Academies Australasia Group Limited
ASX:AKG.AX
0.17 (AUD) • At close October 31, 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 | 1998 | 1997 | 1996 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||
Net Income
| -9.779 | -2.758 | -1.302 | -1.241 | 3.604 | 4.35 | 4.27 | 2.855 | -4.226 | -0.003 | 4.278 | 3.269 | 2.502 | 2.326 | 1.769 | 1.758 | 6.008 | 0.318 | -0.985 | -2.083 | -2.735 | -2.97 | -0.211 | 0.164 | 1.618 | 1.598 | 1.285 | -2.357 | 0.874 | 3.189 | -0.168 | -0.603 | -7.119 | -4.085 | 1.792 |
Depreciation & Amortization
| 7.286 | 6.997 | 6.113 | 7.186 | 6.876 | 5.571 | 0.86 | 1.226 | 1.572 | 1.046 | 0.767 | 0.715 | 0.727 | 0.495 | 0.31 | 0.349 | 0.41 | 0.333 | 0.275 | 0.278 | 0.478 | 0.525 | 0.47 | 0.431 | 0 | 0 | 0 | 0.213 | 0 | 0.008 | 0.007 | 0.008 | 0.014 | 0.014 | 0.014 |
Deferred Income Tax
| 0 | 0 | -1.199 | 0.621 | 0.791 | 0.171 | -1.061 | 0.506 | -1.639 | 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 |
Stock Based Compensation
| 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 |
Change In Working Capital
| 1.26 | -4.428 | 5.717 | -3.342 | 1.023 | 1.629 | 1.286 | 1.656 | 0.418 | 0.611 | -1.32 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| -0.052 | 0.403 | 0.309 | 0.557 | 1.231 | 1.629 | 1.286 | 1.656 | 0.418 | 0.611 | -1.432 | 0.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | -0 | 0.462 | 1.01 | -0.399 | -3.494 | 0 | 0.112 | -0.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables
| -4.305 | -3.179 | 6.01 | -5.551 | -0.043 | 1.48 | -3.048 | 2.054 | 3.934 | 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 Working Capital
| 1.312 | -1.652 | -0.602 | 1.652 | -0.165 | -1.942 | 2.038 | -2.054 | -3.934 | -1.571 | -0.676 | 0.273 | 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 Cash Items
| 1.674 | 0.609 | 5.901 | 19.937 | 12.941 | 2.87 | -1.396 | -0.09 | 4.977 | -1.016 | -0.81 | 1.431 | -0.467 | 0.381 | -0.236 | -0.095 | -2.957 | 1.211 | 0.974 | 0.745 | 1.52 | 2.444 | 0.344 | -1.004 | -1.618 | -1.598 | -1.285 | 5.725 | 0.24 | -5.877 | 0.163 | 0.196 | 7.105 | 4.071 | -1.806 |
Operating Cash Flow
| 0.441 | 0.42 | 9.323 | 3.795 | 12.671 | 12.791 | 3.734 | 6.153 | 1.102 | 0.638 | 2.915 | 5.426 | 2.761 | 3.202 | 1.843 | 2.011 | 3.461 | 1.861 | 0.264 | -1.06 | -0.738 | 0 | 0.603 | -0.409 | 0.291 | 0 | 0 | 3.581 | 1.114 | -2.68 | 0.002 | -0.399 | 0 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.277 | -0.445 | -0.564 | -0.351 | -0.497 | -0.205 | -0.429 | -0.965 | -0.981 | -0.649 | -1.805 | -0.262 | -0.577 | -0.289 | -0.204 | -0.072 | -0.224 | -0.184 | -0.109 | -0.03 | -0.037 | -0.084 | -0.311 | -0.387 | -0.22 | -0.091 | -0.029 | -0.207 | -0.321 | 0 | 0 | -0.001 | 0 | 0 | 0 |
Acquisitions Net
| 0.014 | 0 | -0.328 | 0 | 0 | 0.002 | 0.819 | 0.014 | -1.452 | -9.366 | 1.701 | 0.585 | 0 | -2.72 | 0.121 | 0 | 0 | 0 | 0 | 0 | 0 | -0.183 | -0.079 | -0.201 | -0 | -0.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | -5.4 | 0 | 0 | 0 | 0 | -1.43 | -0.148 | -0.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.985 | -1.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 4.581 | 0 | 0 | 0 | 0 | 0.845 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0.937 | 0 | 0 | 0 | 0 | 0.12 | 5.466 | 0.091 | 0.212 | 0 | 0 | 0 |
