ADX Energy Ltd
ASX:ADX.AX
0.099 (AUD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | 1988 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 8.007 | 3.57 | 5.939 | 2.144 | 4.954 | 3.299 | 1.84 | 0.734 | 0.622 | 0.707 | 1.703 | 0.5 | 0.783 | 2.271 | 0.942 | 1.724 | 0.399 | 1.281 | 2.641 | 3.49 | 0.086 | 0.036 | 0.011 | 0.013 | 0.031 | 0.043 | 0.058 | 1.725 | 2.552 | 0.86 | 1.454 | 0.008 | 0.74 | 0.815 | 0.61 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.267 | 0 | 0 | 0.002 | 0.008 | 0.007 | 0.009 | 0.014 | 0.061 | 0.215 | 0.399 | 0.31 | 0.33 | 0.288 | 0.211 | 0.389 | 1.67 | 0.961 | 1.042 | 0.875 | 0.317 | 0.171 | 0.24 | 0.314 | 0.101 | 0 | 0 | 0 |
Cash and Short Term Investments
| 8.007 | 3.57 | 5.939 | 2.144 | 4.954 | 3.299 | 1.84 | 1.001 | 0.622 | 0.707 | 1.705 | 0.508 | 0.79 | 2.28 | 0.956 | 1.785 | 0.614 | 1.68 | 2.951 | 3.82 | 0.374 | 0.247 | 0.399 | 1.684 | 0.992 | 1.085 | 0.933 | 2.042 | 2.723 | 1.1 | 1.768 | 0.109 | 0.74 | 0.815 | 0.61 |
Net Receivables
| 2.404 | 1.554 | 2.581 | 1.553 | 2.864 | 0.15 | 0.155 | 0.146 | 0.139 | 2.041 | 0 | 1.28 | 2.818 | 1.038 | 0.185 | 0.51 | 0.1 | 1.441 | 1.522 | 0.069 | 0.026 | 0.002 | 0.134 | 0.121 | 0.674 | 0.017 | 0 | 0.031 | 0.08 | 0.002 | 0.005 | 0.085 | 0.002 | 0.108 | 0.036 |
Inventory
| 2.255 | 0.883 | 1.087 | 0.999 | 0.315 | -0.15 | -0.155 | -0.413 | -0.139 | -2.041 | 0 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 1.018 | 0.537 | 0.24 | 0.066 | 0.589 | 0.534 | 0.01 | 0.007 | 0.058 | 0.103 | 0.086 | 0 | 0 | 1.096 | 0.071 | 0.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0.37 | 0.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.89 | 0 | 0 | 0 |
Total Current Assets
| 13.685 | 6.544 | 9.846 | 4.763 | 8.722 | 3.984 | 2.005 | 1.154 | 0.819 | 2.851 | 2.228 | 1.898 | 3.608 | 7.629 | 1.212 | 2.451 | 0.714 | 3.12 | 4.473 | 3.889 | 5.119 | 0.249 | 0.903 | 2.754 | 3.667 | 6.152 | 7.483 | 2.073 | 2.803 | 1.102 | 1.773 | 1.084 | 0.742 | 0.923 | 0.646 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 26.345 | 23.894 | 24.191 | 24.422 | 23.006 | 0 | 0 | 0 | 0.047 | 0.079 | 4.75 | 6.41 | 9.697 | 12.939 | 6.278 | 3.334 | 2.081 | 3.207 | 3.442 | 3.58 | 4.558 | 4.174 | 3.941 | 3.827 | 6.53 | 5.942 | 0.272 | 3.769 | 3.135 | 2.855 | 1.357 | 0.967 | 0.998 | 1.756 | 1.812 |
Goodwill
| -2.595 | 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 |
Intangible Assets
| 0.011 | 0.021 | 0.032 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| -2.584 | 0.021 | 0.032 | 0.016 | 23.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1.104 | 1.138 | 0.831 | 0.191 | 0.038 | 0 | 0 | 0 | 0.268 | 0.017 | 0 | 2.01 | 4.743 | 0.029 | 1.249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.113 | 0.088 |
Tax Assets
| 1.491 | 1.066 | 1.237 | 1.405 | 0.337 | 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 |
