0 XP   0   0   0

88 Energy Ltd
Buy, Hold or Sell?

Let's analyse 88 Energy Ltd together

PenkeI guess you are interested in 88 Energy 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 88 Energy 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 88 Energy Ltd

I send you an email if I find something interesting about 88 Energy Ltd.

Quick analysis of 88 Energy Ltd (30 sec.)










1. Valuation of 88 Energy Ltd (5 min.)




Live pricePrice per share (EOD)

A$0.01

2. Growth of 88 Energy Ltd (5 min.)




Is 88 Energy Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$87.6m$64.4m$22.2m25.6%

How much money is 88 Energy Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$23.1m-$601.3k-$22.5m?
Net Profit Margin-1,586,216.5%-99,398.7%--

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

3. Financial Health of 88 Energy Ltd (5 min.)




4. Comparing to competitors in the Oil & Gas E&P industry (5 min.)




  Industry Rankings (Oil & Gas E&P)  


Richest
#179 / 412

Most Revenue
#321 / 412

Most Profit
#409 / 412

Most Efficient
#407 / 412


Fundamentals of 88 Energy Ltd

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 very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of 88 Energy Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit 88 Energy Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare 88 Energy Ltd to the Oil & Gas E&P industry mean.
  • A Net Profit Margin of -19,178.4% means that $-191.78 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of 88 Energy Ltd:

  • The MRQ is -19,178.4%. The company is making a huge loss. -2
  • The TTM is -1,586,216.5%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-19,178.4%TTM-1,586,216.5%+1,567,038.1%
TTM-1,586,216.5%YOY-99,398.7%-1,486,817.8%
TTM-1,586,216.5%5Y-333,850.0%-1,252,366.5%
5Y-333,850.0%10Y-166,727.3%-167,122.7%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-19,178.4%17.5%-19,195.9%
TTM-1,586,216.5%21.9%-1,586,238.4%
YOY-99,398.7%7.5%-99,406.2%
5Y-333,850.0%-24.7%-333,825.3%
10Y-166,727.3%-37.5%-166,689.8%
1.1.2. Return on Assets

Shows how efficient 88 Energy Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare 88 Energy Ltd to the Oil & Gas E&P industry mean.
  • -2.6% Return on Assets means that 88 Energy Ltd generated $-0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of 88 Energy Ltd:

  • The MRQ is -2.6%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -26.5%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-2.6%TTM-26.5%+24.0%
TTM-26.5%YOY-0.6%-25.9%
TTM-26.5%5Y-11.4%-15.2%
5Y-11.4%10Y-6.0%-5.3%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.6%1.3%-3.9%
TTM-26.5%2.2%-28.7%
YOY-0.6%0.2%-0.8%
5Y-11.4%-1.5%-9.9%
10Y-6.0%-2.6%-3.4%
1.1.3. Return on Equity

Shows how efficient 88 Energy Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare 88 Energy Ltd to the Oil & Gas E&P industry mean.
  • -2.6% Return on Equity means 88 Energy Ltd generated $-0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of 88 Energy Ltd:

  • The MRQ is -2.6%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -27.7%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-2.6%TTM-27.7%+25.1%
TTM-27.7%YOY-0.7%-27.0%
TTM-27.7%5Y-14.6%-13.1%
5Y-14.6%10Y-7.9%-6.7%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.6%2.9%-5.5%
TTM-27.7%5.5%-33.2%
YOY-0.7%1.7%-2.4%
5Y-14.6%-3.4%-11.2%
10Y-7.9%-5.0%-2.9%

1.2. Operating Efficiency of 88 Energy Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient 88 Energy Ltd is operating .

