Emerald Resources NL
ASX:EMR.AX
3.39 (AUD) • At close December 20, 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 | 2001 Q4 | 2000 Q4 | 1997 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 144.101 | 115.533 | 70.963 | 51.865 | 43.047 | 17.853 | 22.761 | 76.778 | 136.175 | 10.654 | 17.521 | 24.456 | 1.178 | 4.651 | 8.529 | 12.134 | 11.728 | 16.885 | 17.966 | 18.052 | 12.574 | 0.109 | 0.404 | 0.744 | 0.504 | 8.385 | 0.172 | 2.439 | 5.407 | 4.031 | 6.641 | 6.227 | 2.951 |
Short Term Investments
| 0.502 | 0.504 | 0.502 | 0.191 | 0.191 | 0.201 | 0.204 | 0.22 | 0.192 | 0.039 | 0.073 | 0.206 | 0.31 | 0.406 | 0.03 | 0.02 | 5.865 | 0.9 | 0.016 | 0 | 0.013 | 14.35 | 12.485 | 8.396 | 0 | 0 | 0.633 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 144.603 | 116.037 | 71.465 | 52.056 | 43.238 | 18.054 | 22.965 | 76.998 | 136.367 | 10.693 | 17.594 | 24.662 | 1.488 | 5.057 | 8.559 | 12.154 | 17.97 | 17.785 | 17.982 | 18.052 | 12.587 | 14.459 | 12.889 | 9.141 | 0.504 | 8.385 | 0.805 | 2.439 | 5.407 | 4.031 | 6.641 | 6.227 | 2.951 |
Net Receivables
| 10.646 | 0 | 15.919 | 0 | 16.834 | 0 | 6.264 | 3.004 | 1.318 | 0.394 | 0.167 | 0.297 | 0.066 | 0.244 | 0.238 | 0.343 | 0.103 | 0 | 0 | 0.11 | 0.05 | 0.032 | 0.04 | 0.146 | 0.022 | 0.154 | 0.011 | 0.139 | 0.109 | 0.006 | 0.092 | 0.05 | 3.383 |
Inventory
| 45.961 | 41.026 | 38.141 | 40.61 | 32.87 | 25.854 | 1.51 | -0.22 | 0 | -0.039 | -0.24 | 0 | -0.376 | -0.406 | -0.268 | -0.02 | -0.505 | 0 | -0.134 | 0 | 0 | -14.35 | -12.485 | -8.396 | 0 | 0 | 0 | 0 | 0 | 0 | 0.042 | 0.042 | 0.933 |
Other Current Assets
| 1.852 | 16.642 | 2.154 | 19.204 | 3.225 | 10.589 | 0.896 | 0.144 | 1.163 | 0 | 0.123 | 0 | 0.259 | 0 | 0.279 | 0 | 0.103 | 0.092 | 0 | 0 | 0 | 14.35 | 0 | 8.396 | 39.738 | 0.107 | 0 | 0 | 0 | 0 | 0.099 | 0.076 | 0 |
Total Current Assets
| 203.062 | 173.705 | 127.679 | 111.87 | 96.167 | 54.497 | 31.635 | 80.146 | 138.848 | 11.087 | 17.884 | 24.959 | 1.812 | 5.3 | 9.077 | 12.497 | 18.098 | 17.877 | 18.1 | 18.162 | 12.646 | 14.49 | 12.929 | 9.286 | 40.264 | 8.646 | 0.816 | 2.578 | 5.516 | 4.036 | 6.873 | 6.394 | 7.267 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 431.528 | 173.913 | 192.376 | 203.87 | 234.343 | 237.869 | 218.475 | 136.559 | 71.764 | 40.301 | 36.531 | 33.744 | 33.772 | 33.802 | 38.022 | 43.614 | 0.012 | 0.008 | 0.01 | 0.69 | 0.82 | 0.944 | 1.101 | 1.024 | 1.101 | 18.104 | 3.003 | 5.22 | 4.395 | 1.334 | 7.204 | 4.802 | 23.748 |
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 | 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 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | -3.318 | 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 | 3.217 | 3.318 | 4.379 | 0 | 23.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.745 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 4.368 | 20.311 | 19.927 | 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
