Cokal Limited
ASX:CKA.AX
0.078 (AUD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2018 Q4 | 2017 Q4 | 2016 Q4 | 2015 Q4 | 2014 Q4 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.126 | 2.016 | 0.214 | 0.516 | 0.866 | 0.226 | 0.397 | 1.13 | 2.831 | 0.379 | 0.154 | 0.167 | 0.63 | 3.292 | 4.433 | 2.532 | 0.917 | 15.503 | 15.503 | 30.321 | 18.401 | 2.253 | 0.829 | 1.594 | 0.013 | 0.009 | 0.423 | 2.006 | 2.37 | 3.343 |
Short Term Investments
| 0.21 | 0 | 0.209 | 0 | 0.195 | 0 | 0.177 | 0 | 0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 1.858 | 1.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.348 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 0.336 | 2.016 | 0.422 | 0.516 | 0.866 | 0.226 | 0.397 | 1.13 | 3.028 | 0.379 | 0.154 | 0.167 | 0.63 | 3.292 | 4.433 | 2.532 | 2.775 | 15.503 | 15.503 | 30.321 | 18.401 | 2.253 | 0.829 | 1.594 | 0.013 | 0.357 | 0.423 | 2.006 | 2.37 | 3.343 |
Net Receivables
| 0.483 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.023 | 0.164 | 0.129 | 0.138 | 0 | 0 | 0 | 0.339 | 0 | 0.576 | 0.174 | 0.018 | 0.008 | 0.03 | 0.004 | 0.586 | 0.045 | 0.015 | 0.033 | 0.118 |
Inventory
| 0.509 | 5.027 | 1.54 | 0.087 | 0 | -0.01 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.764 | 1.264 | 0.98 | 0.308 | 0.26 | 0.373 | 0.129 | 0.311 | 0.08 | 0.025 | 0.007 | 0.007 | 0 | 0.233 | 0.061 | 0.091 | 0 | 0.375 | 0 | 0.185 | 0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.005 |
Total Current Assets
| 2.092 | 8.307 | 2.942 | 0.976 | 1.126 | 0.656 | 0.526 | 1.483 | 3.108 | 0.407 | 0.184 | 0.338 | 0.76 | 3.663 | 4.682 | 2.769 | 3.035 | 16.217 | 16.217 | 31.082 | 18.613 | 2.271 | 0.838 | 1.625 | 0.016 | 0.943 | 0.467 | 2.023 | 2.404 | 3.467 |
Non-Current Assets: | ||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 57.619 | 56.429 | 48.533 | 43.088 | 35.01 | 34.525 | 0.288 | 36.931 | 0.552 | 0.266 | 26.496 | 24.912 | 34.242 | 61.052 | 60.03 | 51.73 | 56.684 | 44.495 | 44.495 | 34.913 | 29.064 | 0.013 | 0.058 | 0.074 | 0 | 0.001 | 0.004 | 0.023 | 0.037 | 0.058 |
Goodwill
| 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 | 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 |
Goodwill and Intangible Assets
| 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 |
Long Term Investments
| 0 | 0.001 | 0 | 0.001 | 0 | 0.026 | 0 | 0.025 | 0 | 0.038 | 0.035 | 0.035 | 0.186 | 0.191 | 0.218 | 0.243 | 0 | 0 | 0 | 0.224 | 0.221 | 0 | 0 | 0 | 0 | 0 | 1.676 | 1.63 | 1.729 | 0 |
Tax Assets
| 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
| 0.001 | -0.001 | 0.002 | -0.001 | 2.222 | -0.026 | 32.777 | -0.025 | 35.696 | 35.737 | 0 | 0 | 0 | 0 | 0 | 0 | -56.684 | -44.495 | -44.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Total Non-Current Assets
| 57.62 | 56.429 | 48.535 | 43.088 | 37.232 | 34.525 | 33.064 | 36.931 | 36.248 | 36.042 | 26.531 | 24.947 | 34.428 | 61.244 | 60.248 | 51.973 | 56.684 | 44.495 | 44.495 | 35.137 | 29.285 | 0.013 | 0.058 | 0.074 | 0 | 0.001 | 1.68 | 1.653 | 1.766 | 0.058 |
Total Assets
| 59.712 | 64.737 | 51.477 | 44.066 | 38.358 | 35.216 | 33.59 | 38.45 | 39.356 | 36.449 | 26.716 | 25.285 | 35.188 | 64.907 | 64.93 | 54.742 | 59.985 | 60.977 | 60.977 | 66.22 | 47.898 | 2.284 | 0.896 | 1.698 | 0.016 | 0.944 | 2.147 | 3.676 | 4.17 | 3.525 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||
Account Payables
| 17.444 | 14.255 | 12.16 | 6.847 | 6.668 | 8.571 | 8.352 | 8.978 | 8.61 | 8.261 | 0 | 0 | 0 | 0 | 0.535 | 0 | 1.961 | 1.277 | 1.277 | 0 | 0 | 0.004 | 0.017 | 0.014 | 0 | 0 | 0.006 | 0.088 | 0.869 | 0.058 |
Short Term Debt
