25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Pointerra Ltd
Buy, Hold or Sell?

Let's analyze Pointerra together

I 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.

Get notifications about Pointerra Ltd

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

1. Quick Overview

1.1. Quick analysis of Pointerra (30 sec.)










1.2. What can you expect buying and holding a share of Pointerra? (30 sec.)

How much money do you get?

How much money do you get?
A$0.00
When do you have the money?
1 year
How often do you get paid?
20.0%

What is your share worth?

Current worth
A$0.00
Expected worth in 1 year
A$0.00
How sure are you?
40.0%

+ What do you gain per year?

Total Gains per Share
A$0.00
Return On Investment
8.7%

For what price can you sell your share?

Current Price per Share
A$0.05
Expected price per share
A$0.048 - A$0.064
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Pointerra (5 min.)




Live pricePrice per Share (EOD)
A$0.05
Intrinsic Value Per Share
A$-0.08 - A$-0.03
Total Value Per Share
A$-0.08 - A$-0.04

2.2. Growth of Pointerra (5 min.)




Is Pointerra growing?

Current yearPrevious yearGrowGrow %
How rich?-$450.9k-$1m$616k136.6%

How much money is Pointerra making?

Current yearPrevious yearGrowGrow %
Making money-$3.5m-$3m-$512.4k-14.5%
Net Profit Margin-81.4%-60.9%--

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

2.3. Financial Health of Pointerra (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Pointerra?

Welcome investor! Pointerra's management wants to use your money to grow the business. In return you get a share of Pointerra.

First you should know what it really means to hold a share of Pointerra. And how you can make/lose money.

Speculation

The Price per Share of Pointerra is A$0.052. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Pointerra.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Pointerra, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is A$0.00. Based on the TTM, the Book Value Change Per Share is A$0.00 per quarter. Based on the YOY, the Book Value Change Per Share is A$-0.01 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is A$0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Pointerra.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps0.00-8.4%0.00-8.4%0.00-7.2%0.00-5.4%0.00-4.3%
Usd Book Value Change Per Share0.001.5%0.001.5%0.00-7.9%0.00-0.5%0.00-0.4%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.001.7%0.000.9%
Usd Total Gains Per Share0.001.5%0.001.5%0.00-7.9%0.001.3%0.000.5%
Usd Price Per Share0.03-0.03-0.06-0.12-0.07-
Price to Earnings Ratio-6.31--6.31--15.86--71.86--42.32-
Price-to-Total Gains Ratio36.15-36.15--14.55--10.75--13.09-
Price to Book Ratio-49.39--49.39--44.80-15.65-15.82-
Price-to-Total Gains Ratio36.15-36.15--14.55--10.75--13.09-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.0350896
Number of shares28498
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (28498 shares)21.8118.71
Gains per Year (28498 shares)87.2374.83
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
108777102-2765
20174164203-54140
30262251305-81215
40349338407-107290
50436425508-134365
60523512610-161440
70611599712-188515
80698686813-215590
90785773915-242665
1008728601017-268740

