0 XP   0   0   0

Pointerra Ltd
Buy, Hold or Sell?

Let's analyse Pointerra together

PenkeI guess you are interested in Pointerra Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Pointerra Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Pointerra Ltd

I send you an email if I find something interesting about Pointerra Ltd.

Quick analysis of Pointerra (30 sec.)










1. Valuation of Pointerra (5 min.)




Live pricePrice per share (EOD)

A$0.10

2. Growth of Pointerra (5 min.)




Is Pointerra growing?

Current yearPrevious yearGrowGrow %
How rich?-$161.1k$2.6m-$1.3m-101.4%

How much money is Pointerra making?

Current yearPrevious yearGrowGrow %
Making money-$896.2k-$722.8k-$173.3k?
Net Profit Margin-31.4%-23.1%--

How much money comes from the company's main activities?

3. Financial Health of Pointerra (5 min.)




4. Comparing to competitors in the Software-Application industry (5 min.)




  Industry Rankings (Software-Application)  



Fundamentals of Pointerra

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

1.1. Profitability of Pointerra Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Pointerra earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Pointerra to the Software-Application industry mean.
  • A Net Profit Margin of -83.0% means that $-0.83 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Pointerra Ltd:

  • The MRQ is -83.0%. The company is making a huge loss. -2
  • The TTM is -31.4%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-83.0%TTM-31.4%-51.6%
TTM-31.4%YOY-23.1%-8.3%
TTM-31.4%5Y-265.5%+234.1%
5Y-265.5%10Y-3,477.9%+3,212.4%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ-83.0%-8.0%-75.0%
TTM-31.4%-8.5%-22.9%
YOY-23.1%-6.2%-16.9%
5Y-265.5%-11.6%-253.9%
10Y-3,477.9%-11.2%-3,466.7%
1.1.2. Return on Assets

Shows how efficient Pointerra is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Pointerra to the Software-Application industry mean.
  • -83.9% Return on Assets means that Pointerra generated $-0.84 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Pointerra Ltd:

  • The MRQ is -83.9%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -31.8%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-83.9%TTM-31.8%-52.1%
TTM-31.8%YOY-13.9%-17.8%
TTM-31.8%5Y-21.7%-10.1%
5Y-21.7%10Y-211.2%+189.6%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ-83.9%-1.9%-82.0%
TTM-31.8%-2.2%-29.6%
YOY-13.9%-1.4%-12.5%
5Y-21.7%-2.5%-19.2%
10Y-211.2%-2.6%-208.6%
1.1.3. Return on Equity

Shows how efficient Pointerra is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Pointerra to the Software-Application industry mean.
  • 0.0% Return on Equity means Pointerra generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Pointerra Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-10.1%+10.1%
TTM-10.1%YOY-29.6%+19.5%
TTM-10.1%5Y-34.7%+24.6%
5Y-34.7%10Y-28.5%-6.2%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ--2.3%+2.3%
TTM-10.1%-3.6%-6.5%
YOY-29.6%-1.6%-28.0%
5Y-34.7%-3.5%-31.2%
10Y-28.5%-4.4%-24.1%

1.2. Operating Efficiency of Pointerra Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Pointerra is operating .

  • Measures how much profit Pointerra makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Pointerra to the Software-Application industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Pointerra Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.5%-2.5%
TTM2.5%YOY-9.3%+11.8%
TTM2.5%5Y-282.5%+285.0%
5Y-282.5%10Y-4,402.9%+4,120.4%
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ--7.3%+7.3%
TTM2.5%-4.7%+7.2%
YOY-9.3%-4.1%-5.2%
5Y-282.5%-6.2%-276.3%
10Y-4,402.9%-6.7%-4,396.2%
1.2.2. Operating Ratio

Measures how efficient Pointerra is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software-Application industry mean).
  • An Operation Ratio of 0.09 means that the operating costs are $0.09 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Pointerra Ltd:

  • The MRQ is 0.092. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.054. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.092TTM0.054+0.038
TTM0.054YOY0.051+0.003
TTM0.0545Y1.533-1.478
5Y1.53310Y8.121-6.588
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0921.303-1.211
TTM0.0541.321-1.267
YOY0.0511.282-1.231
5Y1.5331.301+0.232
10Y8.1211.239+6.882

1.3. Liquidity of Pointerra Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Pointerra is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Software-Application industry mean).
  • A Current Ratio of 0.90 means the company has $0.90 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Pointerra Ltd:

