Beacon Lighting Group Limited
ASX:BLX.AX
2.99 (AUD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q3 | 2013 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||
Cash & Cash Equivalents
| 36.181 | 26.404 | 20.682 | 26.457 | 27.996 | 34.169 | 33.83 | 50.7 | 44.856 | 32.789 | 18.305 | 23.051 | 10.671 | 16.193 | 12.925 | 8.27 | 9.128 | 13.107 | 11.779 | 10.547 | 11.427 | 14.774 | 7.602 | 7.602 | 0 |
Short Term Investments
| 10.025 | 0 | 0.048 | 0 | 0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 36.181 | 26.404 | 20.682 | 26.457 | 27.996 | 34.169 | 33.83 | 50.7 | 44.856 | 32.789 | 18.305 | 23.051 | 10.671 | 16.193 | 12.925 | 8.27 | 9.128 | 13.107 | 11.779 | 10.547 | 11.427 | 14.774 | 7.602 | 7.602 | 7.483 |
Net Receivables
| 14.315 | 12.482 | 13.2 | 9.318 | 8.591 | 8.32 | 7.788 | 11.418 | 8.62 | 8.671 | 11.729 | 12.561 | 9.594 | 10.323 | 8.444 | 9.334 | 8.617 | 8.317 | 6.617 | 8.079 | 8.217 | 14.819 | 5.372 | 0 | 0 |
Inventory
| 95.677 | 97.231 | 96.936 | 107.074 | 93.094 | 83.438 | 67.936 | 68.761 | 63.082 | 75.561 | 68.698 | 67.641 | 62.446 | 59.582 | 55.267 | 53.616 | 51.737 | 52.251 | 44.656 | 47.612 | 32.194 | 34.625 | 29.073 | 29.073 | 0 |
Other Current Assets
| 12.776 | 13.348 | 2.298 | 3.192 | 2.081 | 1.468 | 1.337 | 1.28 | 1.496 | 2.122 | 2.601 | 1.838 | 3.222 | 1.105 | 2.344 | 1.793 | 1.668 | 0.837 | 1.397 | 0.681 | 0.365 | 0.275 | 10.508 | 0 | 0 |
Total Current Assets
| 158.949 | 149.465 | 133.116 | 146.041 | 131.762 | 127.395 | 110.891 | 132.159 | 118.054 | 119.143 | 101.333 | 105.091 | 85.933 | 87.203 | 78.98 | 73.013 | 71.15 | 74.512 | 64.449 | 66.919 | 52.203 | 64.492 | 52.555 | 52.555 | 7.483 |
Non-Current Assets: | |||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 160.74 | 163.396 | 152.761 | 144.92 | 144.143 | 144.918 | 135.998 | 134.859 | 121.566 | 125.826 | 46.009 | 32.2 | 29.862 | 29.369 | 28.865 | 25.216 | 22.076 | 20.526 | 19.121 | 18.083 | 16.818 | 15.291 | 14.025 | 14.025 | 0 |
Goodwill
| 13.828 | 13.828 | 13.628 | 13.578 | 13.578 | 13.578 | 13.578 | 13.578 | 12.773 | 13.273 | 11.446 | 11.11 | 10.65 | 10.65 | 10.102 | 7.758 | 5.803 | 5.803 | 4.805 | 5.225 | 3.825 | 3.125 | 3.035 | 3.035 | 0 |
Intangible Assets
| 0.1 | 0.11 | 13.748 | 0.13 | 13.718 | 0.15 | 13.738 | 0.17 | 12.953 | 0.19 | 0.2 | 0.21 | 0.22 | 0.23 | 0.24 | 0.25 | 0.26 | 0.27 | 0.28 | 0.29 | 0.3 | 0.31 | 0.321 | 0.321 | 0 |
Goodwill and Intangible Assets
| 13.928 | 13.938 | 27.376 | 13.708 | 27.296 | 13.728 | 27.316 | 13.748 | 25.726 | 12.963 | 11.646 | 11.32 | 10.87 | 10.88 | 10.342 | 8.008 | 6.063 | 6.073 | 5.085 | 5.515 | 4.125 | 3.435 | 3.356 | 3.356 | 0 |
Long Term Investments
