0 XP   0   0   0

Advanced Braking Technology Ltd
Buy, Hold or Sell?

Let's analyse Advanced Braking Technology Ltd together

PenkeI guess you are interested in Advanced Braking Technology 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 Advanced Braking Technology 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 Advanced Braking Technology Ltd

I send you an email if I find something interesting about Advanced Braking Technology Ltd.

Quick analysis of Advanced Braking Technology Ltd (30 sec.)










1. Valuation of Advanced Braking Technology Ltd (5 min.)




Live pricePrice per share (EOD)

A$0.04

2. Growth of Advanced Braking Technology Ltd (5 min.)




Is Advanced Braking Technology Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$4m$3.1m$523.4k14.4%

How much money is Advanced Braking Technology Ltd making?

Current yearPrevious yearGrowGrow %
Making money$341.2k$128.2k$213k62.4%
Net Profit Margin6.3%2.4%--

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

3. Financial Health of Advanced Braking Technology Ltd (5 min.)




4. Comparing to competitors in the Auto Parts industry (5 min.)




  Industry Rankings (Auto Parts)  



Fundamentals of Advanced Braking Technology Ltd

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is less efficient 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 able to pay all its short-term debts.
The company is 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 Advanced Braking Technology Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Advanced Braking Technology Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Advanced Braking Technology Ltd to the Auto Parts industry mean.
  • A Net Profit Margin of 10.7% means that $0.11 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Advanced Braking Technology Ltd:

  • The MRQ is 10.7%. The company is making a huge profit. +2
  • The TTM is 6.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ10.7%TTM6.3%+4.4%
TTM6.3%YOY2.4%+3.9%
TTM6.3%5Y-6.2%+12.5%
5Y-6.2%10Y-31.5%+25.3%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ10.7%2.9%+7.8%
TTM6.3%3.4%+2.9%
YOY2.4%3.7%-1.3%
5Y-6.2%2.9%-9.1%
10Y-31.5%3.9%-35.4%
1.1.2. Return on Assets

Shows how efficient Advanced Braking Technology Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Advanced Braking Technology Ltd to the Auto Parts industry mean.
  • 9.0% Return on Assets means that Advanced Braking Technology Ltd generated $0.09 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Advanced Braking Technology Ltd:

  • The MRQ is 9.0%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 6.4%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ9.0%TTM6.4%+2.6%
TTM6.4%YOY2.9%+3.5%
TTM6.4%5Y-0.5%+6.9%
5Y-0.5%10Y-5.4%+4.9%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ9.0%1.0%+8.0%
TTM6.4%1.0%+5.4%
YOY2.9%1.0%+1.9%
5Y-0.5%1.0%-1.5%
10Y-5.4%1.3%-6.7%
1.1.3. Return on Equity

Shows how efficient Advanced Braking Technology Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Advanced Braking Technology Ltd to the Auto Parts industry mean.
  • 12.6% Return on Equity means Advanced Braking Technology Ltd generated $0.13 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Advanced Braking Technology Ltd:

  • The MRQ is 12.6%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 9.1%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ12.6%TTM9.1%+3.5%
TTM9.1%YOY4.1%+5.0%
TTM9.1%5Y-3.4%+12.5%
5Y-3.4%10Y-15.3%+11.9%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ12.6%2.0%+10.6%
TTM9.1%2.1%+7.0%
YOY4.1%2.1%+2.0%
5Y-3.4%1.9%-5.3%
10Y-15.3%2.5%-17.8%

1.2. Operating Efficiency of Advanced Braking Technology Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Advanced Braking Technology Ltd is operating .

  • Measures how much profit Advanced Braking Technology 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 Advanced Braking Technology Ltd to the Auto Parts 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 Advanced Braking Technology Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.3%-1.3%
TTM1.3%YOY1.2%+0.1%
TTM1.3%5Y-7.6%+8.9%
5Y-7.6%10Y-29.6%+22.0%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.7%-4.7%
TTM1.3%3.7%-2.4%
YOY1.2%4.9%-3.7%
5Y-7.6%4.9%-12.5%
10Y-29.6%4.5%-34.1%
1.2.2. Operating Ratio

Measures how efficient Advanced Braking Technology Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto Parts industry mean).
  • An Operation Ratio of 0.72 means that the operating costs are $0.72 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Advanced Braking Technology Ltd:

  • The MRQ is 0.716. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.497. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.716TTM0.497+0.218
TTM0.497YOY0.399+0.098
TTM0.4975Y0.752-0.255
5Y0.75210Y0.824-0.071
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7161.656-0.940
TTM0.4971.653-1.156
YOY0.3991.639-1.240
5Y0.7521.576-0.824
10Y0.8241.260-0.436

1.3. Liquidity of Advanced Braking Technology Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Advanced Braking Technology Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Auto Parts industry mean).
  • A Current Ratio of 3.05 means the company has $3.05 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Advanced Braking Technology Ltd:

  • The MRQ is 3.054. The company is very able to pay all its short-term debts. +2
  • The TTM is 2.947. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ3.054TTM2.947+0.107
TTM2.947YOY3.172-0.225
TTM2.9475Y2.492+0.454
5Y2.49210Y1.904+0.588
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0541.578+1.476
TTM2.9471.568+1.379
YOY3.1721.623+1.549
5Y2.4921.562+0.930
10Y1.9041.320+0.584
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Advanced Braking Technology Ltd to the Auto Parts industry mean.
  • A Quick Ratio of 1.58 means the company can pay off $1.58 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Advanced Braking Technology Ltd:

  • The MRQ is 1.581. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.404. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.581TTM1.404+0.176
TTM1.404YOY1.315+0.089
TTM1.4045Y1.015+0.389
5Y1.01510Y0.941+0.074
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5810.640+0.941
TTM1.4040.688+0.716
YOY1.3150.776+0.539
5Y1.0150.747+0.268
10Y0.9410.755+0.186

1.4. Solvency of Advanced Braking Technology Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Advanced Braking Technology Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Advanced Braking Technology Ltd to Auto Parts industry mean.
  • A Debt to Asset Ratio of 0.29 means that Advanced Braking Technology Ltd assets are financed with 29.2% credit (debt) and the remaining percentage (100% - 29.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Advanced Braking Technology Ltd:

  • The MRQ is 0.292. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.302. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.292TTM0.302-0.010
TTM0.302YOY0.311-0.009
TTM0.3025Y0.413-0.111
5Y0.41310Y0.463-0.050
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2920.505-0.213
TTM0.3020.506-0.204
YOY0.3110.496-0.185
5Y0.4130.493-0.080
10Y0.4630.497-0.034
1.4.2. Debt to Equity Ratio

Measures if Advanced Braking Technology Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Advanced Braking Technology Ltd to the Auto Parts industry mean.
  • A Debt to Equity ratio of 41.3% means that company has $0.41 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Advanced Braking Technology Ltd:

  • The MRQ is 0.413. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.433. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.413TTM0.433-0.020
TTM0.433YOY0.451-0.018
TTM0.4335Y0.816-0.383
5Y0.81610Y1.066-0.249
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4131.029-0.616
TTM0.4331.041-0.608
YOY0.4511.004-0.553
5Y0.8161.029-0.213
10Y1.0661.072-0.006

2. Market Valuation of Advanced Braking Technology 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 Advanced Braking Technology Ltd generates.

  • Above 15 is considered overpriced but always compare Advanced Braking Technology Ltd to the Auto Parts industry mean.
  • A PE ratio of 19.61 means the investor is paying $19.61 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Advanced Braking Technology Ltd:

  • The EOD is 19.120. Very good. +2
  • The MRQ is 19.611. Very good. +2
  • The TTM is 35.803. Good. +1
Trends
Current periodCompared to+/- 
EOD19.120MRQ19.611-0.490
MRQ19.611TTM35.803-16.192
TTM35.803YOY144.804-109.001
TTM35.8035Y-304.591+340.394
5Y-304.59110Y-168.057-136.534
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD19.12027.021-7.901
MRQ19.61120.563-0.952
TTM35.80326.452+9.351
YOY144.80439.639+105.165
5Y-304.59134.941-339.532
10Y-168.05746.964-215.021
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Advanced Braking Technology 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 Advanced Braking Technology Ltd:

  • The MRQ is 6.461. Seems overpriced? -1
  • The TTM is 19.351. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ6.461TTM19.351-12.891
TTM19.351YOY232.151-212.800
TTM19.3515Y-245.241+264.593
5Y-245.24110Y-129.264-115.977
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ6.46122.739-16.278
TTM19.35141.919-22.568
YOY232.15182.953+149.198
5Y-245.241146.274-391.515
10Y-129.264177.354-306.618

