First Time Loading...

Cooper Energy Ltd
ASX:COE

Watchlist Manager
Cooper Energy Ltd Logo
Cooper Energy Ltd
ASX:COE
Watchlist
Price: 0.235 AUD 4.44% Market Closed
Updated: May 13, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

1.3B
-1%
Assets
Growth Rates:
1 Year
-1%
3 Years
+33%
5 Years
+47%
7 Years
+502%
10 Years
+620%
908.6m
+9%
Liabilities
Growth Rates:
1 Year
+13%
3 Years
+33%
5 Years
+87%
7 Years
+1 059%
10 Years
+2 822%
439.3m
-17%
Equity
Growth Rates:
1 Year
-21%
3 Years
+33%
5 Years
+2%
7 Years
+202%
10 Years
+181%

Balance Sheet Decomposition
Cooper Energy Ltd

1.3B
Assets
908.6m
Liabilities
1.3B
Assets
908.6m
Liabilities
Current Assets 136m
Cash & Short-Term Investments 102.4m
Receivables 23.6m
Other Current Assets 10.1m
Non-Current Assets 1.2B
Long-Term Investments 954k
PP&E 1.1B
Intangibles 426k
Other Non-Current Assets 143.7m
Current Liabilities 257.1m
Accounts Payable 18.3m
Accrued Liabilities 43.7m
Other Current Liabilities 195.2m
Non-Current Liabilities 651.5m
Long-Term Debt 213.3m
Other Non-Current Liabilities 438.1m

Balance Sheet
Cooper Energy Ltd

Rotate your device to view
Balance Sheet
Currency: AUD
Jun-2013 Jun-2014 Jun-2015 Jun-2016 Jun-2017 Jun-2018 Jun-2019 Jun-2020 Jun-2021 Jun-2022
Assets
Cash & Cash Equivalents
43
47
39
50
147
237
164
132
91
247
Cash
6
8
7
17
49
237
137
112
0
0
Cash Equivalents
37
40
32
33
98
0
28
20
91
247
Short-Term Investments
0
0
0
0
0
20
0
0
0
0
Total Receivables
20
11
13
3
11
27
21
20
32
30
Accounts Receivables
19
11
12
3
11
27
21
20
32
30
Other Receivables
0
0
1
0
0
0
0
0
0
0
Inventory
0
0
1
0
2
0
0
1
1
1
Other Current Assets
25
48
1
5
27
3
3
6
14
14
Total Current Assets
87
106
54
58
187
288
189
159
138
293
PP&E Net
50
114
118
117
296
496
770
801
771
827
PP&E Gross
50
114
118
117
296
496
770
801
771
827
Accumulated Depreciation
6
14
30
28
38
59
105
161
199
252
Intangible Assets
0
0
0
0
0
0
0
2
2
1
Note Receivable
0
0
0
0
3
0
20
21
0
2
Long-Term Investments
25
28
2
1
1
22
1
1
11
0
Other Long-Term Assets
0
0
0
0
5
10
21
47
56
76
Total Assets
162
N/A
248
+53%
174
-30%
176
+1%
493
+179%
817
+66%
1 002
+23%
1 030
+3%
979
-5%
1 200
+23%
Liabilities
Accounts Payable
5
6
1
0
5
16
5
15
14
11
Accrued Liabilities
2
2
4
3
30
44
38
8
23
25
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
0
0
0
0
0
0
0
27
61
38
Other Current Liabilities
6
13
5
11
68
74
15
18
9
28
Total Current Liabilities
12
21
11
14
103
134
57
68
107
102
Long-Term Debt
0
4
3
3
3
117
214
215
169
131
Deferred Income Tax
9
14
11
2
1
10
16
17
17
19
Other Liabilities
3
41
45
66
100
112
281
378
360
450
Total Liabilities
25
N/A
81
+225%
70
-13%
85
+21%
208
+145%
373
+80%
568
+52%
679
+19%
653
-4%
702
+7%
Equity
Common Stock
115
115
115
138
343
472
474
476
478
478
Retained Earnings
27
50
12
46
58
29
40
124
151
20
Unrealized Security Profit/Loss
4
3
0
0
0
0
0
0
0
0
Other Equity
0
0
1
0
1
1
1
1
0
0
Total Equity
137
N/A
168
+22%
104
-38%
92
-12%
285
+211%
444
+56%
434
-2%
351
-19%
326
-7%
498
+53%
Total Liabilities & Equity
162
N/A
248
+53%
174
-30%
176
+1%
493
+179%
817
+66%
1 002
+23%
1 030
+3%
979
-5%
1 200
+23%
Shares Outstanding
Common Shares Outstanding
394
394
398
557
1 275
1 710
1 732
1 737
1 742
1 743

See Also

Summary
COE intrinsic value, competitors valuation, and company profile.
DCF Valuation
COE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
COE stock valuation using valuation multiples.
Wall Street Estimates
COE price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
COE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 136,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.