| 20.068 | 19.935 | 19.993 | 20.193 | 20.038 | 19.548 | 15.454 | 8.69 | -12.773 | -13.273 | 51.756 | 0 | 34.791 | 0 | 33.317 | 0 | 23.174 | 0 | 18.725 | 0 | 20.943 | 0 | 0 | 0 | 0 |
Tax Assets
| 47.487 | 13.442 | 12.737 | 13.984 | 44.031 | 12.972 | 44.148 | 13.714 | 39.845 | 14.231 | 5.899 | 0 | 5.941 | 0 | 5.89 | 0 | 4.965 | 0 | 5.481 | 0 | 3.832 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.409 | 1.683 | -13.064 | 0.137 | -13.347 | 0.325 | -13.162 | 0.504 | 1.238 | 14.662 | -57.655 | 7.659 | -40.732 | 6.317 | -39.207 | 5.68 | -28.139 | 6.225 | -24.206 | 4.926 | -20.943 | 2.651 | 2.467 | -17.381 | 0 |
Total Non-Current Assets
| 242.632 | 212.394 | 199.803 | 192.942 | 222.161 | 191.491 | 209.754 | 171.515 | 175.602 | 154.409 | 57.655 | 51.179 | 40.732 | 46.566 | 39.207 | 38.904 | 28.139 | 32.824 | 24.206 | 28.524 | 24.775 | 21.378 | 19.848 | 17.381 | 0 |
Total Assets
| 401.581 | 361.859 | 332.919 | 338.983 | 353.923 | 318.886 | 320.645 | 303.674 | 293.656 | 273.552 | 164.822 | 156.27 | 132.606 | 133.769 | 124.077 | 111.917 | 104.254 | 107.336 | 94.136 | 95.443 | 76.978 | 85.87 | 72.403 | 72.403 | 0 |
Liabilities & Equity: | |||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||
Account Payables
| 13.063 | 18.577 | 7.004 | 21.627 | 13.212 | 26.61 | 9.167 | 12.008 | 9.818 | 8.554 | 6.569 | 14.53 | 6.007 | 7.877 | 9.011 | 6.762 | 6.628 | 9.311 | 5.883 | 31.38 | 22.898 | 17.767 | 17.605 | 17.605 | 0 |
Short Term Debt
| 52.107 | 54.659 | 46.176 | 57.198 | 46.279 | 46.719 | 43.696 | 45.324 | 40.439 | 56.546 | 31.48 | 27.513 | 19.965 | 27.163 | 23.928 | 22.144 | 20.939 | 21.077 | 18.09 | 0 | 0.564 | 13.676 | 0 | 0 | 0 |
Tax Payables
| 1.86 | 1.626 | 2.208 | 3.65 | 1.783 | 2.079 | 2.666 | 6.482 | 4.464 | 5.165 | 0.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 1.86 | 1.626 | 2.208 | 3.65 | 1.783 | 2.079 | 2.666 | 6.482 | 4.464 | 5.165 | -31.48 | 0 | -19.965 | 0 | -23.928 | 0 | -20.939 | 0 | -18.09 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 27.377 | 15.8 | 23.492 | 16.169 | 27.593 | 16.478 | 23.681 | 24.382 | 21.266 | 17.02 | 51.733 | 21.277 | 40.538 | 18.334 | 41.627 | 16.286 | 36.043 | 18.522 | 35.229 | 16.34 | 12.317 | 11.094 | 9.962 | 9.962 | 0 |
Total Current Liabilities
| 94.407 | 90.662 | 78.88 | 98.644 | 88.867 | 91.886 | 79.21 | 88.196 | 75.987 | 87.285 | 58.302 | 63.32 | 46.545 | 53.374 | 50.638 | 45.192 | 42.671 | 48.91 | 41.112 | 47.72 | 35.779 | 42.537 | 27.567 | 27.567 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||
Long Term Debt