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

Measures if the stock price of Advanced Braking Technology Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Auto Parts industry mean).
  • A PB ratio of 2.48 means the investor is paying $2.48 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Advanced Braking Technology Ltd:

  • The EOD is 2.418. Good. +1
  • The MRQ is 2.480. Good. +1
  • The TTM is 2.288. Good. +1
Trends
Current periodCompared to+/- 
EOD2.418MRQ2.480-0.062
MRQ2.480TTM2.288+0.192
TTM2.288YOY3.191-0.903
TTM2.2885Y2.609-0.321
5Y2.60910Y3.605-0.996
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD2.4181.547+0.871
MRQ2.4801.452+1.028
TTM2.2881.472+0.816
YOY3.1911.748+1.443
5Y2.6091.659+0.950
10Y3.6052.147+1.458
2. Total Gains per Share

3. Holders & Insider Transactions

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


4. Summary

4.1. Key Performance Indicators

The key performance indicators of Advanced Braking Technology 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--0.0020.001+103%0.000+406%0.000+457%0.000+110%
Book Value Growth--1.1491.075+7%1.035+11%1.049+10%1.026+12%
Book Value Per Share--0.0160.014+12%0.012+31%0.010+60%0.010+60%
Book Value Per Share Growth--1.1491.075+7%1.035+11%1.049+10%1.026+12%
Current Ratio--3.0542.947+4%3.172-4%2.492+23%1.904+60%
Debt To Asset Ratio--0.2920.302-3%0.311-6%0.413-29%0.463-37%
Debt To Equity Ratio--0.4130.433-5%0.451-8%0.816-49%1.066-61%
Dividend Per Share----0%-0%-0%-0%
Eps--0.0020.001+81%0.000+502%0.000+113%-0.001+152%
Eps Growth--3.0352.614+16%0.984+208%2.840+7%1.677+81%
Free Cash Flow Per Share--0.0010.001+175%0.000+731%0.000+107%-0.001+146%
Free Cash Flow Per Share Growth--22.2507.804+185%2.887+671%2.995+643%1.284+1634%
Free Cash Flow To Equity Per Share--0.0010.000+120%0.000+1718%0.000+129%-0.001+206%
Free Cash Flow To Equity Per Share Growth--5.4792.472+122%1.556+252%1.598+243%-1.672+131%
Gross Profit Margin--1.0001.0000%1.0000%0.975+3%1.007-1%
Intrinsic Value_10Y_max--0.200--------
Intrinsic Value_10Y_min---0.052--------
Intrinsic Value_1Y_max--0.005--------
Intrinsic Value_1Y_min---0.003--------
Intrinsic Value_3Y_max--0.026--------
Intrinsic Value_3Y_min---0.011--------
Intrinsic Value_5Y_max--0.061--------
Intrinsic Value_5Y_min---0.021--------
Net Profit Margin--0.1070.063+69%0.024+347%-0.062+158%-0.315+395%
Operating Margin---0.013-100%0.012-100%-0.0760%-0.2960%
Operating Ratio--0.7160.497+44%0.399+79%0.752-5%0.824-13%
Pb Ratio2.418-3%2.4802.288+8%3.191-22%2.609-5%3.605-31%
Pe Ratio19.120-3%19.61135.803-45%144.804-86%-304.591+1653%-168.057+957%
Peg Ratio--6.46119.351-67%232.151-97%-245.241+3896%-129.264+2101%
Price Per Share0.039-3%0.0400.033+21%0.039+3%0.027+50%0.031+27%
Price To Total Gains Ratio18.615-3%19.09322.597-16%46.795-59%26.118-27%0.410+4559%
Profit Growth--1.5181.807-16%1.242+22%2.268-33%1.441+5%
Quick Ratio--1.5811.404+13%1.315+20%1.015+56%0.941+68%
Return On Assets--0.0900.064+40%0.029+213%-0.005+105%-0.054+160%
Return On Equity--0.1260.091+39%0.041+205%-0.034+127%-0.153+221%
Revenue Growth--1.1770.588+100%-+100%0.928+27%0.978+20%
Total Gains Per Share--0.0020.001+103%0.000+406%0.000+457%0.000+110%
Total Gains Per Share Growth--2.1031.052+100%-+100%0.678+210%1.163+81%
Usd Book Value--4071636.0003635199.200+12%3111774.425+31%2537349.153+60%2539552.454+60%
Usd Book Value Change Per Share--0.0010.001+103%0.000+406%0.000+457%0.000+110%
Usd Book Value Per Share--0.0110.010+12%0.008+31%0.007+60%0.007+60%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0010.001+81%0.000+502%0.000+113%-0.001+152%
Usd Free Cash Flow--355270.200129068.200+175%42745.525+731%-25614.050+107%-163152.031+146%
Usd Free Cash Flow Per Share--0.0010.000+175%0.000+731%0.000+107%0.000+146%
Usd Free Cash Flow To Equity Per Share--0.0010.000+120%0.000+1718%0.000+129%-0.001+206%
Usd Price Per Share0.026-3%0.0270.022+21%0.026+3%0.018+50%0.021+27%
Usd Profit--514942.200341298.900+51%128236.575+302%201.341+255657%-232641.763+145%
Usd Revenue--4816106.7002969677.433+62%1809283.350+166%1756575.833+174%1337751.975+260%
Usd Total Gains Per Share--0.0010.001+103%0.000+406%0.000+457%0.000+110%
 EOD+3 -2MRQTTM+33 -6YOY+34 -55Y+34 -510Y+35 -4

