AJ Lucas Group Limited
ASX:AJL.AX
0.009 (AUD) • At close November 8, 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 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||
Cash & Cash Equivalents
| 16.849 | 14.045 | 3.065 | 5.142 | 4.478 | 10.155 | 9.848 | 22.171 | 22.5 | 15.955 | 29.25 | 9.675 | 4.343 | 1.348 | 9.313 | 96.317 | 16.612 | 18.222 | 5.889 | 0.416 | 14.203 | 31.625 | 7.442 | 1.821 | 0.136 | 1.634 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.284 | 1.243 | 0 |
Cash and Short Term Investments
| 16.849 | 14.045 | 3.065 | 5.142 | 4.478 | 10.155 | 9.848 | 22.171 | 22.5 | 15.955 | 29.25 | 9.675 | 4.343 | 1.348 | 9.313 | 96.317 | 16.612 | 18.222 | 5.889 | 0.416 | 14.203 | 31.625 | 7.442 | 3.105 | 0.136 | 1.634 |
Net Receivables
| 18.721 | 23.056 | 11.652 | 14.481 | 20.521 | 23.629 | 27.234 | 22.494 | 25.754 | 26.866 | 18.815 | 39.43 | 57.051 | 61.193 | 58.64 | 67.243 | 56.912 | 28.261 | 20.38 | 25.3 | 25.676 | 35.441 | 28.631 | 39.191 | 19.975 | 7.436 |
Inventory
| 5.612 | 5.228 | 5.304 | 6.54 | 5.577 | 4.122 | 40.838 | 30.853 | 16.047 | 13.445 | 29.63 | 29.41 | 55.918 | 52.946 | 51.083 | 61.389 | 40.685 | 53.418 | 25.57 | 14.525 | 18.29 | 4.356 | 15.712 | 0.108 | 1.243 | 0.439 |
Other Current Assets
| 9.366 | 12.32 | 11.918 | 7.83 | 9.656 | 14.922 | 0.729 | 1.098 | 1.288 | 1.269 | 0.886 | 1.978 | 0.862 | 1.899 | 11.841 | 0.907 | 1.717 | 0.435 | 1.828 | 0.786 | 0.269 | 0.329 | 0.339 | 0.108 | 0.176 | 0.126 |
Total Current Assets
| 52.793 | 56.237 | 31.939 | 33.993 | 40.232 | 52.828 | 82.787 | 76.616 | 65.589 | 57.535 | 78.581 | 81.85 | 123.677 | 128.458 | 131.632 | 218.346 | 115.926 | 100.336 | 54.176 | 30.056 | 58.438 | 63.101 | 49.274 | 40.964 | 24.329 | 9.634 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 44.571 | 36.952 | 188.759 | 198.008 | 198.332 | 77.677 | 63.607 | 58.832 | 57.338 | 69.736 | 89.833 | 116.292 | 149.711 | 144.842 | 141.469 | 143.683 | 73.413 | 37.137 | 26.061 | 25.143 | 21.443 | 17.053 | 13.775 | 13.712 | 9.398 | 4.796 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.472 | 67.001 | 111.961 | 111.961 | 110.916 | 6.391 | 3.832 | 4.825 | 5.147 | 1.093 | 0 | 0.266 | 0.546 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.58 | 0.969 | 3.11 | 8.535 | 5.888 | 4.019 | 1.825 | 1.825 | 1.132 | 0 | 0.266 | 0.546 | 0.946 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 209.279 | -39.417 | -24.772 | -21.701 | 0 | 0 | 39.472 | 67.581 | 112.93 | 115.071 | 119.451 | 12.279 | 7.851 | 6.65 | 6.972 | 1.132 | 0 | 0.266 | 0.546 | 0.946 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 135.452 | 120.541 | 104.775 | 106.209 | 103.997 | 87.573 | 87.997 | 73.603 | 52.687 | 42.422 | 66.14 | 28.281 | 0.022 | 0.022 | 0.019 | 0.019 | 0 | 2.926 | -0.529 | 1.286 | 0.018 |