| 105.118 | 109.455 | 3 | 94.479 | 97.742 | 101.523 | 97.68 | 100.131 | 13.2 | 7.4 | 18.944 | 5.622 | 6.1 | 5.604 | 5.8 | 1.216 | 1.22 | 0.849 | 1.278 | 0.576 | 0.774 | 1.024 | 0.267 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 90.076 | 0 | 18.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 34.507 | 0 | 0 | 0 | 31.378 | 0 | 30.62 | 0 | 26.442 | 0 | 0.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1.759 | 1.793 | 101.943 | 1.771 | 1.801 | 0.903 | 0.939 | 1.032 | 0.983 | 96.44 | -18.944 | 3.519 | -6.1 | 3.105 | -5.8 | 2.911 | 2.94 | 2.629 | 2.34 | 2.29 | 2.221 | 0.525 | 2.056 | 0 | 0 |
Total Non-Current Liabilities
| 141.384 | 111.248 | 104.943 | 96.25 | 130.921 | 102.426 | 129.239 | 101.163 | 130.701 | 103.84 | 18.944 | 9.141 | 6.1 | 8.709 | 5.8 | 4.127 | 4.16 | 3.478 | 3.618 | 2.866 | 2.995 | 1.549 | 2.323 | 0 | 0 |
Total Liabilities
| 235.791 | 201.91 | 183.823 | 194.894 | 219.788 | 194.312 | 208.449 | 189.359 | 206.688 | 191.125 | 81.642 | 72.461 | 56.277 | 62.083 | 59.959 | 49.319 | 46.831 | 52.388 | 44.73 | 50.586 | 38.774 | 44.086 | 29.89 | 27.567 | 0 |
Equity: | |||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.417 | 42.587 | 42.999 | 42.965 | 42.326 | 43.105 | 0 | 42.847 | 43.417 | 43.91 | 0.637 | 0.692 | 0 | 0 |
Common Stock
| 79.17 | 76.834 | 74.468 | 72.312 | 72.312 | 72.312 | 72.312 | 72.312 | 70.258 | 69.276 | 68.229 | 66.783 | 65.69 | 64.359 | 62.87 | 62.869 | 62.735 | 62.724 | 62.647 | 62.647 | 62.565 | 2.15 | 2.15 | 2.15 | 0 |
Retained Earnings
| 128.817 | 126.031 | 116.964 | 113.994 | 104.09 | 95.533 | 83.239 | 77.124 | 60.277 | 56.441 | 58.282 | 59.443 | 53.226 | 50.326 | 44.213 | 42.055 | 37.793 | 35.54 | 29.606 | 25.627 | 19.549 | 40.271 | 41.055 | 41.055 | 0 |
Accumulated Other Comprehensive Income/Loss
| -42.197 | -42.916 | -42.336 | -42.217 | -42.267 | -43.271 | -43.355 | -44.247 | -43.567 | -43.29 | 68.037 | -42.417 | -42.587 | -42.999 | -42.965 | -42.326 | -43.105 | -43.316 | -42.847 | -43.417 | -43.91 | -0.637 | -0.692 | 0 | 0 |
Other Total Stockholders Equity
| -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -111.368 | -84.834 | -42.587 | -85.998 | -42.965 | -84.652 | -43.105 | -0 | -42.847 | -86.834 | -43.91 | -1.275 | -1.384 | -43.205 | 0 |
Total Shareholders Equity
| 165.79 | 159.949 | 149.096 | 144.089 | 134.135 | 124.574 | 112.196 | 105.189 | 86.968 | 82.427 | 83.18 | 83.809 | 76.329 | 71.686 | 64.118 | 62.598 | 57.423 | 54.948 | 49.406 | 44.857 | 38.204 | 41.784 | 42.513 | 43.205 | 0 |
Total Equity
| 165.79 | 159.949 | 149.096 | 144.089 | 134.135 | 124.574 | 112.196 | 114.315 | 86.968 | 82.427 | 83.18 | 83.809 | 76.329 | 71.686 | 64.118 | 62.598 | 57.423 | 54.948 | 49.406 | 44.857 | 38.204 | 41.784 | 42.513 | 43.205 | 0 |
Total Liabilities & Shareholders Equity
| 401.581 | 361.859 | 332.919 | 338.983 | 353.923 | 318.886 | 320.645 | 303.674 | 293.656 | 273.552 | 164.887 | 156.27 | 132.606 | 133.769 | 124.077 | 111.917 | 104.254 | 107.336 | 94.136 | 95.443 | 76.978 | 85.87 | 72.403 | 0 | 0 |