| 73.464 | 225.55 | 155.251 | 136.86 | 112.292 | 10.591 | -218.475 | -136.559 | -71.764 | 1.025 | -36.531 | -33.744 | -33.772 | -33.802 | -38.022 | -43.614 | -0.012 | -0 | -0.01 | -0.69 | -0.82 | -0.944 | -1.101 | -1.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 509.36 | 422.991 | 367.554 | 345.109 | 346.635 | 272.13 | 218.475 | 136.559 | 71.764 | 41.326 | 36.531 | 33.744 | 33.772 | 33.802 | 38.022 | 43.614 | 0.012 | 0.008 | 0.01 | 0.69 | 0.82 | 0.944 | 1.101 | 1.024 | 1.101 | 20.849 | 3.003 | 5.22 | 4.395 | 1.334 | 7.204 | 4.802 | 23.748 |
Total Assets
| 712.422 | 596.696 | 495.233 | 456.979 | 442.802 | 326.627 | 250.11 | 216.705 | 210.612 | 52.413 | 54.415 | 58.703 | 35.584 | 39.102 | 47.099 | 56.111 | 18.11 | 17.885 | 18.109 | 18.852 | 13.466 | 15.434 | 14.03 | 10.311 | 41.365 | 29.495 | 3.819 | 7.798 | 9.911 | 5.37 | 14.077 | 11.196 | 31.016 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||
Account Payables
| 17.615 | 32.573 | 13.309 | 27.259 | 14.761 | 24.304 | 10.728 | 12.292 | 5.557 | 2.713 | 0.238 | 0.921 | 0.325 | 1.015 | 0.33 | 0.848 | 0.259 | 0.148 | 0.028 | 0.119 | 0.054 | 0.157 | 0.03 | 0.075 | 0.072 | 0.75 | 0.067 | 0.151 | 0.141 | 0.047 | 1.944 | 1.543 | 0.809 |
Short Term Debt
| 31.52 | 43.674 | 45.086 | 43.871 | 42.676 | 39.872 | 33.053 | 8.434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.439 | 0 | 0 | 0 | 0 | 0 | 0 | 1.719 | 10.075 |
Tax Payables
| 20.802 | 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 |
Deferred Revenue
| 20.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -1.719 | 4.743 |
Other Current Liabilities
| 28.795 | 46.094 | 39.737 | 22.903 | 34.247 | 8.431 | 10.89 | 0 | 0 | 0 | 0.906 | 0 | 0.459 | 0 | 0.615 | 0 | 0.174 | 0 | 0.101 | 0 | 0.035 | 0 | 0.034 | 0 | 17.794 | 1.223 | 0.066 | 0.044 | 0.048 | 2.435 | 0.051 | 0.063 | 0.576 |
Total Current Liabilities
| 119.534 | 122.341 | 98.132 | 94.033 | 91.684 | 72.607 | 54.671 | 20.726 | 5.557 | 2.713 | 1.144 | 0.921 | 0.783 | 1.015 | 0.945 | 0.848 | 0.433 | 0.148 | 0.128 | 0.119 | 0.089 | 0.157 | 0.064 | 0.075 | 19.306 | 1.973 | 0.133 | 0.195 | 0.189 | 2.483 | 1.996 | 3.325 | 16.203 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||
Long Term Debt
| 17.248 | 27.55 | 25.165 | 55.175 | 58.705 | 68.054 | 65.5 | 59.138 | 49.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.725 |
Deferred Revenue Non-Current
| 0 | 0 | 25.165 | 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 Tax Liabilities Non-Current
| 0 | 0 | 2.243 | 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