  • The MRQ is 0.899. The company is just not able to pay all its short-term debts. -1
  • The TTM is 1.414. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ0.899TTM1.414-0.515
TTM1.414YOY1.725-0.311
TTM1.4145Y2.094-0.680
5Y2.09410Y2.359-0.265
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8991.728-0.829
TTM1.4141.790-0.376
YOY1.7251.952-0.227
5Y2.0941.894+0.200
10Y2.3591.900+0.459
1.3.2. Quick Ratio

Measures if Pointerra is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Pointerra to the Software-Application industry mean.
  • A Quick Ratio of 0.89 means the company can pay off $0.89 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Pointerra Ltd:

  • The MRQ is 0.891. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.110. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.891TTM1.110-0.219
TTM1.110YOY0.994+0.116
TTM1.1105Y1.248-0.138
5Y1.24810Y1.406-0.158
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8911.067-0.176
TTM1.1101.145-0.035
YOY0.9941.429-0.435
5Y1.2481.358-0.110
10Y1.4061.367+0.039

1.4. Solvency of Pointerra Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Pointerra assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Pointerra to Software-Application industry mean.
  • A Debt to Asset Ratio of 1.06 means that Pointerra assets are financed with 106.4% credit (debt) and the remaining percentage (100% - 106.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Pointerra Ltd:

  • The MRQ is 1.064. The company is just not able to pay all its debts by selling its assets. -1
  • The TTM is 0.759. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ1.064TTM0.759+0.305
TTM0.759YOY0.471+0.288
TTM0.7595Y0.510+0.249
5Y0.51010Y3.175-2.666
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0640.453+0.611
TTM0.7590.444+0.315
YOY0.4710.447+0.024
5Y0.5100.482+0.028
10Y3.1750.488+2.687
1.4.2. Debt to Equity Ratio

Measures if Pointerra is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Pointerra to the Software-Application industry mean.
  • A Debt to Equity ratio of 0.0% means that company has $0.00 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Pointerra Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.036-1.036
TTM1.036YOY0.927+0.109
TTM1.0365Y0.970+0.066
5Y0.97010Y0.619+0.351
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.732-0.732
TTM1.0360.732+0.304
YOY0.9270.688+0.239
5Y0.9700.793+0.177
10Y0.6190.801-0.182

2. Market Valuation of Pointerra Ltd

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Pointerra generates.

  • Above 15 is considered overpriced but always compare Pointerra to the Software-Application industry mean.
  • A PE ratio of -39.54 means the investor is paying $-39.54 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Pointerra Ltd:

  • The EOD is -20.305. Company is losing money. -2
  • The MRQ is -39.542. Company is losing money. -2
  • The TTM is -788.937. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-20.305MRQ-39.542+19.236
MRQ-39.542TTM-788.937+749.396
TTM-788.937YOY-834.829+45.891
TTM-788.9375Y-402.715-386.223
5Y-402.71510Y-375.180-27.535
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
EOD-20.305-1.879-18.426
MRQ-39.542-2.621-36.921
TTM-788.937-3.215-785.722
YOY-834.829-6.701-828.128
5Y-402.715-2.080-400.635
10Y-375.180-1.657-373.523
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Pointerra.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Pointerra Ltd:

  • The MRQ is 2.044. Seems overpriced? -1
  • The TTM is -583.418. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ2.044TTM-583.418+585.462
TTM-583.418YOY-615.250+31.832
TTM-583.4185Y404,473.847-405,057.266
5Y404,473.84710Y861,016.699-456,542.851
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0443.504-1.460
TTM-583.4184.586-588.004
YOY-615.25010.416-625.666
5Y404,473.84728.331+404,445.516
10Y861,016.69941.372+860,975.327

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Pointerra is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software-Application industry mean).
  • A PB ratio of -517.82 means the investor is paying $-517.82 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Pointerra Ltd:

  • The EOD is -265.905. Bad. Book ratio is negative. -2
  • The MRQ is -517.815. Bad. Book ratio is negative. -2
  • The TTM is -134.619. Bad. Book ratio is negative. -2
Trends
Current periodCompared to+/- 
EOD-265.905MRQ-517.815+251.910
MRQ-517.815TTM-134.619-383.196
TTM-134.619YOY88.260-222.879
TTM-134.6195Y29.993-164.612
5Y29.99310Y38.990-8.997
Compared to industry (Software-Application)
PeriodCompanyIndustry (mean)+/- 
EOD-265.9052.748-268.653
MRQ-517.8152.964-520.779
TTM-134.6192.965-137.584
YOY88.2604.692+83.568
5Y29.9934.073+25.920
10Y38.9904.338+34.652
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Pointerra Ltd.


