 | -5.914 | -3.381 | -0.61 | -0.955 | 0.164 | 0.141 | 9.373 | 0 | 0 | 4.998 | 0 | 0 | 0 | 0 |
Accounts Payables
| -5.888 | -6.594 | -3.918 | 8.8 | -0.729 | 2.76 | 2.05 | -0.139 | -9.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0.832 | 3.751 | -0.104 | -0.857 | -0.725 | -2.76 | -2.05 | 0.139 | 9.364 | 0.066 | -24.151 | 21.032 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 21.214 | 29.573 | -3.978 | -7.73 | -1.434 | 0.345 | -6.951 | -0.126 | -9.371 | 0.522 | -50.11 | 21.241 | 13.9 | 18.645 | 2.901 | 2.445 |
Operating Cash Flow
| 25.641 | 25.689 | 8.226 | 9.187 | 11.033 | 8.555 | 4.005 | -0.731 | -0.86 | -2.246 | -17.718 | -130.202 | -30.135 | -20.042 | -1.943 | -0.644 |
Investing Activities: | ||||||||||||||||
Investments In Property Plant And Equipment
| -40.21 | -44.942 | -22.378 | -17.41 | -13.101 | -9.785 | -1.086 | 0 | 0 | 0 | 1.223 | -0.696 | -70.688 | -30.035 | -0.654 | -1.033 |
Acquisitions Net
| -8.788 | 18.681 | 7.519 | 11.135 | -6.88 | -4.578 | 0.329 | 0 | 0.123 | 0 | 0 | 0 | 0 | 2.923 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 22.197 | 18.681 | -3.583 | -3.568 | -2.25 | 2.151 | 0.338 | 0 | 0.123 | 1.595 | 0 | 61.639 | 5.971 | -5.128 | 0.055 | 0 |
Investing Cash Flow
| -48.999 | -26.261 | -18.443 | -9.843 | -22.231 | -14.363 | -0.758 | 0 | 0.123 | 1.595 | 1.223 | 60.943 | -64.717 | -32.24 | -0.599 | -1.033 |
Financing Activities: | ||||||||||||||||
Debt Repayment
| -19.343 | -18.441 | -10.511 | -0.52 | -14.879 | -1.152 | -25.607 | 0 | -0.395 | 0 | -7.721 | -46.524 | -6.241 | -0.576 | -3.1 | 0 |
Common Stock Issued
| 21.597 | 0.264 | 9.914 | 0.13 | 4.976 | 0.15 | 26.247 | 0 | 1.453 | 0 | 0 | 7.71 | 86.611 | 30.372 | 45.986 | 0 |
Common Stock Repurchased
| -0.121 | -14.523 | -0.603 | 2.486 | -0.272 | 1.002 | -1.903 | 0 | -0.009 | 0 | 0 | 0 | -3.362 | -1.365 | -1.696 | -0.038 |
Dividends Paid
| -14.301 | -7.371 | -4.942 | -3.145 | -1.409 | -2.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -6.225 | 45.573 | 16.48 | -5.644 | 26.731 | 6.286 | 2.455 | 0 | 0.79 | 0 | 7.721 | 111.921 | 9.032 | 2.43 | -7.187 | 0 |
Financing Cash Flow
| 20.414 | 5.502 | 10.337 | -6.694 | 15.147 | 4.179 | 1.192 | 0 | 1.839 | -0.003 | -7.721 | 73.106 | 79.751 | 29.832 | 34.003 | -0.038 |
Other Information: | ||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -0 | 0 | 0 | -0.003 | 0.031 | 0.02 | 0 | 7.691 | 3.646 | 9.164 | 28.902 | 0.821 | -0.013 |
Net Change In Cash
| 0.654 | 1.929 | 1.256 | -5.484 | 3.949 | -1.628 | 4.437 | -0.699 | 1.123 | -0.654 | -16.526 | 7.616 | 1.771 | 6.482 | 32.283 | -1.728 |
Cash At End Of Period
| 5.594 | 4.939 | 3.01 | 1.755 | 7.239 | 3.29 | 4.918 | 0.481 | 1.18 | 0.057 | 0.58 | 17.647 | 3.251 | 8.775 | 36.071 | 3.788 |