Other Investing Activites
| -0.103 | -0.116 | -0.028 | -0.082 | -0.176 | -0.075 | 5.4 | 0.035 | 0.012 | 0.032 | 0.039 | -0.552 | 0.023 | -0 | 0.003 | 0.011 | 0.007 | -0.001 | 0.003 | 0.001 | 0.071 | 0.007 | 1.079 | 0.201 | -1.641 | -5.472 | 0.009 | 0.003 | 0 | 0 | 0 | 0.056 | 0 | 0 | 0 |
Investing Cash Flow
| -0.263 | -0.445 | -0.92 | -0.433 | -0.497 | -0.278 | 4.971 | -0.951 | -2.433 | -9.983 | -0.065 | -1.659 | -0.702 | -3.162 | -0.08 | -0.061 | -0.217 | -0.184 | -0.106 | -0.029 | 0.034 | -0.26 | 0.704 | -0.717 | -1.861 | -6.514 | -0.02 | -0.204 | -0.201 | 5.466 | 0.091 | 0.267 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||
Debt Repayment
| -6.124 | -5.385 | -4.75 | -5.331 | -5.351 | -6.068 | -3.497 | -5.455 | -3.126 | -1.472 | -1.893 | -0.737 | -1.176 | -0.079 | -0.04 | -0.037 | -2.712 | -1.247 | -0.29 | -0.502 | -2.863 | -0.895 | -0.596 | -0.386 | -0.272 | -0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 7.517 | 0.75 | 3.435 | 3.971 | 0 | 3.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.028 | 0 | 0 | 0 | 0 | 1.74 | 7.787 | 0 | 0 | -0.75 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | -1.449 | 2.747 | 0 | -0.845 | 0 | -1.915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.231 | 0 | -2.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | -0.068 | -2.564 | -4.915 | -2.968 | -2.61 | 0 | -0.047 | -2.874 | -2.701 | -2.387 | -1.888 | -1.654 | -1.225 | -0.812 | -0.525 | 0 | 0 | 0 | 0 | 0 | 0 | -0.342 | -0.855 | -0.912 | -0.389 | -0.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -1.156 | -5.385 | -4.75 | -5.331 | -5.351 | -7.517 | -4.064 | 0.78 | 1.573 | 10.395 | 0.777 | 1.781 | 0 | 2.856 | 0 | 0 | 0 | 0.076 | 0.384 | 0.436 | 3.299 | 0.754 | 0.454 | 0 | 0 | 6.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -1.156 | -5.385 | -4.818 | -7.895 | -10.266 | -10.485 | -5.357 | -1.24 | 2.371 | 6.13 | -0.009 | -1.343 | -3.064 | 1.123 | -1.265 | -0.849 | -3.237 | -1.171 | 0.094 | 0.962 | 0.436 | -0.141 | -0.142 | -0.728 | 0.613 | 7.983 | -0.389 | -3.541 | -0.75 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.568 | -0.001 | -0 | -0 | 0.001 | -0 | -0.001 | -0 | 0 | 0 | 0 | 0 | 0 | -0.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -0.978 | -7.91 | 3.585 | -4.533 | 1.908 | 2.028 | 3.348 | 3.962 | 1.04 | -3.215 | 2.841 | 2.424 | -1.005 | 1.163 | 0.498 | 1.101 | 0.007 | 0.506 | 0.252 | -0.127 | -0.268 | -1.21 | 1.165 | -1.855 | -1.04 | 1.447 | 0.447 | -0.165 | 0.163 | 2.786 | 0.093 | -0.132 | 0 | 0 | 0 |
Cash At End Of Period
| 9.568 | 8.046 | 15.956 | 12.371 | 16.904 | 14.996 | 12.968 | 9.62 | 5.658 | 4.618 | 7.833 | 4.992 | 2.568 | 3.573 | 2.41 | 1.912 | 0.811 | 0.804 | 0.298 | 0.046 | 0.173 | 0.441 | 1.651 | 0.486 | 2.341 | 3.381 | 1.934 | 1.487 | 1.651 | 2.882 | 0.096 | 0.003 | 0 | 0 | 0 |