  • Measures how much profit 88 Energy Ltd 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 88 Energy Ltd to the Oil & Gas E&P 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 88 Energy Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-834,832.3%+834,832.3%
TTM-834,832.3%YOY-36,941.5%-797,890.8%
TTM-834,832.3%5Y-162,521.8%-672,310.5%
5Y-162,521.8%10Y-79,953.5%-82,568.2%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-23.7%-23.7%
TTM-834,832.3%22.0%-834,854.3%
YOY-36,941.5%9.9%-36,951.4%
5Y-162,521.8%-16.9%-162,504.9%
10Y-79,953.5%-30.0%-79,923.5%
1.2.2. Operating Ratio

Measures how efficient 88 Energy Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • An Operation Ratio of 64.95 means that the operating costs are $64.95 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of 88 Energy Ltd:

  • The MRQ is 64.954. The company is inefficient in keeping operating costs low. -1
  • The TTM is 297.973. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ64.954TTM297.973-233.019
TTM297.973YOY717.693-419.720
TTM297.9735Y319.989-22.016
5Y319.98910Y172.012+147.978
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ64.9541.075+63.879
TTM297.9730.911+297.062
YOY717.6931.098+716.595
5Y319.9891.269+318.720
10Y172.0121.277+170.735

1.3. Liquidity of 88 Energy Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if 88 Energy Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • A Current Ratio of 11.61 means the company has $11.61 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of 88 Energy Ltd:

  • The MRQ is 11.611. The company is very able to pay all its short-term debts. +2
  • The TTM is 5.328. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ11.611TTM5.328+6.283
TTM5.328YOY4.155+1.173
TTM5.3285Y3.296+2.032
5Y3.29610Y3.073+0.223
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ11.6111.254+10.357
TTM5.3281.296+4.032
YOY4.1551.130+3.025
5Y3.2961.311+1.985
10Y3.0731.589+1.484
1.3.2. Quick Ratio

Measures if 88 Energy Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare 88 Energy Ltd to the Oil & Gas E&P industry mean.
  • A Quick Ratio of 10.46 means the company can pay off $10.46 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of 88 Energy Ltd:

  • The MRQ is 10.463. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 4.281. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ10.463TTM4.281+6.182
TTM4.281YOY1.773+2.508
TTM4.2815Y1.538+2.742
5Y1.53810Y2.254-0.716
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ10.4630.593+9.870
TTM4.2810.625+3.656
YOY1.7730.652+1.121
5Y1.5380.708+0.830
10Y2.2540.776+1.478

1.4. Solvency of 88 Energy Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of 88 Energy Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare 88 Energy Ltd to Oil & Gas E&P industry mean.
  • A Debt to Asset Ratio of 0.01 means that 88 Energy Ltd assets are financed with 1.0% credit (debt) and the remaining percentage (100% - 1.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of 88 Energy Ltd:

  • The MRQ is 0.010. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.031. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.010TTM0.031-0.021
TTM0.031YOY0.185-0.154
TTM0.0315Y0.224-0.193
5Y0.22410Y0.226-0.002
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0100.402-0.392
TTM0.0310.409-0.378
YOY0.1850.467-0.282
5Y0.2240.472-0.248
10Y0.2260.446-0.220
1.4.2. Debt to Equity Ratio

Measures if 88 Energy Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare 88 Energy Ltd to the Oil & Gas E&P industry mean.
  • A Debt to Equity ratio of 1.0% means that company has $0.01 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of 88 Energy Ltd:

  • The MRQ is 0.010. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.032. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.010TTM0.032-0.022
TTM0.032YOY0.243-0.211
TTM0.0325Y0.311-0.279
5Y0.31110Y0.331-0.020
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0100.583-0.573
TTM0.0320.633-0.601
YOY0.2430.737-0.494
5Y0.3110.800-0.489
10Y0.3310.724-0.393

2. Market Valuation of 88 Energy 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 88 Energy Ltd generates.

  • Above 15 is considered overpriced but always compare 88 Energy Ltd to the Oil & Gas E&P industry mean.
  • A PE ratio of -64.65 means the investor is paying $-64.65 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of 88 Energy Ltd:

  • The EOD is -41.139. Company is losing money. -2
  • The MRQ is -64.647. Company is losing money. -2
  • The TTM is -26.529. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-41.139MRQ-64.647+23.508
MRQ-64.647TTM-26.529-38.119
TTM-26.529YOY1,954.077-1,980.606
TTM-26.5295Y327.559-354.087
5Y327.55910Y73.043+254.515
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD-41.1393.519-44.658
MRQ-64.6473.751-68.398
TTM-26.5294.860-31.389
YOY1,954.077-1.595+1,955.672
5Y327.559-3.263+330.822
10Y73.043-1.930+74.973
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of 88 Energy Ltd.