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1519.120
Price to Book Ratio (EOD)Between0-12.418
Net Profit Margin (MRQ)Greater than00.107
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.581
Current Ratio (MRQ)Greater than13.054
Debt to Asset Ratio (MRQ)Less than10.292
Debt to Equity Ratio (MRQ)Less than10.413
Return on Equity (MRQ)Greater than0.150.126
Return on Assets (MRQ)Greater than0.050.090
Total6/10 (60.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.040
Total1/1 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets8,646
Total Liabilities2,526
Total Stockholder Equity6,120
 As reported
Total Liabilities 2,526
Total Stockholder Equity+ 6,120
Total Assets = 8,646

Assets

Total Assets8,646
Total Current Assets7,689
Long-term Assets7,689
Total Current Assets
Net Receivables 1,840
Inventory 2,843
Other Current Assets 866
Total Current Assets  (as reported)7,689
Total Current Assets  (calculated)5,549
+/- 2,140
Long-term Assets
Property Plant Equipment 446
Intangible Assets 511
Long-term Assets  (as reported)0
Long-term Assets  (calculated)957
+/- 957

Liabilities & Shareholders' Equity

Total Current Liabilities2,518
Long-term Liabilities-
Total Stockholder Equity6,120
Total Current Liabilities
Total Current Liabilities  (as reported)2,518
Total Current Liabilities  (calculated)0
+/- 2,518
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock55,819
Retained Earnings -49,958
Other Stockholders Equity 259
Total Stockholder Equity (as reported)6,120
Total Stockholder Equity (calculated)6,120
+/-0
Other
Cash And Equivalents2,140
Cash and Short Term Investments 2,140
Common Stock Shares Outstanding 379,149
Liabilities and Stockholders Equity 8,646