4. Summary

4.1. Key Performance Indicators

The key performance indicators of Pointerra Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.005-0.002-62%0.000-34939%0.000-96%0.000-99%
Book Value Growth---0.0860.593-115%1.033-108%1.042-108%1.111-108%
Book Value Per Share--0.0000.003-112%0.006-106%0.003-112%0.003-114%
Book Value Per Share Growth---0.0860.593-115%1.033-108%1.042-108%1.111-108%
Current Ratio--0.8991.414-36%1.725-48%2.094-57%2.359-62%
Debt To Asset Ratio--1.0640.759+40%0.471+126%0.510+109%3.175-66%
Debt To Equity Ratio---1.036-100%0.927-100%0.970-100%0.619-100%
Dividend Per Share----0%-0%-0%-0%
Eps---0.005-0.002-64%-0.001-77%-0.001-77%-0.001-82%
Eps Growth---19.350-5.492-72%0.227-8608%-0.257-99%0.288-6809%
Free Cash Flow Per Share---0.001-0.001-14%0.000-1773%0.000-66%0.000-73%
Free Cash Flow Per Share Growth--0.740-1.461+297%1.020-27%0.596+24%0.781-5%
Free Cash Flow To Equity Per Share---0.001-0.001-17%0.000-842%0.000-72%0.000-68%
Free Cash Flow To Equity Per Share Growth--0.670-0.971+245%0.514+30%0.663+1%0.787-15%
Gross Profit Margin--1.0001.0000%1.0000%1.0040%1.0040%
Intrinsic Value_10Y_max--0.817--------
Intrinsic Value_10Y_min---0.018--------
Intrinsic Value_1Y_max--0.011--------
Intrinsic Value_1Y_min---0.004--------
Intrinsic Value_3Y_max--0.086--------
Intrinsic Value_3Y_min---0.011--------
Intrinsic Value_5Y_max--0.227--------
Intrinsic Value_5Y_min---0.015--------
Net Profit Margin---0.830-0.314-62%-0.231-72%-2.655+220%-34.779+4089%
Operating Margin---0.025-100%-0.0930%-2.8250%-44.0290%
Operating Ratio--0.0920.054+70%0.051+81%1.533-94%8.121-99%
Pb Ratio-265.905+49%-517.815-134.619-74%88.260-687%29.993-1826%38.990-1428%
Pe Ratio-20.305+49%-39.542-788.937+1895%-834.829+2011%-402.715+918%-375.180+849%
Peg Ratio--2.044-583.418+28650%-615.250+30207%404473.847-100%861016.699-100%
Price Per Share0.095-95%0.1850.232-20%0.493-62%0.217-15%0.173+7%
Price To Total Gains Ratio-21.057+49%-41.006-204.811+399%18.430-322%-1675726.233+4086487%-799282.837+1949108%
Profit Growth---2.395-1.105-54%0.364-759%0.471-608%0.681-452%
Quick Ratio--0.8911.110-20%0.994-10%1.248-29%1.406-37%
Return On Assets---0.839-0.318-62%-0.139-83%-0.217-74%-2.112+152%
Return On Equity----0.1010%-0.2960%-0.3470%-0.2850%
Revenue Growth--0.5890.295+100%-+100%1.201-51%3.792-84%
Total Gains Per Share---0.005-0.002-62%0.000-34939%0.000-96%0.000-99%
Total Gains Per Share Growth---4.929-1.465-70%--100%-24733.777+501664%-12037.580+244102%
Usd Book Value---161109.0481293075.306-112%2604085.326-106%1388259.240-112%1135133.308-114%
Usd Book Value Change Per Share---0.003-0.001-62%0.000-34939%0.000-96%0.000-99%
Usd Book Value Per Share--0.0000.002-112%0.004-106%0.002-112%0.002-114%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.003-0.001-64%-0.001-77%-0.001-77%-0.001-82%
Usd Free Cash Flow---629120.986-542604.043-14%37607.413-1773%-211780.695-66%-159238.706-75%
Usd Free Cash Flow Per Share---0.001-0.001-14%0.000-1773%0.000-66%0.000-73%
Usd Free Cash Flow To Equity Per Share---0.001-0.001-17%0.000-842%0.000-72%0.000-68%
Usd Price Per Share0.063-95%0.1230.154-20%0.328-62%0.144-15%0.115+7%
Usd Profit---2109792.707-896211.215-58%-722842.130-66%-541132.627-74%-403079.183-81%
Usd Revenue--2540966.9842284236.585+11%1023743.681+148%702390.020+262%348948.046+628%
Usd Total Gains Per Share---0.003-0.001-62%0.000-34939%0.000-96%0.000-99%
 EOD+2 -3MRQTTM+8 -30YOY+6 -315Y+11 -2710Y+11 -27

