Boom Logistics Limited
ASX:BOL.AX
0.142 (AUD) • At close September 19, 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 Q2 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 6.317 | 2.369 | 2.445 | 2.183 | 2.414 | 2.94 | 2.347 | 4.723 | 2.131 | 1.962 | 1.45 | 2.282 | 1.67 | 1.762 | 2.158 | 1.158 | 1.756 | 1.285 | 6.995 | 7.771 | 8.557 | 5.85 | 3.572 | 7.926 | 10.102 | 9.073 | 10.134 | 10.588 | 1.801 | 9.826 | 29.909 | 6.053 | 2.572 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 6.317 | 2.369 | 2.445 | 2.183 | 2.414 | 2.94 | 2.347 | 4.723 | 2.131 | 1.962 | 1.45 | 2.282 | 1.67 | 1.762 | 2.158 | 1.158 | 1.756 | 1.285 | 6.995 | 7.771 | 8.557 | 5.85 | 3.572 | 7.926 | 10.102 | 9.073 | 10.134 | 10.588 | 1.801 | 9.826 | 29.909 | 6.053 | 2.572 |
Net Receivables
| 52.324 | 48.51 | 47.658 | 41.591 | 41.469 | 48.446 | 43.352 | 35.575 | 35.728 | 35.292 | 35.524 | 34.524 | 37.067 | 41.577 | 30.372 | 30.334 | 27.423 | 28.878 | 38.836 | 43.127 | 51.647 | 52.755 | 55.44 | 68.798 | 69.948 | 57.783 | 59.317 | 52.015 | 77.071 | 66.204 | 49.196 | 28.081 | 18.561 |
Inventory
| 0 | 5.439 | 4.002 | 5.119 | 2.994 | 4.466 | 2.639 | 4.324 | 3.486 | 4.369 | 5.282 | 5.12 | 1.882 | 0.296 | 1.835 | 0.198 | 0.171 | 0.219 | 0.259 | 0.324 | 0.3 | 0.416 | 0.507 | 0.307 | 0.313 | 1.419 | 9.074 | 24.995 | 20.566 | 21.351 | 0.348 | 0.357 | 0.124 |
Other Current Assets
| 7.195 | 10.025 | 12.708 | 5.119 | 2.994 | 4.466 | 2.639 | 4.324 | 6.622 | 4.619 | 4.7 | 0.423 | 5.265 | 4.845 | 9.09 | 8.701 | 11.677 | 13.536 | 17.023 | 14.052 | 26.172 | 15.528 | 0.579 | 14.372 | 0.639 | 0.452 | 0.33 | 0.318 | 0.233 | 0.218 | 0.208 | 0.115 | 0.086 |
Total Current Assets
| 65.836 | 60.904 | 62.811 | 48.893 | 46.877 | 55.852 | 48.338 | 44.622 | 44.481 | 41.873 | 46.956 | 42.349 | 45.884 | 48.48 | 43.455 | 40.391 | 41.027 | 43.918 | 63.113 | 65.274 | 86.676 | 74.549 | 77.711 | 91.403 | 96.526 | 85.473 | 94.361 | 113.347 | 110.877 | 102.886 | 83.903 | 38.349 | 22.893 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 176.746 | 155.248 | 144.474 | 157.328 | 143.907 | 148.201 | 148.273 | 140.372 | 146.984 | 164.485 | 7.079 | 8.106 | 7.929 | 7.818 | 8.505 | 9.928 | 9.872 | 11.276 | 18.495 | 291.831 | 23.062 | 328.17 | 336.678 | 353.957 | 342.29 | 323.967 | 367.042 | 351.856 | 378.638 | 388.199 | 292.724 | 125.67 | 78.064 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.81 | 0 | 70.81 | 70.81 | 90.433 | 90.433 | 109.169 | 94.27 | 51.399 | 10.489 | 6.995 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.057 | 0.518 | 1.136 | 1.675 | 2.189 | 2.682 | 74.018 | 3.826 | 75.074 | 3.405 | 0 | 0 | 1.076 | 3.235 | 13.479 | 0 | 5.38 | 0.075 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.953 | 31.102 | 0 | 0 | 0 | 0 | 0 | 0.057 | 0.518 | 1.136 | 1.675 | 2.189 | 2.682 | 74.018 | 74.636 | 75.074 | 74.215 | 70.81 | 90.433 | 91.509 | 112.404 | 107.749 | 51.399 | 15.869 | 7.07 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.437 | 1.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0.019 | 0.011 | 0.021 | 0.067 | 0.052 | 0.028 | 0 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.763 | 4.013 | 3.286 | 3.641 | 2.098 | 1.283 |
Other Non-Current Assets