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-12-312022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-31
> Total Assets 
0
0
0
0
0
0
13,739
10,991
10,991
12,533
12,533
10,325
10,325
1,751
1,751
1,705
1,705
2,954
2,968
1,581
1,581
6,495
6,495
5,344
5,344
6,032
6,032
5,867
5,867
7,642
7,642
6,840
6,840
6,871
6,871
5,901
5,901
5,319
5,319
9,430
9,430
9,096
9,096
9,279
9,279
11,604
11,604
10,920
10,920
11,056
11,056
11,208
11,208
7,935
7,935
5,254
5,254
5,691
5,691
5,915
5,915
5,217
5,217
6,860
6,860
7,234
7,234
6,046
6,046
5,694
5,694
6,072
6,072
5,722
5,722
5,879
5,879
0
5,956
0
6,308
0
6,832
0
7,167
0
7,658
8,646
8,6467,65807,16706,83206,30805,95605,8795,8795,7225,7226,0726,0725,6945,6946,0466,0467,2347,2346,8606,8605,2175,2175,9155,9155,6915,6915,2545,2547,9357,93511,20811,20811,05611,05610,92010,92011,60411,6049,2799,2799,0969,0969,4309,4305,3195,3195,9015,9016,8716,8716,8406,8407,6427,6425,8675,8676,0326,0325,3445,3446,4956,4951,5811,5812,9682,9541,7051,7051,7511,75110,32510,32512,53312,53310,99110,99113,739000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
3,860
0
0
0
1,454
0
0
0
1,479
0
0
0
3,243
0
0
0
2,955
0
0
0
3,541
0
0
0
4,029
0
0
0
2,593
0
0
0
5,760
0
0
0
6,786
0
0
0
5,553
0
0
0
5,776
0
0
0
4,218
0
0
0
3,931
5,623
5,623
5,909
5,909
4,766
4,766
4,405
4,405
4,769
4,769
4,524
4,524
4,309
4,309
4,506
4,506
4,960
4,960
5,353
5,353
5,801
5,801
6,732
6,732
7,689
7,6896,7326,7325,8015,8015,3535,3534,9604,9604,5064,5064,3094,3094,5244,5244,7694,7694,4054,4054,7664,7665,9095,9095,6235,6233,9310004,2180005,7760005,5530006,7860005,7600002,5930004,0290003,5410002,9550003,2430001,4790001,4540003,8600000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
245
0
0
0
370
0
0
0
103
0
0
0
1,643
0
0
0
1,053
0
0
0
1,437
0
0
0
1,989
0
0
0
510
0
0
0
2,737
0
0
0
2,925
0
0
0
1,197
0
0
0
1,989
0
0
0
1,509
0
0
0
887
3,072
3,072
1,733
1,733
1,490
1,490
627
627
1,027
1,027
716
716
840
840
0
516
0
1,479
0
1,411
0
1,567
0
1,739
0
01,73901,56701,41101,479051608408407167161,0271,0276276271,4901,4901,7331,7333,0723,0728870001,5090001,9890001,1970002,9250002,7370005100001,9890001,4370001,0530001,6430001030003700002450000000000
       Net Receivables 
0
0
0
0
0
0
603
419
419
3,166
3,510
1,845
1,845
732
732
993
993
1,136
1,136
444
444
610
610
556
556
648
648
742
742
870
870
1,133
1,133
589
589
515
515
697
697
2,346
2,346
1,194
1,194
1,188
1,188
1,583
797
703
703
2,219
838
562
562
2,034
535
841
841
1,953
1,162
1,120
1,120
2,134
1,294
925
925
2,979
2,183
1,047
1,047
2,182
1,344
980
980
1,895
1,295
1,053
1,053
1,795
1,275
1,061
1,061
1,938
1,426
1,441
1,441
2,393
1,993
1,840
1,8401,9932,3931,4411,4411,4261,9381,0611,0611,2751,7951,0531,0531,2951,8959809801,3442,1821,0471,0472,1832,9799259251,2942,1341,1201,1201,1621,9538418415352,0345625628382,2197037037971,5831,1881,1881,1941,1942,3462,3466976975155155895891,1331,1338708707427426486485565566106104444441,1361,1369939937327321,8451,8453,5103,166419419603000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
344
0
0
0
46
46
1
1
2
2
6
6
52
52
32
32
27
27
75
75
36
36
62
62
33
33
96
96
47
47
78
78
56
56
402
402
53
839
712
712
43
1,424
1,251
1,251
139
1,638
442
442
44
835
465
465
6
846
669
669
178
974
631
631
67
905
580
580
677
677
303
303
714
714
379
379
743
743
925
925
43
756
866
86675643925925743743379379714714303303677677580580905676316319741786696698466465465835444424421,6381391,2511,2511,4244371271283953402402565678784747969633336262363675752727323252526622114646000344000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