4.2. Fundamental Score

Let's check the fundamental score of Pointerra Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-20.305
Price to Book Ratio (EOD)Between0-1-265.905
Net Profit Margin (MRQ)Greater than0-0.830
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.891
Current Ratio (MRQ)Greater than10.899
Debt to Asset Ratio (MRQ)Less than11.064
Debt to Equity Ratio (MRQ)Less than10.000
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.05-0.839
Total1/10 (10.0%)

4.3. Technical Score

Let's check the technical score of Pointerra Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.095
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in AUD. All numbers in thousands.

Summary
Total Assets3,780
Total Liabilities4,022
Total Stockholder Equity-242
 As reported
Total Liabilities 4,022
Total Stockholder Equity+ -242
Total Assets = 3,780

Assets

Total Assets3,780
Total Current Assets3,310
Long-term Assets3,310
Total Current Assets
Cash And Cash Equivalents 2,698
Net Receivables 532
Other Current Assets 25
Total Current Assets  (as reported)3,310
Total Current Assets  (calculated)3,255
+/- 55
Long-term Assets
Property Plant Equipment 401
Intangible Assets 69
Long-term Assets  (as reported)0
Long-term Assets  (calculated)470
+/- 470

Liabilities & Shareholders' Equity

Total Current Liabilities3,682
Long-term Liabilities-
Total Stockholder Equity-242
Total Current Liabilities
Total Current Liabilities  (as reported)3,682
Total Current Liabilities  (calculated)0
+/- 3,682
Long-term Liabilities
Long term Debt Total 245
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)245
+/- 245
Total Stockholder Equity
Common Stock13,858
Retained Earnings -14,100
Total Stockholder Equity (as reported)-242
Total Stockholder Equity (calculated)-242
+/-0
Other
Cash And Equivalents50
Cash and Short Term Investments 2,748
Common Stock Shares Outstanding 677,806
Liabilities and Stockholders Equity 3,780