Other Non-Current Assets
| 5.19 | 0 | -0 | 0 | -23.006 | 0 | -0 | -0 | -0.314 | -0.096 | 0.02 | 0.036 | 0.035 | 1.22 | 0.018 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 28.95 | 26.12 | 26.291 | 26.033 | 23.381 | 0 | 0 | 0 | 0.314 | 0.096 | 4.77 | 8.456 | 14.475 | 14.188 | 7.545 | 5.138 | 2.081 | 3.207 | 3.442 | 3.58 | 4.558 | 4.174 | 3.941 | 3.827 | 6.53 | 5.942 | 4.4 | 3.769 | 3.135 | 2.855 | 1.357 | 0.967 | 1.048 | 1.869 | 1.9 |
Total Assets
| 42.635 | 32.663 | 36.137 | 30.796 | 32.103 | 3.984 | 2.005 | 1.154 | 1.133 | 2.963 | 6.998 | 0 | 18.083 | 21.817 | 8.757 | 7.589 | 2.795 | 6.327 | 7.916 | 7.469 | 9.677 | 4.423 | 4.845 | 6.581 | 10.197 | 12.094 | 11.883 | 5.841 | 5.938 | 3.957 | 3.13 | 2.051 | 1.79 | 2.792 | 2.546 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||
Account Payables
| 5.113 | 2.336 | 4.767 | 1.596 | 2.11 | 0.445 | 0.676 | 0.422 | 0.185 | 0.665 | 0.552 | 2.493 | 1.492 | 3.008 | 0.371 | 0.307 | 0.07 | 0.063 | 0.076 | 0.073 | 0.042 | 0.048 | 0.039 | 0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0.715 | 0.723 | 3.342 | 1.025 | 2.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.059 | 0.022 | 0.022 | 0.022 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.013 | 0.001 |
Tax Payables
| 0 | 0.234 | 0 | 0 | 0.064 | 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 |
Deferred Revenue
| 0 | 0.234 | 0 | 0 | 0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.211 | -0.389 | 0 | 0 | 0 | -0.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0.265 | 0.114 | 0.431 | 0.648 | 0.466 | 0 | 0 | 0 | 0.001 | 0.008 | 0.02 | -2.493 | 0.033 | 0.021 | 0.006 | 0.027 | 0.024 | 0.043 | 0.035 | 0.014 | 0.009 | 0.007 | 0.006 | 0.013 | 0.122 | 0.117 | 0.099 | 0.058 | 0.082 | 0.078 | 0.05 | 0.026 | 0.03 | 0.032 | 0.038 |
Total Current Liabilities
| 6.094 | 3.641 | 8.54 | 3.268 | 5.554 | 0.445 | 0.676 | 0.422 | 0.186 | 0.673 | 0.572 | 2.493 | 1.525 | 3.029 | 0.378 | 0.393 | 0.116 | 0.128 | 0.134 | 0.11 | 0.051 | 0.055 | 0.044 | 0.074 | 0.122 | 0.117 | 0.099 | 0.058 | 0.082 | 0.078 | 0.05 | 0.026 | 0.038 | 0.045 | 0.039 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||
Long Term Debt
| 2.514 | 0.748 | 1.449 | 4.31 | 1.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.051 | 0.065 | 0.08 | 0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0.365 | 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 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0.556 | 0.468 | 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 |
Other Non-Current Liabilities
| 18.286 | 15.875 | 14.463 | 13.97 | 13.81 | 0.284 | 0.256 | 0 | 0 | 0 | 0 | 2.493 | 0 | 0 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 |
Total Non-Current Liabilities