8,673
0
0
0
297
0
0
0
1,489
0
0
0
3,252
0
0
0
3,077
0
0
0
4,101
0
0
0
2,842
0
0
0
2,726
0
0
0
3,336
0
0
0
4,818
0
0
0
5,503
0
0
0
2,159
0
0
0
1,473
0
0
0
1,286
0
0
0
1,325
0
0
0
1,289
0
0
0
1,198
0
0
0
1,450
0
0
0
1,479
0
0
0
926
0
09260001,4790001,4500001,1980001,2890001,3250001,2860001,4730002,1590005,5030004,8180003,3360002,7260002,8420004,1010003,0770003,2520001,4890002970008,6730000000000
       Property Plant Equipment 
0
0
0
0
0
0
209
295
295
158
306
150
150
252
252
235
235
143
148
153
153
217
217
183
183
231
231
235
235
205
205
334
334
398
398
354
354
504
504
616
616
734
734
1,079
1,079
1,162
2,997
1,367
1,367
974
3,880
895
895
736
736
164
164
199
279
266
266
220
291
342
342
409
462
449
449
471
490
536
536
456
463
867
867
778
779
709
709
872
872
791
791
383
383
446
4463833837917918728727097097797788678674634565365364904714494494624093423422912202662662791991641647367368958953,8809741,3671,3672,9971,1621,0791,079734734616616504504354354398398334334205205235235231231183183217217153153148143235235252252150150306158295295209000000
       Goodwill 
0
0
0
0
0
0
0
0
0
91
91
78
78
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000000000000000000000000000000078789191000000000
       Intangible Assets 
0
0
0
0
0
0
11,002
9,790
9,790
8,367
8,276
7,216
7,216
0
0
0
0
0
0
0
0
2,984
2,984
2,884
2,884
2,785
2,785
2,685
2,685
2,586
2,586
2,487
2,487
2,387
2,387
2,288
2,288
2,188
2,188
2,089
2,089
1,989
2,572
2,832
2,832
1,790
1,790
4,091
4,091
1,591
1,591
4,398
4,398
1,392
1,392
1,293
1,293
1,274
1,194
1,094
1,094
1,066
995
895
895
916
863
831
831
818
799
767
767
742
735
703
703
0
671
0
639
0
607
0
575
0
543
511
511543057506070639067107037037357427677677998188318318639168958959951,0661,0941,0941,1941,2741,2931,2931,3921,3924,3984,3981,5911,5914,0914,0911,7901,7902,8322,8322,5721,9892,0892,0892,1882,1882,2882,2882,3872,3872,4872,4872,5862,5862,6852,6852,7852,7852,8842,8842,9842,984000000007,2167,2168,2768,3679,7909,79011,002000000
       Other Assets 
0
0
0
0
0
0
11,337
9,994
9,994
8,515
8,515
7,345
7,345
45
45
48
48
1,341
1,341
40
40
3,035
3,035
2,936
2,936
2,846
2,846
2,751
2,751
3,896
3,896
2,566
2,566
2,444
2,444
2,320
2,320
2,222
2,222
2,120
2,120
2,602
2,602
2,863
2,863
3,656
3,656
4,122
4,122
4,529
4,529
4,430
4,430
1,423
1,423
1,293
1,293
1,274
1,274
1,094
1,094
1,066
1,066
895
895
916
916
831
831
818
818
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000008188188318319169168958951,0661,0661,0941,0941,2741,2741,2931,2931,4231,4234,4304,4304,5294,5294,1224,1223,6563,6562,8632,8632,6022,6022,1202,1202,2222,2222,3202,3202,4442,4442,5662,5663,8963,8962,7512,7512,8462,8462,9362,9363,0353,03540401,3411,341484845457,3457,3458,5158,5159,9949,99411,337000000
> Total Liabilities 
0
0
0
0
0
0
500
807
807
2,717
2,717
3,970
3,970
6,188
6,188
6,561
6,561
9,980
9,980
9,193
9,193
2,408
2,408
818
818
736
736
1,056
1,056
2,300
2,300
1,699
1,699
1,429
1,429
1,019
1,019
1,190
1,190
1,590
1,590
1,399
1,399
1,599
1,599
1,956
1,956
1,751
1,751
1,953
1,953
4,203
4,203
4,493
4,493
3,587
3,587
4,353
4,353
3,462
3,462
3,307
3,307
2,841
2,841
3,376
3,376
2,638
2,638
3,342
3,342
3,524
3,524
3,688
3,688
2,149
2,149
0
1,963
0
1,990
0
2,110
0
2,220
0
2,333
2,526
2,5262,33302,22002,11001,99001,96302,1492,1493,6883,6883,5243,5243,3423,3422,6382,6383,3763,3762,8412,8413,3073,3073,4623,4624,3534,3533,5873,5874,4934,4934,2034,2031,9531,9531,7511,7511,9561,9561,5991,5991,3991,3991,5901,5901,1901,1901,0191,0191,4291,4291,6991,6992,3002,3001,0561,0567367368188182,4082,4089,1939,1939,9809,9806,5616,5616,1886,1883,9703,9702,7172,717807807500000000