| -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -27.953 | -31.102 | -0.028 | 158.225 | -0.007 | 166.058 | -8.505 | 184.835 | -10.39 | 202.227 | -20.17 | -294.02 | -25.744 | -402.188 | 0 | -429.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 176.746 | 155.248 | 144.474 | 157.328 | 143.907 | 148.22 | 148.284 | 140.393 | 147.488 | 165.571 | 7.079 | 166.331 | 7.929 | 173.876 | 8.505 | 194.82 | 10.39 | 214.639 | 20.17 | 294.02 | 25.744 | 402.188 | 411.314 | 429.031 | 416.505 | 394.777 | 457.475 | 448.128 | 495.055 | 499.234 | 347.764 | 143.637 | 86.417 |
Total Assets
| 242.582 | 216.152 | 207.285 | 206.221 | 190.784 | 204.072 | 196.622 | 185.015 | 191.969 | 207.444 | 199.063 | 208.68 | 213.379 | 222.356 | 221.081 | 235.211 | 248.458 | 258.557 | 318.045 | 359.294 | 389.376 | 476.737 | 489.025 | 520.434 | 513.031 | 480.25 | 551.836 | 561.475 | 605.932 | 602.12 | 431.667 | 181.986 | 109.31 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||
Account Payables
| 29.188 | 20.88 | 19.138 | 16.634 | 14.912 | 25.234 | 15.57 | 13.053 | 11.952 | 14.127 | 13.868 | 13.961 | 14.594 | 14.486 | 14.419 | 13.873 | 12.163 | 11.723 | 15.908 | 17.709 | 20.468 | 17.058 | 14.508 | 23.308 | 31.483 | 18.893 | 38.286 | 18.621 | 39.62 | 37.752 | 13.471 | 8.005 | 6.13 |
Short Term Debt
| 22.511 | 36.392 | 43.624 | 30.382 | 32.295 | 33.746 | 39.342 | 26.132 | 15.901 | 17.571 | 5.167 | 21.533 | 3.131 | 2.86 | 2.544 | 2.734 | 50.753 | 15.567 | 25.931 | 1.108 | 4.166 | 1.657 | 0.332 | 0 | 16.67 | 108.769 | 35.161 | 45.569 | 155.613 | 69.512 | 39.719 | 13.182 | 8.374 |
Tax Payables
| 0 | 0 | 0 | 0 | 0.185 | 1.297 | 2.224 | 2.224 | 4.447 | 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 | 0 | 0 | 0.185 | 1.297 | 2.224 | 2.224 | 4.447 | 0 | -5.167 | 0 | -3.131 | 0 | -2.544 | 0 | -50.753 | 0 | -25.931 | 0 | -4.166 | 0 | -0.332 | 0 | 19.326 | 20.451 | 16.765 | 18.381 | 16.714 | 19.049 | 10.388 | 10.074 | 8.105 |
Other Current Liabilities
| 16.47 | 13.47 | 15.215 | 15.206 | 14.638 | 16.191 | 14.977 | 14.863 | 16.171 | 14.283 | 17.853 | 13.843 | 17.153 | 14.061 | 14.891 | 12.229 | 65.157 | 12.908 | 44.482 | 16.075 | 28.395 | 17.304 | 27.359 | 25.709 | 4.295 | 5.585 | 8.168 | 6.483 | 7.34 | 4.252 | 4.671 | 12.179 | 6.106 |
Total Current Liabilities
| 68.169 | 70.742 | 77.977 | 62.222 | 62.03 | 76.468 | 72.113 | 56.272 | 48.471 | 45.981 | 31.721 | 49.337 | 31.747 | 31.407 | 29.31 | 28.836 | 77.32 | 40.198 | 60.39 | 34.892 | 48.863 | 36.019 | 41.867 | 49.017 | 71.774 | 153.698 | 98.38 | 89.054 | 219.287 | 130.565 | 68.249 | 43.44 | 28.715 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||
Long Term Debt
| 12.474 | 2.55 | 19.989 | 0.042 | 15.112 | 12.853 | 0.361 | 2.227 | 14.166 | 20.513 | 32.709 | 15.094 | 35.443 | 42.696 | 44.003 | 44.788 | 0 | 37.5 | 52.05 | 82.947 | 93.917 | 107.013 | 119.398 | 131.298 | 107.186 | 17.926 | 99.894 | 200.369 | 99.276 | 168.923 | 88.546 | 45.162 | 26.905 |
Deferred Revenue Non-Current
| 46.684 | 29.413 | -0 | 0 | -0 | 0 | 8.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.984 | 0 | 0 | 0 | 47.865 | 0 | 85.731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0.063 |
Deferred Tax Liabilities Non-Current
| 0.003 | 0.003 | 0.003 | 0 | 0.003 | 0 | 0.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0 | 0.846 | 0 | 4.185 | 0 | 8.186 | 0 | 11.649 | 0 | 15.872 | 10.266 | 17.911 | 26.67 | 11.306 | 14.302 | 9.227 | 2.558 | 1.567 |