| 20.8 | 16.623 | 15.912 | 18.836 | 16.029 | 0.284 | 0.256 | 0 | 0 | 0 | 0.552 | 2.493 | 1.492 | 3.008 | 0.012 | 0.366 | 0.051 | 0.065 | 0.08 | 0.094 | 0.042 | 0.259 | 0.428 | 1.732 | 1.075 | 1.153 | 0.967 | 0.317 | 0.171 | 0.24 | 0.314 | 0.101 | 0.008 | 0.013 | 0.002 |
Total Liabilities
| 26.894 | 20.264 | 24.452 | 22.104 | 21.583 | 0.728 | 0.932 | 0.422 | 0.186 | 0.673 | 0.572 | 4.986 | 1.525 | 3.029 | 0.39 | 0.393 | 0.167 | 0.194 | 0.213 | 0.204 | 0.051 | 0.055 | 0.044 | 0.074 | 0.122 | 0.117 | 0.099 | 0.058 | 0.082 | 0.078 | 0.05 | 0.026 | 0.038 | 0.045 | 0.041 |
Equity: | |||||||||||||||||||||||||||||||||||
Preferred Stock
| 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 |
Common Stock
| 90.503 | 84.106 | 81.436 | 74.335 | 71.889 | 69.071 | 68.083 | 65.859 | 64.161 | 64.161 | 63.222 | 61.511 | 58.504 | 53.652 | 41.494 | 37.445 | 29.401 | 28.346 | 27.303 | 21.885 | 21.868 | 16.039 | 15.846 | 15.336 | 15.336 | 11.404 | 11.958 | 7.519 | 7.29 | 7.289 | 6.764 | 6.119 | 5.563 | 4.69 | 4.69 |
Retained Earnings
| -88.273 | -84.209 | -81.905 | -80.899 | -76.619 | -75.639 | -73.256 | -71.087 | -69.174 | -67.478 | -62.066 | -58.023 | -44.881 | -39.044 | -36.903 | -33.787 | -29.979 | -25.418 | -22.766 | -17.785 | -15.407 | -14.836 | -14.212 | -11.995 | -8.427 | -6.525 | -6.244 | -6.03 | -5.635 | -4.696 | -4.72 | -4.801 | -4.673 | -3.907 | -4.149 |
Accumulated Other Comprehensive Income/Loss
| 5.399 | 4.121 | 3.676 | 6.42 | 6.19 | 6.404 | 6.247 | 5.959 | 5.96 | 6.011 | 5.27 | 3.688 | 2.935 | 4.18 | 3.776 | 3.538 | 3.205 | 3.205 | 3.166 | 3.166 | 3.166 | 3.166 | 3.166 | 3.166 | 3.166 | 7.098 | 7.098 | 5.322 | 5.23 | 2.315 | 2.065 | 1.735 | 1.735 | 1.964 | 1.964 |
Other Total Stockholders Equity
| -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.404 | 0 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.029 | -1.029 | -1.029 | -1.029 | -1.029 | -1.028 | -0.873 | 0 | 0 |
Total Shareholders Equity
| 7.629 | 4.018 | 3.206 | -0.144 | 1.46 | -0.164 | 1.073 | 0.732 | 0.948 | 2.29 | 6.426 | 7.426 | 16.558 | 18.788 | 8.367 | 7.196 | 2.628 | 6.133 | 7.702 | 7.265 | 9.627 | 4.368 | 4.8 | 6.507 | 10.075 | 11.977 | 11.783 | 5.783 | 5.856 | 3.879 | 3.08 | 2.025 | 1.752 | 2.747 | 2.505 |
Total Equity
| 15.742 | 12.399 | 11.685 | 8.693 | 10.52 | 3.255 | 1.073 | 0.732 | 0.948 | 2.29 | 6.426 | 7.426 | 16.558 | 18.788 | 8.367 | 7.196 | 2.628 | 6.133 | 7.702 | 7.265 | 9.627 | 4.368 | 4.8 | 6.507 | 10.075 | 11.977 | 11.783 | 5.783 | 5.856 | 3.879 | 3.08 | 2.025 | 1.752 | 2.747 | 2.505 |
Total Liabilities & Shareholders Equity
| 42.635 | 32.663 | 36.137 | 30.796 | 32.103 | 3.984 | 2.005 | 1.154 | 1.133 | 9.393 | 6.998 | 0 | 18.083 | 21.817 | 8.757 | 7.589 | 2.795 | 6.327 | 7.916 | 7.469 | 9.677 | 4.423 | 4.845 | 6.581 | 10.197 | 12.094 | 11.883 | 5.841 | 5.938 | 3.957 | 3.13 | 2.051 | 1.79 | 2.792 | 2.546 |