| 17.672 | 20.346 | 47.954 | 29.783 | 43.29 | 44.61 | 24.871 | 24.342 | 37.013 | 0.123 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 34.92 | 47.896 | 73.119 | 84.958 | 101.995 | 112.664 | 90.371 | 83.48 | 86.881 | 0.123 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.725 |
Total Liabilities
| 154.454 | 170.237 | 171.251 | 178.991 | 193.679 | 185.271 | 145.042 | 104.206 | 92.438 | 2.836 | 1.234 | 0.921 | 0.783 | 1.015 | 0.945 | 0.848 | 0.433 | 0.148 | 0.128 | 0.119 | 0.089 | 0.157 | 0.064 | 0.075 | 19.306 | 1.973 | 0.133 | 0.195 | 0.189 | 2.483 | 1.996 | 3.325 | 24.928 |
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 | 0 | 0 | 0 |
Common Stock
| 451.667 | 351.475 | 286.769 | 286.417 | 286.156 | 219.006 | 195.352 | 195.352 | 195.089 | 115.813 | 115.648 | 115.65 | 88.609 | 88.609 | 88.46 | 88.46 | 50.778 | 51.057 | 51.057 | 51.057 | 45.413 | 46.356 | 46.356 | 46.356 | 45.628 | 42.498 | 15.546 | 14.991 | 15.002 | 5.003 | 56.718 | 48.788 | 40.207 |
Retained Earnings
| 95.141 | 71.594 | 23.084 | -20.776 | -47.369 | -79.88 | -91.756 | -83.139 | -75.056 | -67.395 | -65.007 | -60.411 | -56.147 | -52.912 | -44.723 | -35.59 | -36.251 | -35.149 | -34.905 | -33.461 | -33.129 | -32.227 | -33.54 | -37.19 | -25.803 | -16.15 | -12.055 | -7.809 | -5.654 | -2.49 | -44.637 | -40.918 | -27.702 |
Accumulated Other Comprehensive Income/Loss
| 11.16 | 3.381 | 10.27 | 7.254 | 5.857 | 2.23 | 1.472 | 0.286 | -1.859 | 1.159 | 2.54 | 2.44 | 2.339 | 2.485 | 2.52 | 2.492 | 3.249 | 1.924 | 1.924 | 1.28 | 1.146 | 1.134 | 1.06 | 0 | 2.071 | 0.926 | -0.049 | 0.42 | 0.375 | 0.375 | -0.019 | -0.616 | -6.417 |
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 | 0 | 0 | 0.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 557.968 | 426.45 | 320.123 | 272.895 | 244.644 | 141.356 | 105.068 | 112.499 | 118.174 | 49.577 | 53.181 | 57.679 | 34.801 | 38.182 | 46.257 | 55.362 | 17.776 | 17.833 | 18.077 | 18.876 | 13.429 | 15.263 | 13.876 | 10.116 | 21.895 | 27.273 | 3.443 | 7.603 | 9.723 | 2.887 | 12.081 | 7.87 | 6.087 |
Total Equity
| 557.968 | 426.459 | 323.982 | 277.988 | 249.123 | 141.356 | 105.068 | 112.499 | 118.174 | 49.577 | 53.181 | 57.679 | 34.801 | 38.087 | 46.154 | 55.263 | 17.677 | 17.737 | 17.981 | 18.733 | 13.377 | 15.278 | 13.966 | 10.236 | 22.06 | 27.522 | 3.686 | 7.603 | 9.723 | 2.887 | 12.081 | 7.87 | 6.087 |
Total Liabilities & Shareholders Equity
| 712.422 | 596.696 | 495.233 | 456.979 | 442.802 | 326.627 | 250.11 | 216.705 | 210.612 | 52.413 | 54.415 | 58.6 | 35.584 | 39.102 | 47.099 | 56.111 | 19.186 | 17.885 | 18.109 | 18.852 | 13.466 | 15.434 | 14.03 | 0 | 41.365 | 29.495 | 3.819 | 7.798 | 9.911 | 5.37 | 14.077 | 11.196 | 31.016 |