| 3.558 | 2.347 | 3.194 | 2.138 | 2.984 | 3.918 | 3.457 | 3.16 | 13.562 | 13.198 | 14.527 | 13.892 | 13.892 | 10.065 | 3.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 2.926 | -2.347 | 3.163 | -2.138 | 0.447 | -3.918 | 0 | -2.181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 13.592 | 6.676 | 16.755 | 14.844 | 12.737 | 7.367 | 11.999 | 5.535 | 2.697 | 3.666 | 5.462 | 1.937 | 1.158 | 0.94 | 0.265 | 1.964 | -1.77 | 0 | -1.277 | 1.46 | 8.837 | 0.036 | 0.03 | 0.042 | 0.048 | 0.649 | 0.355 | 0.611 | 0.155 | 0.006 |
Total Current Liabilities
| 37.521 | 34.949 | 32.109 | 23.829 | 22.836 | 26.482 | 23.809 | 25.608 | 24.823 | 25.125 | 19.989 | 15.829 | 15.05 | 11.005 | 4.337 | 1.964 | 2.152 | 1.277 | 1.277 | 1.46 | 8.837 | 0.04 | 0.047 | 0.057 | 0.048 | 0.649 | 0.362 | 0.699 | 1.024 | 0.064 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||
Long Term Debt
| 27.36 | 18.177 | 25.816 | 20.278 | 11.023 | 0.038 | 0.042 | 0.008 | 0.079 | 0 | 0 | 0 | 0 | 3.657 | 3.118 | 0.21 | 0 | 0 | 0 | 0.283 | 0.345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0.072 | 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 | 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
| 0.685 | 0.306 | 0.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 28.045 | 26.95 | 26.023 | 20.278 | 11.023 | 0.038 | 0.042 | 0.008 | 0.079 | 0 | 0 | 0 | 0.014 | 3.729 | 3.248 | 0.21 | 0 | 0 | 0 | 0.283 | 0.345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 65.565 | 62.7 | 58.132 | 44.106 | 33.859 | 26.532 | 23.85 | 25.62 | 24.902 | 25.125 | 19.989 | 15.829 | 15.065 | 14.734 | 7.585 | 2.174 | 2.152 | 1.277 | 1.277 | 1.743 | 9.182 | 0.04 | 0.047 | 0.057 | 0.048 | 0.649 | 0.362 | 0.699 | 1.024 | 0.064 |
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 |
Common Stock
| 156.075 | 159.713 | 140.729 | 138.644 | 131.658 | 126.881 | 123.237 | 137.794 | 135.281 | 130.653 | 89.727 | 84.752 | 83.622 | 83.622 | 77.143 | 66.623 | 73.003 | 73.003 | 73.003 | 74.711 | 44.601 | 5.278 | 3.103 | 3.679 | 5.289 | 5.788 | 5.62 | 6.266 | 5.235 | 4.461 |
Retained Earnings
| -171.482 | -167.452 | -156.95 | -148.117 | -136.104 | -126.87 | -121.925 | -133.941 | -129.601 | -128.046 | -88 | -80.204 | -68.35 | -38.021 | -24.23 | -17.587 | -19.271 | -16.783 | -16.783 | -12.843 | -6.663 | -3.051 | -2.273 | -2.06 | -5.32 | -5.493 | -4.281 | -3.289 | -2.089 | -1 |
Accumulated Other Comprehensive Income/Loss
| 9.555 | 6.512 | 9.566 | 6.512 | 8.945 | 6.504 | 8.428 | 6.196 | 8.774 | 8.716 | 5 | 4.907 | 4.852 | 4.571 | 4.431 | 3.532 | 0 | 0 | 0 | 2.608 | 0.778 | 0.016 | 0.019 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 2.92 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | -53.732 | 3.249 | -56.22 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 |
Total Shareholders Equity
| -5.853 | 2.038 | -6.655 | -0.041 | 4.499 | 8.683 | 9.74 | 12.831 | 14.454 | 11.324 | 6.727 | 9.455 | 20.124 | 50.173 | 57.345 | 52.568 | 53.732 | 59.469 | 56.22 | 64.476 | 38.716 | 2.243 | 0.849 | 1.642 | -0.032 | 0.295 | 1.339 | 2.977 | 3.146 | 3.461 |
Total Equity
| -5.853 | 2.038 | -6.655 | -0.041 | 4.499 | 8.683 | 9.74 | 12.831 | 14.454 | 11.324 | 6.727 | 9.455 | 20.124 | 50.173 | 57.345 | 52.568 | 53.732 | 59.469 | 56.22 | 64.476 | 38.716 | 2.243 | 0.849 | 1.642 | -0.032 | 0.295 | 1.785 | 2.977 | 3.146 | 3.461 |
Total Liabilities & Shareholders Equity
| 59.712 | 43.118 | 51.477 | 30.424 | 38.358 | 26.406 | 33.59 | 26.536 | 39.356 | 36.449 | 26.716 | 25.285 | 35.188 | 64.907 | 64.93 | 54.742 | 0 | 0 | 0 | 66.22 | 47.898 | 2.284 | 0.896 | 1.698 | 0.016 | 0.944 | 2.147 | 3.676 | 4.17 | 3.525 |