  • 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 88 Energy Ltd:

  • The MRQ is -34.055. Very Bad. -2
  • The TTM is -12.788. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-34.055TTM-12.788-21.267
TTM-12.788YOY1,283.913-1,296.701
TTM-12.7885Y3,016,399.826-3,016,412.614
5Y3,016,399.82610Y2,387,914.006+628,485.820
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ-34.0553.983-38.038
TTM-12.7887.635-20.423
YOY1,283.9134.368+1,279.545
5Y3,016,399.82626.909+3,016,372.917
10Y2,387,914.00646.752+2,387,867.254

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

Measures if the stock price of 88 Energy Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • A PB ratio of 1.68 means the investor is paying $1.68 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of 88 Energy Ltd:

  • The EOD is 1.069. Good. +1
  • The MRQ is 1.680. Good. +1
  • The TTM is 1.824. Good. +1
Trends
Current periodCompared to+/- 
EOD1.069MRQ1.680-0.611
MRQ1.680TTM1.824-0.144
TTM1.824YOY9.713-7.890
TTM1.8245Y5.258-3.434
5Y5.25810Y50.888-45.630
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD1.0691.085-0.016
MRQ1.6801.149+0.531
TTM1.8241.294+0.530
YOY9.7131.368+8.345
5Y5.2581.275+3.983
10Y50.8881.510+49.378
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of 88 Energy Ltd.


4. Summary

4.1. Key Performance Indicators

The key performance indicators of 88 Energy 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--0.0010.000+122%0.001-39%0.000+206%0.000+314%
Book Value Growth--1.1030.986+12%1.271-13%1.068+3%1.204-8%
Book Value Per Share--0.0070.006+1%0.005+36%0.004+51%0.003+131%
Book Value Per Share Growth--1.1030.986+12%1.271-13%1.068+3%1.204-8%
Current Ratio--11.6115.328+118%4.155+179%3.296+252%3.073+278%
Debt To Asset Ratio--0.0100.031-67%0.185-95%0.224-95%0.226-96%
Debt To Equity Ratio--0.0100.032-68%0.243-96%0.311-97%0.331-97%
Dividend Per Share----0%-0%-0%-0%
Eps--0.000-0.001+589%0.000-82%0.000+139%0.000+29%
Eps Growth--1.898-6.223+428%-0.597+131%-0.899+147%-0.817+143%
Free Cash Flow Per Share---0.003-0.002-41%-0.001-79%-0.001-76%-0.001-82%
Free Cash Flow Per Share Growth---0.578-0.355-39%0.412-240%0.365-258%0.506-214%
Free Cash Flow To Equity Per Share---0.0010.000-31%0.000-48%0.000-44%0.000-52%
Free Cash Flow To Equity Per Share Growth--0.137-0.133+197%-30.875+22561%-6.196+4608%-2.529+1940%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.641+56%
Intrinsic Value_10Y_max--9.229--------
Intrinsic Value_10Y_min--0.003--------
Intrinsic Value_1Y_max--0.132--------
Intrinsic Value_1Y_min---0.006--------
Intrinsic Value_3Y_max--1.001--------
Intrinsic Value_3Y_min---0.012--------
Intrinsic Value_5Y_max--2.599--------
Intrinsic Value_5Y_min---0.013--------
Net Profit Margin---191.784-15862.165+8171%-993.987+418%-3338.500+1641%-1667.273+769%
Operating Margin----8348.3230%-369.4150%-1625.2180%-799.5350%
Operating Ratio--64.954297.973-78%717.693-91%319.989-80%172.012-62%
Pb Ratio1.069-57%1.6801.824-8%9.713-83%5.258-68%50.888-97%
Pe Ratio-41.139+36%-64.647-26.529-59%1954.077-103%327.559-120%73.043-189%
Peg Ratio---34.055-12.788-62%1283.913-103%3016399.826-100%2387914.006-100%
Price Per Share0.007-57%0.0110.012-8%0.037-70%0.020-46%0.048-77%
Price To Total Gains Ratio11.491-57%18.0585.089+255%12.892+40%-49.516+374%10474928.695-100%
Profit Growth--1.949-2.612+234%0.202+866%-0.589+130%-0.582+130%
Quick Ratio--10.4634.281+144%1.773+490%1.538+580%2.254+364%
Return On Assets---0.026-0.265+932%-0.006-75%-0.114+341%-0.060+135%
Return On Equity---0.026-0.277+965%-0.007-74%-0.146+463%-0.079+204%
Revenue Growth--12.5636.282+100%-+100%18.397-32%9.539+32%
Total Gains Per Share--0.0010.000+122%0.001-39%0.000+206%0.000+314%
Total Gains Per Share Growth--2.6001.300+100%1.000+160%6021.851-100%42052.332-100%
Usd Book Value--87604053.44586698211.125+1%64481141.288+36%58141092.307+51%37982130.855+131%
Usd Book Value Change Per Share--0.0000.000+122%0.001-39%0.000+206%0.000+314%
Usd Book Value Per Share--0.0040.004+1%0.003+36%0.003+51%0.002+131%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.000-0.001+589%0.000-82%0.000+139%0.000+29%
Usd Free Cash Flow---38276072.865-22657394.705-41%-7889927.091-79%-9099773.048-76%-6925155.631-82%
Usd Free Cash Flow Per Share---0.002-0.001-41%0.000-79%0.000-76%0.000-82%
Usd Free Cash Flow To Equity Per Share--0.0000.000-31%0.000-48%0.000-44%0.000-52%
Usd Price Per Share0.005-57%0.0070.008-8%0.025-70%0.014-46%0.032-77%
Usd Profit---2276277.379-23146267.125+917%-601312.278-74%-8212050.819+261%-4291995.011+89%
Usd Revenue--11868.9524271.226+178%237.845+4890%94257.043-87%63591.182-81%
Usd Total Gains Per Share--0.0000.000+122%0.001-39%0.000+206%0.000+314%
 EOD+2 -3MRQTTM+31 -7YOY+20 -185Y+28 -1010Y+27 -12