Tax Assets
| 10.954 | 10.954 | 0 | 0 | 0 | 3.85 | 3.503 | 3.79 | 3.387 | 0 | 0 | 0 | 0.782 | 0 | 0 | -56.644 | -2.125 | 5.602 | 4.603 | 2.327 | 1.526 | 2.065 | 2.493 | 1.018 | 0 | 0 |
Other Non-Current Assets
| 0 | 0 | -188.759 | -198.008 | -198.332 | -213.129 | 35.914 | 20.982 | 18.314 | 0 | 0 | 7.765 | 0 | 0 | 21.505 | 24.029 | 2.125 | 0 | 0 | 0.324 | 1.874 | 3.391 | -0.753 | 0.539 | 0.409 | 0.268 |
Total Non-Current Assets
| 55.525 | 47.906 | 188.759 | 198.008 | 198.332 | 213.129 | 184.148 | 163.607 | 163.547 | 173.733 | 177.406 | 251.526 | 291.677 | 310.459 | 320.467 | 296.659 | 113.973 | 50.612 | 37.336 | 34.785 | 25.994 | 22.509 | 18.707 | 15.286 | 12.039 | 5.082 |
Total Assets
| 108.318 | 104.143 | 220.698 | 232.001 | 238.564 | 265.957 | 266.935 | 240.223 | 229.136 | 231.268 | 255.987 | 333.376 | 415.354 | 438.917 | 452.099 | 515.005 | 229.899 | 150.948 | 91.512 | 64.841 | 84.432 | 85.61 | 67.981 | 56.251 | 36.369 | 14.716 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 9.481 | 4.313 | 8.766 | 6.822 | 8.007 | 12.872 | 11.502 | 12.463 | 9.908 | 10.199 | 12.624 | 61.743 | 120.348 | 88.412 | 38.625 | 30.866 | 60.048 | 31.506 | 23.565 | 20.229 | 19.866 | 50.223 | 42.104 | 18.436 | 10.301 | 6.599 |
Short Term Debt
| 46.027 | 38.369 | 54.549 | 31.969 | 36.693 | 67.164 | 17.185 | 1.126 | 34.743 | 3.927 | 0.864 | 88.921 | 91.171 | 99.745 | 66.474 | 47.053 | 19.996 | 10.706 | 6.989 | 2.088 | 5.857 | 3.509 | 2.986 | 8.197 | 1.723 | 0.702 |
Tax Payables
| 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
| 0.248 | 23.757 | 19.325 | 20.066 | 18.53 | 24.568 | 0 | 16.994 | 21.015 | 35.456 | 38.088 | 9.02 | 32.692 | 47.922 | 95.37 | 96.969 | 23.14 | 34.888 | 16.625 | 0.896 | 1.859 | -19.352 | 3.799 | 8.645 | 6.067 | 0.756 |
Other Current Liabilities
| 28.925 | 0.128 | 0.37 | 0.37 | 1.02 | 0.462 | 30.624 | 4.884 | 4.759 | 4.19 | 6.561 | 10.443 | 10.514 | 7.031 | 6.448 | 82.559 | 8.55 | 2.702 | 1.705 | 5.623 | 4.831 | 12.766 | 0.663 | 0.395 | 0.2 | 0.525 |
Total Current Liabilities
| 84.681 | 66.567 | 83.01 | 59.227 | 64.25 | 105.066 | 59.311 | 35.467 | 70.425 | 53.772 | 58.137 | 170.127 | 254.725 | 243.11 | 206.917 | 257.447 | 111.734 | 79.802 | 48.884 | 28.836 | 32.413 | 47.146 | 49.552 | 35.673 | 18.292 | 8.583 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 76.914 | 88.541 | 55.574 | 75.422 | 77.865 | 52.536 | 67.651 | 106.149 | 70.984 | 74.937 | 62.329 | 5.948 | 41.881 | 12.718 | 34.834 | 121.512 | 51.036 | 37.181 | 16.802 | 14.223 | 2.599 | 2.049 | 3.597 | 2.573 | 0.848 | 0.744 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 49.499 | -3.503 | -3.79 | -3.387 | 0 | 0 | 0 | 0 | 0 | 0 | -78.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.226 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 3.85 | 3.503 | 3.79 | 3.387 | 22.234 | 27.415 | 24.655 | 0 | 5.677 | 15.946 | 13.829 | 1.221 | 0 | 0 | 0 | 4.847 | 5.443 | 0.322 | 0.047 | 0 | 0 |