Other Non-Current Liabilities
| 4.228 | 4.258 | 3.783 | 32.27 | 3.411 | 3.046 | 2.93 | 12.724 | 14.058 | 14.639 | -32.709 | 0.772 | -35.443 | 1.545 | -44.003 | 2.838 | 2.17 | 2.755 | -52.05 | 9.889 | -93.917 | 14.984 | 2.797 | -131.298 | 2.46 | 0.929 | 0.755 | 0.661 | 0.518 | 0.125 | 0.107 | 2 | 0.32 |
Total Non-Current Liabilities
| 63.389 | 36.224 | 23.775 | 32.312 | 18.526 | 15.899 | 11.774 | 14.951 | 28.224 | 35.152 | 32.709 | 15.866 | 35.443 | 44.241 | 44.003 | 47.626 | 3.016 | 40.255 | 52.05 | 92.836 | 93.917 | 121.997 | 133.844 | 131.298 | 125.518 | 29.121 | 118.56 | 227.7 | 111.1 | 183.35 | 97.88 | 49.8 | 28.855 |
Total Liabilities
| 131.558 | 106.966 | 101.752 | 94.534 | 80.556 | 92.367 | 83.887 | 71.223 | 76.695 | 81.133 | 65.191 | 65.203 | 68.189 | 75.648 | 75.217 | 76.462 | 80.336 | 80.453 | 119.769 | 127.728 | 155.052 | 158.016 | 175.711 | 196.94 | 197.292 | 182.819 | 216.94 | 316.754 | 330.387 | 313.915 | 166.129 | 93.24 | 57.57 |
Equity: | |||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0 | 0.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 309.107 | 310.084 | 310.327 | 310.327 | 310.327 | 310.327 | 310.327 | 310.327 | 310.327 | 310.327 | 312.057 | 316.122 | 318.065 | 318.065 | 318.065 | 318.065 | 318.065 | 318.065 | 318.065 | 318.065 | 318.065 | 318.065 | 318.065 | 318.065 | 318.065 | 318.065 | 318.065 | 234.476 | 234.476 | 232.734 | 226.746 | 70.075 | 41.576 |
Retained Earnings
| -201.786 | -204.566 | -208.395 | -202.454 | -203.234 | -201.988 | -200.608 | -199.264 | -197.56 | -186.367 | -180.601 | -175.103 | -174.871 | -172.966 | -173.324 | -160.174 | -150.694 | -140.756 | -120.475 | -86.959 | -83.601 | 0.794 | -4.146 | 5.916 | -1.67 | -21.375 | 16.373 | 9.832 | 40.74 | 56.573 | 38.555 | 18.671 | 10.164 |
Accumulated Other Comprehensive Income/Loss
| 3.703 | 3.668 | 3.601 | 3.814 | 3.135 | 3.366 | 3.016 | 2.729 | 2.507 | 2.351 | 2.416 | 2.458 | 1.996 | 1.609 | 1.123 | 0.858 | 0.751 | 0.795 | 0.686 | 0.46 | -0.14 | -0.138 | -0.605 | 0 | -0.656 | 0.741 | 0.458 | 0.413 | 0.329 | -1.102 | 0.237 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -0 | -0.605 | -0.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 111.024 | 109.186 | 105.533 | 111.687 | 110.228 | 111.705 | 112.735 | 113.792 | 115.274 | 126.311 | 133.872 | 143.477 | 145.19 | 146.708 | 145.864 | 158.749 | 168.122 | 178.104 | 198.276 | 231.566 | 234.324 | 318.721 | 313.314 | 323.494 | 315.739 | 297.431 | 334.896 | 244.721 | 275.545 | 288.205 | 265.538 | 88.746 | 51.74 |
Total Equity
| 111.024 | 109.186 | 105.533 | 111.687 | 110.228 | 111.705 | 112.735 | 113.792 | 115.274 | 126.311 | 133.872 | 143.477 | 145.19 | 146.708 | 145.864 | 158.749 | 168.122 | 178.104 | 198.276 | 231.566 | 234.324 | 318.721 | 313.314 | 323.494 | 315.739 | 297.431 | 334.896 | 244.721 | 275.545 | 288.205 | 265.538 | 88.746 | 51.74 |
Total Liabilities & Shareholders Equity
| 242.582 | 216.152 | 207.285 | 206.221 | 190.784 | 204.072 | 196.622 | 185.015 | 191.969 | 207.444 | 199.063 | 208.68 | 213.379 | 222.356 | 221.081 | 235.211 | 248.458 | 258.557 | 318.045 | 359.294 | 389.376 | 476.737 | 489.025 | 0 | 513.031 | 480.25 | 551.836 | 561.475 | 605.932 | 602.12 | 431.667 | 181.986 | 109.31 |