4.2. Fundamental Score

Let's check the fundamental score of 88 Energy Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-41.139
Price to Book Ratio (EOD)Between0-11.069
Net Profit Margin (MRQ)Greater than0-191.784
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than110.463
Current Ratio (MRQ)Greater than111.611
Debt to Asset Ratio (MRQ)Less than10.010
Debt to Equity Ratio (MRQ)Less than10.010
Return on Equity (MRQ)Greater than0.15-0.026
Return on Assets (MRQ)Greater than0.05-0.026
Total4/10 (40.0%)

4.3. Technical Score

Let's check the technical score of 88 Energy Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.007
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets133,026
Total Liabilities1,350
Total Stockholder Equity131,676
 As reported
Total Liabilities 1,350
Total Stockholder Equity+ 131,676
Total Assets = 133,026

Assets

Total Assets133,026
Total Current Assets15,674
Long-term Assets15,674
Total Current Assets
Cash And Cash Equivalents 14,124
Other Current Assets 1,550
Total Current Assets  (as reported)15,674
Total Current Assets  (calculated)15,674
+/-0
Long-term Assets
Property Plant Equipment 96,498
Long-term Assets Other 20,854
Long-term Assets  (as reported)117,352
Long-term Assets  (calculated)117,352
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,350
Long-term Liabilities994
Total Stockholder Equity131,676
Total Current Liabilities
Accounts payable 994
Other Current Liabilities 356
Total Current Liabilities  (as reported)1,350
Total Current Liabilities  (calculated)1,350
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)994
Long-term Liabilities  (calculated)0
+/- 994
Total Stockholder Equity
Common Stock340,973
Retained Earnings -239,765
Other Stockholders Equity 30,469
Total Stockholder Equity (as reported)131,676
Total Stockholder Equity (calculated)131,676
+/-0
Other
Capital Stock340,973
Cash and Short Term Investments 14,124
Common Stock Shares Outstanding 18,265,763
Liabilities and Stockholders Equity 133,026
Net Debt -14,124
Net Invested Capital 131,676
Net Working Capital 14,324