Other Non-Current Liabilities
| 4.56 | 6.094 | 5.298 | 2.909 | 9.5 | -52.536 | 0.863 | 0.836 | 0.937 | 0.832 | 0.624 | 1.006 | 5.254 | 1.529 | 1.176 | 0.73 | 0.748 | 3.527 | 3.59 | 2.859 | 0.309 | 0.289 | 0.027 | 1.251 | 1.066 | 0.149 |
Total Non-Current Liabilities
| 81.474 | 94.635 | 60.872 | 78.331 | 87.365 | 53.349 | 68.514 | 106.985 | 71.921 | 98.003 | 90.368 | 31.609 | 47.135 | 19.924 | 51.956 | 57.801 | 53.005 | 40.708 | 20.392 | 17.082 | 7.755 | 7.781 | 3.946 | 2.644 | 1.914 | 0.893 |
Total Liabilities
| 166.155 | 161.202 | 143.882 | 137.558 | 151.615 | 158.415 | 127.825 | 142.452 | 142.346 | 151.775 | 148.505 | 201.736 | 301.86 | 263.034 | 258.873 | 315.248 | 164.739 | 120.51 | 69.276 | 45.918 | 40.168 | 54.927 | 53.498 | 38.317 | 20.205 | 9.476 |
Equity: | ||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.128 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 514.59 | 514.59 | 495.986 | 495.986 | 495.986 | 467.753 | 467.753 | 416.443 | 362.034 | 339.67 | 339.67 | 275.637 | 138.506 | 91.935 | 91.935 | 91.854 | 54.037 | 30.655 | 29.236 | 29.236 | 29.021 | 18.178 | 9.192 | 9.136 | 9.136 | 0 |
Retained Earnings
| -573.17 | -572.468 | -420.409 | -409.088 | -412.427 | -403.56 | -364.17 | -347.899 | -308.869 | -289.384 | -244.168 | -152.475 | -25.479 | 84.758 | 96.285 | 168.886 | 8.887 | -1.308 | -7.704 | 2.936 | 17.663 | 11.447 | 5.291 | 7.708 | 5.169 | 3.2 |
Accumulated Other Comprehensive Income/Loss
| 0.787 | 0.849 | 0.087 | 6.369 | 2.256 | 43.349 | 35.527 | 29.227 | 33.625 | 29.207 | 11.98 | 0.713 | 0.467 | -0.81 | 5.006 | 0.918 | 2.236 | 1.091 | 0.704 | 0.964 | 0.964 | 1.058 | -6.952 | 2.039 | 2.039 | 2.039 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.765 | 0 | 0 | 0 | -61.901 | 0 | 0 | 0 | -14.341 | -3.384 | 0 | 6.952 | -0.95 | -0.182 | 0 |
Total Shareholders Equity
| -57.793 | -57.029 | 75.664 | 93.267 | 85.815 | 107.542 | 139.11 | 97.771 | 86.79 | 79.493 | 107.482 | 131.64 | 113.494 | 175.883 | 193.226 | 199.757 | 65.16 | 30.438 | 22.236 | 18.923 | 44.264 | 30.683 | 14.483 | 17.933 | 16.163 | 5.239 |
Total Equity
| -57.837 | -57.059 | 76.816 | 94.443 | 86.949 | 107.542 | 139.11 | 97.771 | 86.79 | 79.493 | 107.482 | 131.64 | 113.494 | 175.883 | 193.226 | 199.757 | 65.16 | 30.438 | 22.236 | 18.923 | 44.264 | 30.683 | 14.483 | 17.933 | 16.163 | 5.239 |
Total Liabilities & Shareholders Equity
| 108.318 | 104.143 | 220.698 | 232.001 | 238.564 | 265.957 | 266.935 | 240.223 | 229.136 | 231.268 | 255.987 | 333.376 | 415.354 | 438.917 | 452.099 | 515.005 | 229.899 | 150.948 | 91.512 | 64.841 | 84.432 | 85.61 | 67.981 | 56.251 | 36.369 | 14.716 |