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.01.00.00.0%0.03.00.00.0%0.05.00.00.0%0.010.00.00.0%1.016.03.05.0%
Book Value Change Per Share1.00.00.0100.0%1.02.00.033.3%3.02.00.060.0%4.06.00.040.0%8.012.00.040.0%
Dividend per Share0.00.01.00.0%0.00.03.00.0%2.00.03.040.0%2.00.08.020.0%2.00.018.010.0%
Total Gains per Share1.00.00.0100.0%1.02.00.033.3%3.02.00.060.0%4.06.00.040.0%8.012.00.040.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. 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--0.0010.0010%-0.006+633%0.000+131%0.000+125%
Book Value Per Share---0.001-0.0010%-0.002+137%0.002-149%0.002-142%
Current Ratio--0.8630.8630%0.708+22%1.371-37%2.662-68%
Debt To Asset Ratio--1.1311.1310%1.338-15%0.829+36%0.712+59%
Debt To Equity Ratio----0%-0%0.807-100%0.603-100%
Dividend Per Share----0%-0%0.001-100%0.001-100%
Eps---0.006-0.0060%-0.006-15%-0.004-36%-0.003-49%
Free Cash Flow Per Share---0.005-0.0050%-0.003-46%-0.002-51%-0.002-56%
Free Cash Flow To Equity Per Share--0.0020.0020%-0.003+273%0.000+264%0.000+1200%
Gross Profit Margin--1.0001.0000%1.051-5%1.030-3%1.021-2%
Intrinsic Value_10Y_max---0.035--------
Intrinsic Value_10Y_min---0.075--------
Intrinsic Value_1Y_max---0.002--------
Intrinsic Value_1Y_min---0.004--------
Intrinsic Value_3Y_max---0.008--------
Intrinsic Value_3Y_min---0.016--------
Intrinsic Value_5Y_max---0.015--------
Intrinsic Value_5Y_min---0.030--------
Market Cap41864003.584+21%33008156.67233008156.6720%70846775.296-53%145074873.958-77%84090291.814-61%
Net Profit Margin---0.814-0.8140%-0.609-25%-0.826+1%-31.106+3719%
Operating Margin---0.884-0.8840%-0.749-15%-0.909+3%-29.271+3212%
Operating Ratio--1.8841.8840%1.749+8%1.909-1%32.113-94%
Pb Ratio-62.641-27%-49.390-49.3900%-44.803-9%15.653-416%15.821-412%
Pe Ratio-8.008-27%-6.314-6.3140%-15.855+151%-71.858+1038%-42.324+570%
Price Per Share0.052+21%0.0410.0410%0.088-53%0.180-77%0.104-61%
Price To Free Cash Flow Ratio-11.114-27%-8.763-8.7630%-34.629+295%-259.590+2862%-137.259+1466%
Price To Total Gains Ratio45.854+21%36.15436.1540%-14.547+140%-10.753+130%-13.089+136%
Quick Ratio--0.8420.8420%0.697+21%1.359-38%2.372-64%
Return On Assets---1.026-1.0260%-0.954-7%-0.646-37%-1.137+11%
Return On Equity----0%-0%-0.6430%-0.7950%
Total Gains Per Share--0.0010.0010%-0.006+633%0.001+17%0.000+205%
Usd Book Value---450980.986-450980.9860%-1067062.590+137%924067.071-149%1084167.353-142%
Usd Book Value Change Per Share--0.0010.0010%-0.004+633%0.000+131%0.000+125%
Usd Book Value Per Share---0.001-0.0010%-0.001+137%0.001-149%0.001-142%
Usd Dividend Per Share----0%-0%0.001-100%0.000-100%
Usd Eps---0.004-0.0040%-0.004-15%-0.003-36%-0.002-49%
Usd Free Cash Flow---2541727.997-2541727.9970%-1380567.247-46%-1238277.974-51%-1113066.135-56%
Usd Free Cash Flow Per Share---0.003-0.0030%-0.002-46%-0.002-51%-0.001-56%
Usd Free Cash Flow To Equity Per Share--0.0010.0010%-0.002+273%0.000+264%0.000+1200%
Usd Market Cap28249829.618+21%22273904.12222273904.1220%47807403.970-53%97896524.947-77%56744128.916-61%
Usd Price Per Share0.035+21%0.0280.0280%0.059-53%0.122-77%0.070-61%
Usd Profit---3527715.391-3527715.3910%-3015234.482-15%-2213953.479-37%-1790767.842-49%
Usd Revenue--4331434.5824331434.5820%4947085.662-12%3881904.820+12%2002933.397+116%
Usd Total Gains Per Share--0.0010.0010%-0.004+633%0.001+17%0.000+205%
 EOD+7 -1MRQTTM+0 -0YOY+15 -175Y+14 -2110Y+15 -20

3.3 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)Between0-15-8.008
Price to Book Ratio (EOD)Between0-1-62.641
Net Profit Margin (MRQ)Greater than0-0.814
Operating Margin (MRQ)Greater than0-0.884
Quick Ratio (MRQ)Greater than10.842
Current Ratio (MRQ)Greater than10.863
Debt to Asset Ratio (MRQ)Less than11.131
Debt to Equity Ratio (MRQ)Less than10.000
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.05-1.026
Total1/10 (10.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.768
Ma 20Greater thanMa 500.052
Ma 50Greater thanMa 1000.059
Ma 100Greater thanMa 2000.052
OpenGreater thanClose0.053
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Pointerra Ltd