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-12-312022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302005-06-302004-06-30
> Total Assets 
6,285
2,643
2,498
0
0
3,117
3,117
32,624
32,624
30,334
30,334
348
348
348
348
250
250
1,717
1,717
1,514
1,514
1,040
1,040
823
823
856
856
820
820
575
574
982
982
2,138
2,138
2,110
2,110
471
471
27
27
0
5,090
3,875
3,875
3,468
3,468
2,611
2,611
2,138
2,138
2,037
2,037
1,683
1,683
3,378
3,378
0
3,519
0
5,371
0
8,365
0
7,802
0
7,637
3,780
3,7807,63707,80208,36505,37103,51903,3783,3781,6831,6832,0372,0372,1382,1382,6112,6113,4683,4683,8753,8755,090027274714712,1102,1102,1382,1389829825745758208208568568238231,0401,0401,5141,5141,7171,71725025034834834834830,33430,33432,62432,6243,1173,117002,4982,6436,285
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,467
0
0
0
815
0
0
0
222
0
0
0
9
0
0
0
139
0
0
0
48
0
0
0
5,085
3,778
3,778
3,361
3,361
2,484
2,484
2,024
2,024
1,937
1,937
1,564
1,564
2,851
2,851
2,982
2,982
4,844
4,844
6,244
6,244
5,814
5,814
7,106
7,092
3,310
3,3107,0927,1065,8145,8146,2446,2444,8444,8442,9822,9822,8512,8511,5641,5641,9371,9372,0242,0242,4842,4843,3613,3613,7783,7785,0850004800013900090002220008150001,467000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,447
0
0
0
783
0
0
0
204
0
0
0
2
0
0
0
96
0
0
0
44
0
0
0
5,075
3,725
3,725
2,818
2,818
2,253
2,253
1,386
1,386
1,865
1,865
947
947
2,502
2,502
0
2,337
0
50
0
5,179
0
50
0
3,596
2,698
2,6983,59605005,17905002,33702,5022,5029479471,8651,8651,3861,3862,2532,2532,8182,8183,7253,7255,075000440009600020002040007830001,447000000000000000000
       Net Receivables 
1,111
179
82
0
0
105
105
1,614
1,614
1,581
1,581
1
1
1
1
0
0
20
20
0
0
32
31
29
29
18
18
9
9
7
7
323
323
43
43
1,650
1,650
4
4
16
16
0
10
50
50
536
536
206
197
614
614
35
9
536
536
284
284
603
603
333
333
1,052
1,052
812
812
3,502
3,487
532
5323,4873,5028128121,0521,05233333360360328428453653693561461419720653653650501001616441,6501,650434332332377991818292931320020200011111,5811,5811,6141,61410510500821791,111
       Other Current Assets 
0
41
5
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
0
0
0
0
0
0
0
2
2
7
6
25
25
24
24
36
36
81
81
65
65
42
42
15
15
13
13
39
39
8
8
25
2588393913131515424265658181363624242525672200000000000000000000000000000000000000005410
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
250
0
0
0
225
0
0
0
634
0
0
0
566
0
0
0
1,999
0
0
0
423
0
0
0
5
0
0
0
107
0
0
0
114
0
0
0
119
0
0
0
538
0
0
0
2,121
0
0
0
545
0
05450002,12100053800011900011400010700050004230001,999000566000634000225000250000000000000000000
       Property Plant Equipment 
0
0
8
0
0
23
23
41
41
62
62
73
73
73
73
0
0
0
0
0
0
0
0
2
2
1
434
1
1
1
1
1
1
1
1
0
0
0
0
0
0
0
5
62
62
61
61
67
67
61
61
54
54
59
59
461
461
463
463
450
450
537
537
545
545
467
467
401
4014674675455455375374504504634634614615959545461616767616162625000000011111111434122000000007373737362624141232300800
       Intangible Assets 
4,957
1,837
1,776
0
0
1,680
1,680
23,254
23,254
22,103
22,103
275
275
275
275
250
250
250
250
225
225
225
225
213
213
200
200
599
599
175
565
533
533
148
494
458
458
120
423
0
0
0
0
35
35
46
46
60
60
54
54
46
46
60
60
65
65
0
75
0
76
0
1,584
0
1,443
0
78
69
697801,44301,58407607506565606046465454606046463535000042312045845849414853353356517559959920020021321322522522522525025025025027527527527522,10322,10323,25423,2541,6801,680001,7761,8374,957
       Long-term Assets Other 
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
0
1,505
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
119
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000011900000000000000000001,5050000000000000000000000000000000000
> Total Liabilities 
2,805
2,991
1,899
0
0
2,936
2,936
7,905
7,905
7,619
7,619
6,348
6,348
6,348
6,348
7,184
7,184
31
31
49
49
131
131
48
48
55
55
49
49
57
57
215
215
482
482
566
566
877
877
974
974
0
813
403
403
401
401
499
499
593
593
717
717
947
947
1,613
1,613
0
2,300
0
2,149
0
3,776
0
4,545
0
4,821
4,022
4,0224,82104,54503,77602,14902,30001,6131,61394794771771759359349949940140140340381309749748778775665664824822152155757494955554848131131494931317,1847,1846,3486,3486,3486,3487,6197,6197,9057,9052,9362,936001,8992,9912,805
   > Total Current Liabilities 
1,230
2,841
1,899
0
0
2,936
2,936
1,171
1,171
807
807
1,063
1,063
1,063
1,063
1,344
1,344
31
31
49
49
131
131
48
48
55
55
49
49
57
57
215
215
482
482
566
566
877
877
974
974
0
813
403
403
401
401
499
499
593
593
717
717
947
947
1,204
1,204
1,955
1,955
1,821
