Korvest Ltd
ASX:KOV.AX
9.39 (AUD) • At close November 8, 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 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||
Net Income
| 11.044 | 11.177 | 11.336 | 6.054 | 4.027 | 2.885 | 1.369 | -1.578 | 0.95 | 1.455 | 5.603 | 3.825 | 6.201 | 4.221 | 3.983 | 5.655 | 4.716 | 4.583 | 4.122 | 3.109 | 0 | 2.179 | 1.466 | 1.349 | 1.3 | 1.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 |
Depreciation & Amortization
| 2.952 | 1.745 | 2.156 | 2.313 | 2.173 | 1.469 | 1.625 | 1.71 | 1.716 | 1.642 | 1.783 | 1.652 | 1.541 | 1.279 | 1.06 | 0.985 | 0.695 | 0.605 | 0.789 | 0.618 | 1.279 | 0.92 | 0.762 | 0 | 1.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| -0.381 | 0.372 | 0.208 | 0.215 | 0.088 | -0.02 | 0.533 | -0.659 | 0.462 | -2.551 | 8.238 | 3.596 | 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
| 0.372 | 0.412 | 0.38 | 0.391 | 0.189 | 0.114 | 0.069 | 0.072 | 0.061 | -0.063 | 0.22 | 0.066 | 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
| -3.335 | 0.944 | -9.335 | -2.339 | 3.263 | -5.224 | 0.476 | -0.534 | 6.712 | 2.614 | -8.458 | 3.862 | 0 | 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
| -3.694 | -2.061 | -2.836 | -3.97 | 3.259 | -4.126 | -0.817 | -1.334 | 5.151 | 4.052 | -5.376 | 2.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -0.247 | 3.486 | -8.121 | -1.716 | 0.007 | -1.098 | 1.293 | 0.8 | 1.561 | -1.438 | -3.082 | 1.146 | 0 | 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
| -0.378 | 0.44 | 0.902 | 2.56 | -0.072 | 1.308 | 0.716 | -0.287 | -2.142 | 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 Working Capital
| 0.984 | -0.921 | 0.72 | 0.787 | 0.069 | -1.308 | -0.716 | 0.287 | 2.142 | 0.216 | 0.402 | 0.226 | 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 Cash Items
| 10.293 | 0.294 | -0.758 | -0.125 | 0.72 | 2.189 | 1.038 | 0.605 | -2.469 | -0.533 | 5.08 | -1.881 | -7.742 | -5.5 | -5.043 | -6.64 | -5.411 | -5.188 | -4.911 | -3.726 | -1.279 | -3.099 | -2.227 | -1.349 | -2.435 | -1.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.008 |
Operating Cash Flow
| 10.35 | 14.944 | 3.987 | 6.509 | 10.46 | 1.413 | 5.11 | -0.384 | 7.432 | 5.115 | 4.228 | 7.524 | 0 | 0 | 0 | 0 | 2.178 | 3.244 | 0.017 | 2.662 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -4.513 | -1.864 | -2.11 | -2.334 | -3.196 | -1.64 | -0.804 | -0.745 | -0.471 | -1.352 | -1.949 | -1.502 | -1.823 | -2.041 | -2.362 | -2.951 | -2.439 | -1.185 | -1.742 | -0.708 | -0.933 | -1.025 | -1.015 | -0.824 | -2.065 | -0.988 | -3.616 | -0.943 | -0.651 | -0.681 | -2.861 | -0.41 | -0.216 | -0.256 | 0 | 0 |
Acquisitions Net
| 0.07 | 0.053 | 0.928 | 0.02 | 0.025 | 0.024 | 0.01 | 0.01 | 0.047 | 0 | 0 | -3.938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.518 | -0.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.083 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.144 | 0 | 0 | 0.591 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.07 | 0.053 | 0.928 | 0.02 | 0.025 | 0.024 | 0.01 | -0.265 | -0.01 | 0.272 | 0.023 | 0.029 | 0.016 | 0.072 | 0.022 | 0.011 | 0.225 | 0.037 | 0.044 | 0.061 | 0.059 | 1.124 | 0.029 | 0.051 | 0.037 | 0.218 | 0.187 | 0.042 | 0.213 | 0.074 | -0.297 | -0.128 | 0.034 | 0.051 | 0 | 0 |