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-12-312022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-08-312014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302003-12-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-03-31
> Total Assets 
0
8,523
8,523
5,453
5,453
8,057
8,057
6,619
6,619
466
466
0
0
0
1,357
1,357
1,707
1,707
1,674
1,674
2,263
2,263
3,750
3,750
3,648
3,648
2,638
2,638
2,575
2,556
2,134
2,134
1,695
1,695
2,933
2,933
3,789
3,789
4,314
4,314
6,056
6,056
10,128
10,128
16,632
16,632
15,023
15,023
17,569
17,569
23,365
23,365
10,633
1,743
1,743
5,974
5,974
36,477
36,477
65,518
65,517
77,008
77,008
92,424
92,424
81,560
81,560
108,166
108,166
123,796
123,796
93,923
93,923
93,580
93,580
0
105,906
0
85,360
0
117,221
0
145,783
0
124,677
133,026
133,026124,6770145,7830117,221085,3600105,906093,58093,58093,92393,923123,796123,796108,166108,16681,56081,56092,42492,42477,00877,00865,51765,51836,47736,4775,9745,9741,7431,74310,63323,36523,36517,56917,56915,02315,02316,63216,63210,12810,1286,0566,0564,3144,3143,7893,7892,9332,9331,6951,6952,1342,1342,5562,5752,6382,6383,6483,6483,7503,7502,2632,2631,6741,6741,7071,7071,3571,3570004664666,6196,6198,0578,0575,4535,4538,5238,5230
   > Total Current 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
0
0
0
0
0
0
0
0
0
0
1,928
0
4,483
0
2,001
0
6,211
0
23,200
0
0
1,071
0
1,412
0
10,068
0
20,369
27,616
27,616
32,319
32,319
14,372
14,372
15,484
15,484
23,824
23,824
7,001
7,001
17,024
17,024
9,511
9,511
19,925
19,925
22,596
22,596
43,479
43,479
11,479
11,479
15,674
15,67411,47911,47943,47943,47922,59622,59619,92519,9259,5119,51117,02417,0247,0017,00123,82423,82415,48415,48414,37214,37232,31932,31927,61627,61620,369010,06801,41201,0710023,20006,21102,00104,48301,9280000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
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
645
0
4,175
0
1,742
0
6,089
0
14,626
0
0
805
0
1,255
0
7,650
0
19,991
27,303
27,246
31,554
18,184
14,014
14,014
15,092
13,992
21,722
17,022
6,674
6,674
15,903
5,203
0
6,775
0
7,645
0
14,762
0
32,318
0
10,470
14,124
14,12410,470032,318014,76207,64506,77505,20315,9036,6746,67417,02221,72213,99215,09214,01414,01418,18431,55427,24627,30319,99107,65001,25508050014,62606,08901,74204,17506450000000000000000000000000000000000000000000
       Short-term Investments 
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
984
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
0000000000000000000000000000000000000000009840000000000000000000000000000000000000000000
       Net Receivables 
0
272
264
334
334
190
190
346
346
80
80
0
0
0
29
29
45
45
50
50
59
59
82
82
69
69
61
61
65
47
32
32
31
31
53
53
68
68
180
180
377
377
300
300
273
273
259
259
54
121
8,433
8,433
408
146
146
157
157
47
47
321
321
35
35
48
48
46
46
122
122
116
116
26
26
50
50
58
58
0
0
7,833
7,833
936
936
1,009
1,009
0
01,0091,0099369367,8337,8330058585050262611611612212246464848353532132147471571571461464088,4338,4331215425925927327330030037737718018068685353313132324765616169698282595950504545292900080803463461901903343342642720
       Other Current Assets 
0
169
169
125
125
347
347
394
394
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
61
61
6
6
0
0
0
0