   > Total Current Liabilities 
0
0
0
0
0
0
444
733
733
2,256
2,256
3,588
3,588
5,893
5,893
6,301
6,301
9,870
9,870
3,572
3,572
1,483
1,483
777
777
658
658
725
725
1,738
1,738
1,540
1,540
1,235
1,235
857
857
979
979
1,448
1,448
1,266
1,266
1,200
1,200
1,477
1,477
1,209
1,209
1,500
1,500
1,672
1,672
1,995
1,995
1,249
1,249
2,054
2,054
3,452
3,452
3,274
3,274
1,508
1,508
2,001
2,001
2,577
2,577
3,224
3,224
3,433
3,433
3,625
3,625
1,637
1,637
1,477
1,477
1,536
1,536
1,686
1,686
1,831
1,831
2,327
2,327
2,518
2,5182,3272,3271,8311,8311,6861,6861,5361,5361,4771,4771,6371,6373,6253,6253,4333,4333,2243,2242,5772,5772,0012,0011,5081,5083,2743,2743,4523,4522,0542,0541,2491,2491,9951,9951,6721,6721,5001,5001,2091,2091,4771,4771,2001,2001,2661,2661,4481,4489799798578571,2351,2351,5401,5401,7381,7387257256586587777771,4831,4833,5723,5729,8709,8706,3016,3015,8935,8933,5883,5882,2562,256733733444000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
93
0
0
0
2,228
0
0
0
4,034
0
0
0
58
0
0
0
20
0
0
0
56
0
0
0
107
0
0
0
143
0
0
0
102
0
0
0
89
0
0
0
251
0
0
0
943
0
0
0
202
0
0
0
1,940
1,830
1,830
1,371
27
1,307
1,307
1,198
1,818
926
926
1,692
2,129
69
69
0
55
0
0
0
283
0
0
0
191
0
019100028300055069692,1291,6929269261,8181,1981,3071,307271,3711,8301,8301,940000202000943000251000890001020001430001070005600020000580004,0340002,228000930000000000
       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
0
0
1,830
1,830
1,371
1,371
1,307
1,307
1,198
1,198
926
926
1,692
2,109
69
69
0
55
0
0
0
283
0
0
0
191
0
019100028300055069692,1091,6929269261,1981,1981,3071,3071,3711,3711,8301,830000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
774
774
593
593
845
845
1,695
1,695
1,317
1,317
1,364
1,364
451
451
322
322
348
348
378
378
354
354
245
245
219
219
329
329
638
638
1,058
1,058
866
866
681
681
742
742
649
649
705
705
772
772
654
654
616
616
1,272
1,272
755
755
937
937
489
489
1,262
1,262
794
794
876
876
1,425
1,425
1,132
1,132
982
982
771
771
899
899
1,092
1,147
994
994
1,448
1,448
0
01,4481,4489949941,1471,0928998997717719829821,1321,1321,4251,4258768767947941,2621,2624894899379377557551,2721,2726166166546547727727057056496497427426816818668661,0581,0586386383293292192192452453543543783783483483223224514511,3641,3641,3171,3171,6951,695845845593593774774000000000
       Other Current Liabilities 
0
0
0
0
0
0
397
641
641
1,389
1,389
1,916
1,916
2,820
2,820
3,516
3,516
4,519
4,519
2,171
2,171
974
974
315
315
290
290
322
322
1,328
328
1,219
1,219
909
324
410
410
198
198
227
227
298
298
377
377
646
646
388
388
544
438
575
575
398
233
401
401
580
580
475
475
397
397
498
498
712
712
500
500
33
530
33
33
68
364
234
234
365
651
252
252
152
256
345
345
180
688
0
0688180345345256152252252651365234234364683333530335005007127124984983973974754755805804014012333985755754385443883886466463773772982982272271981984104103249091,2191,2193281,3283223222902903153159749742,1712,1714,5194,5193,5163,5162,8202,8201,9161,9161,3891,389641641397000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
461
0
0
0
295
0
0
0
110
0
0
0
925
0
0
0
78
0
0
0
562
0
0
0
194
0
0
0
211
0
0
0
133
0
0
0
479
0
0
0
453
0
0
0
2,498
0
0
0
2,299
0
0
0
33
0
0
0
1,375
0
0
0
118
0
0
0
63
0
0
0
486
0
0
0
424
0
0
0
6
0
06000424000486000630001180001,375000330002,2990002,498000453000479000133000211000194000562000780009250001100002950004610000000000