Investing Cash Flow
| -4.443 | -1.811 | -1.182 | -2.314 | -3.171 | -1.616 | -0.794 | -1.01 | -0.434 | -1.08 | -1.926 | -5.411 | -1.807 | -1.969 | -2.34 | -2.94 | -2.214 | -1.148 | -1.698 | -0.647 | 5.644 | -1.642 | -0.986 | -0.773 | -2.028 | -0.77 | -3.429 | -0.757 | -0.438 | -0.607 | -2.567 | -0.538 | -0.265 | -0.205 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||
Debt Repayment
| -1.052 | -0.805 | -0.783 | -0.804 | -0.795 | -0.006 | 0 | 0 | 0 | 0 | -0.167 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -1.1 | 0 | 0 | 0 | -0.5 | -0.9 | -0.6 | 0 | 0 | -1 | 0 | -0.009 | -0.354 | 0 | 0 |
Common Stock Issued
| -0.007 | -0.007 | -0.004 | -0.002 | -0.001 | -0.003 | -0.002 | -0.005 | -0.005 | 0 | 9.042 | 0.021 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.629 | 0.46 | 0.03 | 0.026 | 0.181 | 0.004 | 0.004 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0 |
Common Stock Repurchased
| -0.007 | -0.007 | -0.004 | -0.002 | -0.001 | -0.003 | -0.002 | -0.005 | -0.005 | 0 | -0.288 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -6.999 | -6.937 | -5.152 | -3.169 | -3.149 | -1.787 | -0.889 | -1.995 | -1.405 | -5.032 | -12.83 | -4.862 | -3.299 | -2.244 | -2.921 | -2.66 | -2.395 | -2.219 | -1.958 | -1.611 | -1.19 | -0.862 | -0.765 | -0.753 | -0.841 | -0.909 | -0.868 | -0.864 | -0.862 | -0.754 | -0.646 | -0.61 | -0.646 | -0.666 | 0 | 0 |
Other Financing Activities
| -1.052 | 0.007 | 0.004 | 0.002 | 0.001 | 0.009 | -0.002 | -0.005 | -0.005 | 0 | -8.822 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 1 | 0 | 3 | 0.001 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -8.058 | -7.749 | -5.939 | -3.975 | -3.945 | -1.79 | -0.891 | -2 | -1.41 | -5.032 | -4.243 | -4.845 | -3.281 | -2.244 | -2.921 | -2.66 | -2.395 | -2.219 | -1.957 | -1.611 | -3.561 | -1.502 | -0.735 | -0.587 | 0.34 | -1.405 | 1.236 | -1.46 | -0.862 | -0.754 | 1.354 | -0.61 | -0.655 | -1.013 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.046 | -0.033 | -0.058 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -2.151 | 5.384 | -3.134 | 0.22 | 3.344 | -1.993 | 3.425 | -3.394 | 5.588 | -0.997 | -1.941 | -2.732 | 3.593 | -1.028 | -1.397 | 1.99 | -2.477 | -0.156 | -3.696 | 0.443 | 6.835 | 0.388 | 0.176 | 0.69 | 0.048 | 0.221 | -0.33 | -0.054 | 0.147 | -0.166 | -0.761 | -0.108 | 0.174 | 0.828 | 0 | 0 |
Cash At End Of Period
| 6.789 | 8.94 | 3.556 | 6.69 | 6.47 | 3.126 | 5.119 | 1.694 | 5.088 | -0.5 | 0.497 | 2.438 | 5.17 | 1.577 | 2.605 | 4.002 | 2.012 | 4.489 | 4.645 | 8.341 | 7.898 | 1.063 | 0.675 | 0.499 | -0.191 | -0.24 | -0.461 | -0.131 | -0.078 | -0.225 | -0.059 | 0.702 | 0.81 | 0.636 | 0 | 0 |