0
0
0
0
0
0
0
0
984
300
35
308
0
259
67
121
140
8,574
0
120
266
0
157
417
2,417
0
378
278
370
717
14,136
312
358
270
1,493
1,985
6,802
300
326
1,071
11,821
2,178
2,736
5,080
12,280
7,833
7,833
11,161
10,225
1,009
1,009
1,550
1,5501,0091,00910,22511,1617,8337,83312,2805,0802,7362,17811,8211,0713263006,8021,9851,49327035831214,13671737027837802,417417157026612008,57414012167259030835300984000000000000666161000000000000000003943943473471251251691690
   > Long-term 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
0
0
0
0
0
0
0
0
0
0
8,200
0
12,149
0
13,022
0
11,359
0
164
0
0
671
0
4,563
0
26,409
0
45,148
0
49,392
0
60,105
0
67,188
0
92,682
0
99,972
0
86,922
0
76,556
0
96,395
0
65,435
0
94,626
0
102,304
0
113,198
117,352
117,352113,1980102,304094,626065,435096,395076,556086,922099,972092,682067,188060,105049,392045,148026,40904,563067100164011,359013,022012,14908,2000000000000000000000000000000000000000000000
       Property Plant Equipment 
0
4,033
4,033
3,590
3,590
6,507
6,507
5,116
5,116
70
70
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
12
12
9
9
7
7
286
286
586
586
1,589
1,589
3,244
3,244
7,996
50
9,209
9,209
9,562
9,562
7,792
7,792
36
36
32
24
24
4,506
4,506
25,415
25,415
45,148
45,148
38,233
38,233
49,641
49,641
46,939
46,939
75,435
75,435
77,052
76,995
60,721
60,721
53,018
53,018
71,888
71,888
48,388
48,388
93,828
93,828
101,477
101,477
90,093
90,093
96,498
96,49890,09390,093101,477101,47793,82893,82848,38848,38871,88871,88853,01853,01860,72160,72176,99577,05275,43575,43546,93946,93949,64149,64138,23338,23345,14845,14825,41525,4154,5064,50624243236367,7927,7929,5629,5629,2099,209507,9963,2443,2441,5891,589586586286286779912121100000000000000070705,1165,1166,5076,5073,5903,5904,0334,0330
       Long Term Investments 
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
0
0
0
0
0
0
0
0
0
405
405
425
425
428
428
428
428
0
0
0
0
0
0
0
0
0
0
0
000000000004284284284284254254054050000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
3,672
3,672
1,200
1,200
601
601
601
601
264
264
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000000000000000000000000002642646016016016011,2001,2003,6723,6720
       Other Assets 
0
3,678
3,678
1,207
1,207
607
607
601
601
264
264
0
0
0
0
0
0
0
0
0
1,250
1,250
0
0
0
0
0
0
0
0
0
0
0
0
1,179
1,179
984
984
1,019
1,019
983
983
204
204
2,940
2,940
3,460
3,460
3,567
3,567
128
128
43
647
647
57
57
995
995
0
0
11,159
11,159
10,464
10,464
20,249
20,249
16,842
16,842
22,495
22,495
25,774
25,774
23,111
23,111
24,070
24,070
16,657
16,657
399
399
413
413
953
953
0
095395341341339939916,65716,65724,07024,07023,11123,11125,77425,77422,49522,49516,84216,84220,24920,24910,46410,46411,15911,159009959955757647647431281283,5673,5673,4603,4602,9402,9402042049839831,0191,0199849841,1791,1790000000000001,2501,2500000000002642646016016076071,2071,2073,6783,6780
> Total Liabilities 
0
4,007
4,007
2,936
2,936
3,648
3,648
3,401
3,401
3,850
3,850
4,059
4,265
4,265
74
74
44
44
12
12
25
25
36
36
74
74
24
24
100
82
144
144
85
85
175
175
215
215
518
518
1,113
1,113
751
751
445
445
522
522
916
916
1,165
1,165
10,505
394
394
243
243
14,989
14,989
26,657
26,657
28,997
28,997
33,701
33,701
26,029
26,029
28,551
28,551
29,682
29,682
28,907
28,907