Pointerra Limited provides a cloud-based solution for storing, processing, managing, analyzing, extracting, visualizing, and sharing 3D data. The company offers Pointerra3D CORE, a baseline platform that provides access and 3D data workflow; Pointerra3D ANALYTICS, a digital twin to enable intelligent analysis of physical assets; and Pointerra3D ANSWERS delivers predictive insights that enable definitive answers to physical asset management questions. It serves survey and mapping, AEC, utilities, transport, mining, oil and gas, and defense and intelligence industries. Pointerra Limited is headquartered in Subiaco, Australia.

Fundamental data was last updated by Penke on 2024-10-08 19:04:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not 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 not able to pay all its debts by selling its assets.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. 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 -81.4% means that $-0.81 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 -81.4%. The company is making a huge loss. -2
  • The TTM is -81.4%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-81.4%TTM-81.4%0.0%
TTM-81.4%YOY-60.9%-20.5%
TTM-81.4%5Y-82.6%+1.2%
5Y-82.6%10Y-3,110.6%+3,028.0%
4.3.1.2. 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.
  • -102.6% Return on Assets means that Pointerra generated $-1.03 profit for each $1 in assets.

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

  • The MRQ is -102.6%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -102.6%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-102.6%TTM-102.6%0.0%
TTM-102.6%YOY-95.4%-7.2%
TTM-102.6%5Y-64.6%-38.0%
5Y-64.6%10Y-113.7%+49.1%
4.3.1.3. 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-0.0%
TTM-YOY-0.0%
TTM-5Y-64.3%+64.3%
5Y-64.3%10Y-79.5%+15.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Pointerra Ltd.

4.3.2. Operating Efficiency
4.3.2.1. 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 -88.4% means the company generated $-0.88  for each $1 in revenue (before taxes).

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

  • The MRQ is -88.4%. The company is operating very inefficient. -2
  • The TTM is -88.4%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-88.4%TTM-88.4%0.0%
TTM-88.4%YOY-74.9%-13.5%
TTM-88.4%5Y-90.9%+2.5%
5Y-90.9%10Y-2,927.1%+2,836.2%
4.3.2.2. 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 1.88 means that the operating costs are $1.88 for each $1 in net sales.

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

  • The MRQ is 1.884. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.884. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.884TTM1.8840.000
TTM1.884YOY1.749+0.135
TTM1.8845Y1.909-0.025
5Y1.90910Y32.113-30.204
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Pointerra Ltd.

4.4.3. Liquidity
4.4.3.1. 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 0.86 means the company has $0.86 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 0.863. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.863. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.863TTM0.8630.000
TTM0.863YOY0.708+0.155
TTM0.8635Y1.371-0.508
5Y1.37110Y2.662-1.291
4.4.3.2. 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 0.84 means the company can pay off $0.84 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 0.842. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.842. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.842TTM0.8420.000
TTM0.842YOY0.697+0.145
TTM0.8425Y1.359-0.517
5Y1.35910Y2.372-1.013
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Pointerra Ltd.

4.5.4. Solvency
4.5.4.1. 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 1.13 means that Pointerra assets are financed with 113.1% credit (debt) and the remaining percentage (100% - 113.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 1.131. The company is just not able to pay all its debts by selling its assets. -1
  • The TTM is 1.131. The company is just not able to pay all its debts by selling its assets. -1
Trends
Current periodCompared to+/- 
MRQ1.131TTM1.1310.000
TTM1.131YOY1.338-0.207
TTM1.1315Y0.829+0.302
5Y0.82910Y0.712+0.117
4.5.4.2. 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-TTM-0.000
TTM-YOY-0.000
TTM-5Y0.807-0.807
5Y0.80710Y0.603+0.205
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. 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 -6.31 means the investor is paying $-6.31 for every $1 in earnings.