       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
24
0
76
0
67
0
59
0
500
0
472
0
431
0
406
0
377
0
0
0
000377040604310472050005906707602400000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
362
362
298
298
229
229
211
211
77
77
11
11
0
0
0
0
0
0
250
250
500
500
0
0
0
0
0
0
0
0
0
0
0
0
56
56
162
162
213
213
58
58
34
34
26
26
29
29
29
29
6
6
20
20
24
24
31
31
37
37
42
42
24
24
4
4
12
12
14
14
23
23
18
18
12
12
6
6
0
06612121818232314141212442424424237373131242420206629292929262634345858213213162162565600000000000050050025025000000011117777211211229229298298362362000000000
> Total Stockholder Equity
0
0
0
0
0
0
13,239
10,184
10,184
9,816
9,816
6,355
6,355
0
-4,437
0
0
0
-7,012
0
0
4,087
4,087
4,526
4,526
5,296
5,296
4,811
4,811
5,342
5,342
5,141
5,141
5,442
5,442
4,882
4,882
4,129
4,129
7,840
7,840
7,697
7,697
7,680
7,680
9,648
9,648
9,169
9,169
9,103
9,103
7,005
7,005
3,442
3,442
1,667
1,667
1,338
1,338
2,453
2,453
1,910
1,910
4,019
4,019
3,858
3,858
3,408
3,408
2,352
2,352
2,548
2,548
2,034
2,034
3,730
3,730
0
3,993
0
4,318
0
4,722
0
4,947
0
5,325
6,120
6,1205,32504,94704,72204,31803,99303,7303,7302,0342,0342,5482,5482,3522,3523,4083,4083,8583,8584,0194,0191,9101,9102,4532,4531,3381,3381,6671,6673,4423,4427,0057,0059,1039,1039,1699,1699,6489,6487,6807,6807,6977,6977,8407,8404,1294,1294,8824,8825,4425,4425,1415,1415,3425,3424,8114,8115,2965,2964,5264,5264,0874,08700-7,012000-4,43706,3556,3559,8169,81610,18410,18413,239000000
   Common Stock
0
0
0
0
0
0
13,744
13,731
13,731
19,201
19,201
19,120
19,120
19,253
19,253
21,173
21,173
21,168
21,168
21,684
21,684
34,057
34,057
34,976
34,976
37,027
37,027
37,047
37,047
38,123
38,123
38,236
38,236
40,024
40,024
40,079
40,079
40,150
40,150
43,115
43,115
43,115
43,115
43,115
43,115
45,153
45,153
45,447
45,447
45,447
45,447
45,472
45,472
47,331
47,331
47,812
47,812
47,812
47,812
49,837
49,837
50,142
50,142
52,644
52,644
52,655
52,655
52,805
52,805
52,805
52,805
54,200
54,200
54,200
54,200
55,819
55,819
55,819
55,819
55,819
55,819
55,819
55,819
55,819
55,819
55,819
55,819
55,819
55,81955,81955,81955,81955,81955,81955,81955,81955,81955,81955,81955,81955,81954,20054,20054,20054,20052,80552,80552,80552,80552,65552,65552,64452,64450,14250,14249,83749,83747,81247,81247,81247,81247,33147,33145,47245,47245,44745,44745,44745,44745,15345,15343,11543,11543,11543,11543,11543,11540,15040,15040,07940,07940,02440,02438,23638,23638,12338,12337,04737,04737,02737,02734,97634,97634,05734,05721,68421,68421,16821,16821,17321,17319,25319,25319,12019,12019,20119,20113,73113,73113,744000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
162
0
0
0
162
0
0
0
162
0
0
0
274
0
0
0
452
0
0
0
431
0
0
0
576
0
0
0
403
0
0
0
456
0
0
0
492
0
0
0
573
0
0
0
571
0
0
0
-502
0
0
0
-331
0
0
0
-319
0
0
0
-515
0
0
0
-673
0
0
0
169
0
0
0
278
0
0
0
237
0
0237000278000169000-673000-515000-319000-331000-5020005710005730004920004560004030005760004310004520002740001620001620001620000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
210
0
0
0
235
0
0
0
250
0
0
0
512
0
0
0
763
0
0
0
779
0
0
0
1,052
0
0
0
1,004
0
0
0
1,129
0
0
0
1,357
0
0
0
1,781
0
0
0
571
0
0
0
502
0
0
0
331
0
0
0
319
0
0
0
515
0
0
0
673
83
83
169
1,000
254
254
278
278
369
369
237
237
259
2592372373693692782782542541,00016983836730005150003190003310005020005710001,7810001,3570001,1290001,0040001,0520007790007630005120002500002350002100000000000



Balance Sheet

Currency in AUD. All numbers in thousands.