28,982
28,982
0
30,104
0
26,448
0
22,756
0
5,943
0
5,250
1,350
1,3505,25005,943022,756026,448030,104028,98228,98228,90728,90729,68229,68228,55128,55126,02926,02933,70133,70128,99728,99726,65726,65714,98914,98924324339439410,5051,1651,1659169165225224454457517511,1131,11351851821521517517585851441448210024247474363625251212444474744,2654,2654,0593,8503,8503,4013,4013,6483,6482,9362,9364,0074,0070
   > Total Current Liabilities 
0
4,007
4,007
2,936
2,936
3,648
3,648
3,401
3,401
3,850
3,850
4,059
4,265
4,265
74
74
44
44
12
12
25
25
36
36
74
74
24
24
100
82
144
144
85
85
175
175
215
215
518
518
1,113
1,113
751
751
445
445
522
522
916
916
1,165
1,165
10,505
394
394
243
243
4,059
4,059
5,375
5,375
6,218
6,218
33,701
33,701
26,029
26,029
6,237
6,237
6,257
6,257
6,601
6,601
6,309
6,309
6,584
6,584
5,666
5,666
22,756
22,756
5,943
5,943
5,250
5,250
1,350
1,3505,2505,2505,9435,94322,75622,7565,6665,6666,5846,5846,3096,3096,6016,6016,2576,2576,2376,23726,02926,02933,70133,7016,2186,2185,3755,3754,0594,05924324339439410,5051,1651,1659169165225224454457517511,1131,11351851821521517517585851441448210024247474363625251212444474744,2654,2654,0593,8503,8503,4013,4013,6483,6482,9362,9364,0074,0070
       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
0
0
0
0
0
0
0
0
0
984
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,779
22,779
22,853
22,853
21,165
21,165
22,314
22,314
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000022,31422,31421,16521,16522,85322,85322,77922,779000000000000000009840000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,779
22,779
22,853
22,853
21,165
21,165
22,314
22,314
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000022,31422,31421,16521,16522,85322,85322,77922,7790000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
1,107
0
0
0
0
0
0
2,515
2,515
2,734
2,940
2,940
0
0
27
27
7
7
8
8
36
36
43
43
10
10
36
36
144
144
29
29
135
135
71
71
518
518
1,029
1,029
751
751
312
312
522
522
321
916
1,165
1,165
10,505
192
192
243
243
226
226
157
157
737
737
6,003
6,003
123
123
1,286
1,286
404
404
1,091
1,091
1,026
1,026
1,077
1,077
590
590
4,589
4,589
1,111
1,111
5,062
5,062
994
9945,0625,0621,1111,1114,5894,5895905901,0771,0771,0261,0261,0911,0914044041,2861,2861231236,0036,00373773715715722622624324319219210,5051,1651,1659163215225223123127517511,0291,02951851871711351352929144144363610104343363688772727002,9402,9402,7342,5152,5150000001,10700
       Other Current Liabilities 
0
3,519
2,412
2,511
2,511
3,393
3,393
3,004
3,004
905
905
896
896
896
74
74
17
17
0
0
17
17
0
0
31
31
14
14
64
46
0
0
56
56
40
40
144
144
0
0
84
84
0
751
134
134
0
0
595
595
0
0
0
202
202
0
0
3,832
3,832
5,218
5,218
5,481
5,481
4,845
4,844
4,740
4,740
4,740
4,951
5,598
5,853
5,203
5,509
5,001
5,283
5,172
5,507
4,736
5,075
18,061
18,167
4,686
4,832
189
189
356
3561891894,8324,68618,16718,0615,0754,7365,5075,1725,2835,0015,5095,2035,8535,5984,9514,7404,7404,7404,8444,8455,4815,4815,2185,2183,8323,83200202202000595595001341347510848400144144404056560046641414313100171700171774748968968969059053,0043,0043,3933,3932,5112,5112,4123,5190
   > 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
10,930
0
21,282
0
22,779
0
0
0
0
0
22,314
0
23,424
0
22,307
0
22,673