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

  • The EOD is -8.008. Based on the earnings, the company is expensive. -2
  • The MRQ is -6.314. Based on the earnings, the company is expensive. -2
  • The TTM is -6.314. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-8.008MRQ-6.314-1.694
MRQ-6.314TTM-6.3140.000
TTM-6.314YOY-15.855+9.541
TTM-6.3145Y-71.858+65.544
5Y-71.85810Y-42.324-29.534
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Pointerra Ltd:

  • The EOD is -11.114. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -8.763. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -8.763. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-11.114MRQ-8.763-2.351
MRQ-8.763TTM-8.7630.000
TTM-8.763YOY-34.629+25.866
TTM-8.7635Y-259.590+250.827
5Y-259.59010Y-137.259-122.331
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. 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 -49.39 means the investor is paying $-49.39 for each $1 in book value.

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

  • The EOD is -62.641. Based on the equity, the company is expensive. -2
  • The MRQ is -49.390. Based on the equity, the company is expensive. -2
  • The TTM is -49.390. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-62.641MRQ-49.390-13.251
MRQ-49.390TTM-49.3900.000
TTM-49.390YOY-44.803-4.587
TTM-49.3905Y15.653-65.043
5Y15.65310Y15.821-0.168
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

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

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2020-06-302021-06-302022-06-302023-06-302024-06-30
Long-term Assets Other  -538-1,583-2,1211,576-545146-39845557
Income Tax Expense  -528-25-552-596-1,149129-1,0201,0200



5.2. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in AUD. All numbers in thousands.

Summary
Total Assets5,095
Total Liabilities5,763
Total Stockholder Equity-668
 As reported
Total Liabilities 5,763
Total Stockholder Equity+ -668
Total Assets = 5,095

Assets

Total Assets5,095
Total Current Assets4,672
Long-term Assets423
Total Current Assets
Cash And Cash Equivalents 2,719
Net Receivables 1,838
Other Current Assets 115
Total Current Assets  (as reported)4,672
Total Current Assets  (calculated)4,672
+/-0
Long-term Assets
Property Plant Equipment 366
Long-term Assets Other 57
Long-term Assets  (as reported)423
Long-term Assets  (calculated)423
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities5,412
Long-term Liabilities352
Total Stockholder Equity-668
Total Current Liabilities
Short-term Debt 44
Accounts payable 2,891
Other Current Liabilities 776
Total Current Liabilities  (as reported)5,412
Total Current Liabilities  (calculated)3,711
+/- 1,701
Long-term Liabilities
Long-term Liabilities  (as reported)352
Long-term Liabilities  (calculated)0
+/- 352
Total Stockholder Equity
Common Stock19,075
Retained Earnings -24,075
Accumulated Other Comprehensive Income 4,331
Total Stockholder Equity (as reported)-668
Total Stockholder Equity (calculated)-668
+/-0
Other
Cash and Short Term Investments 2,719
Common Stock Shares Outstanding 705,306
Current Deferred Revenue1,701
Liabilities and Stockholders Equity 5,095
Net Debt -2,324
Net Working Capital -739
Short Long Term Debt Total 395