1,821
3,159
3,159
3,945
3,945
3,990
4,537
3,682
3,6824,5373,9903,9453,9453,1593,1591,8211,8211,9551,9551,2041,20494794771771759359349949940140140340381309749748778775665664824822152155757494955554848131131494931311,3441,3441,0631,0631,0631,0638078071,1711,1712,9362,936001,8992,8411,230
       Short-term Debt 
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
0
167
0
0
0
232
0
0
0
46
3
3
0
0
0
0
0
0
0
0
0
0
0
0
0
82
0
0
0
85
0
19
0
113
0
011301908500082000000000000033460002320001670000000000000000000000000000000000
       Short Long Term Debt 
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
0
0
0
0
0
0
0
0
0
0
3
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
49
0
049000000000000000000000330000000000000000000000000000000000000000000
       Accounts payable 
966
1,136
764
0
0
641
641
401
401
126
126
567
567
254
254
831
831
27
0
39
39
89
89
23
23
0
0
13
13
0
0
15
15
180
180
140
140
13
13
88
88
0
0
172
172
149
149
115
115
229
229
341
341
194
194
261
261
372
372
352
352
582
582
477
477
706
2,570
0
02,5707064774775825823523523723722612611941943413412292291151151491491721720088881313140140180180151500131300232389893939027831831254254567567126126401401641641007641,136966
       Other Current Liabilities 
220
243
42
0
0
415
415
62
62
257
257
8
8
321
321
0
0
4
31
10
10
41
42
24
24
55
55
36
36
57
57
48
48
134
135
352
352
632
632
630
630
0
15
228
228
252
252
384
384
364
364
377
377
753
471
908
908
1,501
690
1,387
1,387
2,492
1,358
3,304
3,304
2,821
407
0
04072,8213,3043,3041,3582,4921,3871,3876901,5019089084717533773773643643843842522522282281506306306326323523521351344848575736365555242442411010314003213218825725762624154150042243220
   > Long-term Liabilities 
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
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
346
0
0
0
617
0
0
0
284
0
02840006170003460000000000000000000000000000000000000000000000000000000000
       Long term Debt Total 
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
409
0
346
0
328
0
305
0
289
0
284
245
2452840289030503280346040900000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
1,122
1,122
941
941
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
312
312
312
312
88
88
0
08888312312312312000000000000000000000000000000000000000000000000009419411,1221,1220000000
> Total Stockholder Equity
3,480
0
599
599
0
180
180
24,719
24,719
22,715
22,715
0
0
0
0
0
0
1,687
1,687
1,465
1,465
909
909
775
775
801
801
771
771
517
517
767
767
1,656
1,656
1,545
1,545
0
-406
0
0
0
4,277
3,472
3,472
3,067
3,067
2,112
2,112
1,546
1,546
1,320
1,320
736
736
1,765
1,765
0
1,219
0
3,222
0
4,589
0
3,257
0
2,816
-242
-2422,81603,25704,58903,22201,21901,7651,7657367361,3201,3201,5461,5462,1122,1123,0673,0673,4723,4724,277000-40601,5451,5451,6561,6567677675175177717718018017757759099091,4651,4651,6871,68700000022,71522,71524,71924,719180180059959903,480
   Common Stock
191
257
3,783
0
0
4,707
4,707
30,883
30,883
28,432
28,432
28,685
28,685
28,685
28,685
28,685
28,685
2,162
2,162
2,162
2,162
2,162
2,162
2,479
2,479
2,479
2,479
2,679
2,679
3,154
2,682
3,346
3,346
5,316
4,798
5,745
5,745
5,745
5,174
5,835
5,835
0
5,663
6,931
6,931
6,997
5,728
6,997
5,728
6,997
5,728
8,147
6,822
8,147
6,822
10,647
10,647
10,590
9,176
13,509
13,509
15,051
13,783
15,051
15,051
13,837
13,788
13,858
13,85813,78813,83715,05115,05113,78315,05113,50913,5099,17610,59010,64710,6476,8228,1476,8228,1475,7286,9975,7286,9975,7286,9976,9316,9315,66305,8355,8355,1745,7455,7455,7454,7985,3163,3463,3462,6823,1542,6792,6792,4792,4792,4792,4792,1622,1622,1622,1622,1622,16228,68528,68528,68528,68528,68528,68528,43228,43230,88330,8834,7074,707003,783257191
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
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
-1
0
0
0
19
0
0
0
19
0
0
0
1,380
0
0
0
1,409
0
0
0
1,549
0
0
0
1,553
0
0
0
2,238
0
0
0
2,511
0
0
0
3,831
0
03,8310002,5110002,2380001,5530001,5490001,4090001,3800001900019000-1000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000
   Other 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
112
112
141
141
207
207
280
280
168
-19
228
-11
110
110
824
824
897
897
1,243
1,243
2,288
2,288
3,831
3,831
0
03,8313,8312,2882,2881,2431,243897897824824110110-11228-191682802802072071411411121120000000000000000000000000000000000000000000



Balance Sheet

Currency in AUD. All numbers in thousands.




Cash Flow

Currency in AUD. All numbers in thousands.




Income Statement

Currency in AUD. All numbers in thousands.