0
23,520
0
20,782
0
4,589
0
1,111
0
0
994
994001,11104,589020,782023,520022,673022,307023,424022,3140000022,779021,282010,9300000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
22,314
0
23,424
0
22,307
0
22,673
0
23,520
0
20,782
0
0
0
0
0
0
0
000000020,782023,520022,673022,307023,424022,31400000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
4,325
3,465
3,464
2,521
2,521
4,530
4,530
3,338
3,338
0
0
0
0
0
1,284
1,284
1,663
1,663
1,662
1,662
2,238
2,238
3,714
3,714
3,574
3,574
2,614
2,614
2,474
2,474
1,990
1,990
1,609
1,609
2,758
2,758
3,574
3,574
3,796
3,796
4,943
4,943
9,378
9,378
16,187
16,186
14,501
14,501
16,653
16,653
22,199
22,199
128
1,349
1,349
5,732
5,732
21,488
21,488
38,861
38,860
48,010
48,010
58,723
58,723
55,531
55,531
79,615
79,615
94,114
94,114
65,016
65,016
64,599
64,599
0
74,459
0
58,911
0
94,465
0
139,840
0
119,427
131,676
131,676119,4270139,840094,465058,911074,459064,59964,59965,01665,01694,11494,11479,61579,61555,53155,53158,72358,72348,01048,01038,86038,86121,48821,4885,7325,7321,3491,34912822,19922,19916,65316,65314,50114,50116,18616,1879,3789,3784,9434,9433,7963,7963,5743,5742,7582,7581,6091,6091,9901,9902,4742,4742,6142,6143,5743,5743,7143,7142,2382,2381,6621,6621,6631,6631,2841,284000003,3383,3384,5304,5302,5212,5213,4643,4654,325
   Common Stock
0
18,031
18,031
20,528
20,528
25,842
25,842
26,836
26,836
26,839
26,839
26,839
26,839
26,839
28,540
28,540
28,987
28,987
29,080
29,080
29,868
29,868
31,835
31,835
31,835
31,835
31,835
31,835
32,698
32,698
32,698
32,698
33,975
33,975
34,051
34,051
37,110
37,110
36,446
36,446
39,267
39,267
43,294
43,294
54,521
49,196
49,198
49,198
61,585
55,890
66,705
66,705
67,077
75,913
67,985
72,669
72,668
90,655
90,655
115,984
115,984
125,158
125,158
141,686
141,685
141,712
141,711
166,006
166,006
179,305
179,305
179,305
179,305
185,620
185,620
198,292
198,292
208,964
208,964
241,856
241,856
285,809
285,809
327,142
327,142
340,973
340,973327,142327,142285,809285,809241,856241,856208,964208,964198,292198,292185,620185,620179,305179,305179,305179,305166,006166,006141,711141,712141,685141,686125,158125,158115,984115,98490,65590,65572,66872,66967,98575,91367,07766,70566,70555,89061,58549,19849,19849,19654,52143,29443,29439,26739,26736,44636,44637,11037,11034,05134,05133,97533,97532,69832,69832,69832,69831,83531,83531,83531,83531,83531,83529,86829,86829,08029,08028,98728,98728,54028,54026,83926,83926,83926,83926,83926,83626,83625,84225,84220,52820,52818,03118,0310
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000-225000-184000-178000-175000-171000-163000-1480000-122000-98000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
6,769
0
10,194
0
10,546
0
10,884
0
10,421
0
0
11,222
0
13,821
0
15,012
0
14,819
16,269
16,440
16,426
16,426
15,645
15,821
18,633
18,633
22,628
22,807
22,855
22,855
23,578
23,762
24,786
24,786
16,581
16,581
18,796
18,796
23,074
23,074
28,629
28,629
30,469
30,46928,62928,62923,07423,07418,79618,79616,58116,58124,78624,78623,76223,57822,85522,85522,80722,62818,63318,63315,82115,64516,42616,42616,44016,26914,819015,012013,821011,2220010,421010,884010,546010,19406,7690000000000000000000000000000000000000000000



Balance Sheet

Currency in AUD. All numbers in thousands.