5.3. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-30
> Total Assets 
6,285
2,643
2,533
25,744
30,334
348
1,717
1,040
856
574
2,138
471
5,090
3,468
2,138
1,683
3,519
8,365
7,651
4,682
5,095
5,0954,6827,6518,3653,5191,6832,1383,4685,0904712,1385748561,0401,71734830,33425,7442,5332,6436,285
   > Total Current Assets 
0
0
0
1,735
1,582
1
1,467
815
222
9
139
48
5,085
3,361
2,024
1,564
2,982
6,244
7,106
4,284
4,672
4,6724,2847,1066,2442,9821,5642,0243,3615,0854813992228151,46711,5821,735000
       Cash And Cash Equivalents 
0
47
0
1,630
1
0
1,447
783
204
2
96
44
5,075
2,818
1,386
947
2,337
5,179
3,596
1,492
2,719
2,7191,4923,5965,1792,3379471,3862,8185,075449622047831,447011,6300470
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
1,505
0
0
0
0
0
0
0
0
0
0
00000000001,5050000000000
       Net Receivables 
1,111
179
117
105
1,580
1
20
31
18
7
43
14
10
1
112
43
603
1,052
3,502
2,723
1,838
1,8382,7233,5021,052603431121101443718312011,5801051171791,111
       Other Current Assets 
0
41
11
0
0
0
0
42
0
0
-1,505
0
10
542
527
573
42
13
8
69
115
1156981342573527542100-1,5050042000011410
   > Long-term Assets 
0
0
0
24,008
28,752
348
250
225
634
566
1,999
423
5
107
114
119
538
2,121
545
398
423
4233985452,12153811911410754231,99956663422525034828,75224,008000
       Property Plant Equipment 
0
0
8
22
62
73
0
0
434
1
1
0
5
61
61
59
463
537
467
339
366
366339467537463596161501143400736222800
       Intangible Assets 
4,956
1,832
1,767
22,680
16,185
275
250
225
200
565
494
423
0
46
54
60
75
1,584
78
60
0
060781,58475605446042349456520022525027516,18522,6801,7671,8324,956
       Long-term Assets Other 
0
0
0
9
8,977
0
0
0
0
0
1,505
0
-5
-107
-114
-119
-538
-2,121
-545
-398
57
57-398-545-2,121-538-119-114-107-501,505000008,9779000
> Total Liabilities 
2,805
2,991
1,899
58
7,619
6,348
31
131
55
57
482
877
813
401
593
947
2,300
3,776
4,362
6,263
5,763
5,7636,2634,3623,7762,3009475934018138774825755131316,3487,619581,8992,9912,805
   > Total Current Liabilities 
1,230
2,841
1,899
58
5,283
1,063
31
131
55
57
482
877
813
401
593
947
1,955
3,159
3,990
6,048
5,412
5,4126,0483,9903,1591,9559475934018138774825755131311,0635,283581,8992,8411,230
       Short-term Debt 
0
0
0
0
563
488
0
0
0
0
95
232
46
0
0
282
82
85
64
81
44
448164858228200462329500004885630000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
46
0
0
0
0
0
49
0
0
00490000046000000000000
       Accounts payable 
966
1,136
764
998
126
254
31
92
0
15
260
654
766
148
229
194
372
582
706
1,539
2,891
2,8911,53970658237219422914876665426015092312541269987641,136966
       Other Current Liabilities 
220
243
42
58
4,720
575
4
39
55
42
72
232
15
252
364
753
690
1,358
1,932
1,715
776
7761,7151,9321,358690753364252152327242553945754,7205842243220
   > Long-term Liabilities 
0
0
0
0
2,336
5,285
0
0
0
0
0
0
0
0
0
346
346
617
372
216
352
3522163726173463460000000005,2852,3360000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
346
305
284
216
0
02162843053460000000000000000
       Other Liabilities 
0
0
0
0
941
0
0
0
0
0
0
0
0
0
0
0
0
312
88
0
0
00883120000000000009410000
> Total Stockholder Equity
3,480
0
634
25,685
22,715
-6,000
1,687
909
801
517
1,656
-406
4,277
3,067
1,546
736
1,219
4,589
3,289
-1,581
-668
-668-1,5813,2894,5891,2197361,5463,0674,277-4061,6565178019091,687-6,00022,71525,68563403,480
   Common Stock
191
257
3,783
30,212
32,557
28,685
2,162
2,162
2,479
2,682
4,798
5,174
5,663
6,997
6,997
8,147
9,176
13,783
13,837
13,857
19,075
19,07513,85713,83713,7839,1768,1476,9976,9975,6635,1744,7982,6822,4792,1622,16228,68532,55730,2123,783257191
   Retained Earnings Total Equity000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
92
-20
-20
0
0
0
-1
19
19
1,380
1,409
1,549
1,553
2,238
2,511
3,831
3,409
4,331
4,3313,4093,8312,5112,2381,5531,5491,4091,3801919-1000-20-2092000
   Capital Surplus 000000000000000000000
   Treasury Stock000000000000000000000
   Other Stockholders Equity 
0
0
0
0
-1,301
0
0
-42
0
0
0
65
112
-1,268
-1,268
-1,325
-394
1,243
473
1
0
014731,243-394-1,325-1,268-1,26811265000-4200-1,3010000



5.4. Balance Sheets

Currency in AUD. All numbers in thousands.




5.5. Cash Flows

Currency in AUD. All numbers in thousands.