0 XP   0   0   0

A-Cap Energy Ltd
Buy, Hold or Sell?

Let's analyse A-Cap Energy Ltd together

PenkeI guess you are interested in A-Cap 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 A-Cap 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 A-Cap Energy Ltd

I send you an email if I find something interesting about A-Cap Energy Ltd.

Quick analysis of A-Cap Energy Ltd (30 sec.)










1. Valuation of A-Cap Energy Ltd (5 min.)




Live pricePrice per share (EOD)

A$0.05

2. Growth of A-Cap Energy Ltd (5 min.)




Is A-Cap Energy Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$29.9m$14.8m$13m46.7%

How much money is A-Cap Energy Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$1.7m-$483k-$1.2m?
Net Profit Margin0.0%0.0%--

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

3. Financial Health of A-Cap Energy Ltd (5 min.)




4. Comparing to competitors in the Other Industrial Metals & Mining industry (5 min.)




  Industry Rankings (Other Industrial Metals & Mining)  



Fundamentals of A-Cap Energy Ltd

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
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
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 A-Cap Energy Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit A-Cap Energy Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare A-Cap Energy Ltd to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of 0.0% means that $0.00 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of A-Cap Energy 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-2,975.7%+2,975.7%
5Y-2,975.7%10Y-2,007.0%-968.7%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--46.5%+46.5%
TTM--49.9%+49.9%
YOY--89.2%+89.2%
5Y-2,975.7%-339.0%-2,636.7%
10Y-2,007.0%-857.8%-1,149.2%
1.1.2. Return on Assets

Shows how efficient A-Cap Energy Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare A-Cap Energy Ltd to the Other Industrial Metals & Mining industry mean.
  • -3.5% Return on Assets means that A-Cap Energy Ltd generated $-0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of A-Cap Energy Ltd:

  • The MRQ is -3.5%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -6.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-3.5%TTM-6.1%+2.6%
TTM-6.1%YOY-2.2%-3.9%
TTM-6.1%5Y-9.8%+3.7%
5Y-9.8%10Y-5.4%-4.4%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.5%-7.2%+3.7%
TTM-6.1%-7.6%+1.5%
YOY-2.2%-7.2%+5.0%
5Y-9.8%-12.0%+2.2%
10Y-5.4%-14.9%+9.5%
1.1.3. Return on Equity

Shows how efficient A-Cap Energy Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare A-Cap Energy Ltd to the Other Industrial Metals & Mining industry mean.
  • -3.5% Return on Equity means A-Cap Energy Ltd generated $-0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of A-Cap Energy Ltd:

  • The MRQ is -3.5%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -6.2%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-3.5%TTM-6.2%+2.7%
TTM-6.2%YOY-3.3%-2.9%
TTM-6.2%5Y-13.1%+6.9%
5Y-13.1%10Y-7.0%-6.1%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.5%-7.5%+4.0%
TTM-6.2%-7.9%+1.7%
YOY-3.3%-7.5%+4.2%
5Y-13.1%-12.3%-0.8%
10Y-7.0%-15.9%+8.9%

1.2. Operating Efficiency of A-Cap Energy Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient A-Cap Energy Ltd is operating .

  • Measures how much profit A-Cap 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 A-Cap Energy Ltd to the Other Industrial Metals & Mining 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 A-Cap Energy 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-4,084.6%+4,084.6%
5Y-4,084.6%10Y-2,013.3%-2,071.3%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--1,710.9%+1,710.9%
TTM--31.2%+31.2%
YOY--139.6%+139.6%
5Y-4,084.6%-280.7%-3,803.9%
10Y-2,013.3%-785.6%-1,227.7%
1.2.2. Operating Ratio

Measures how efficient A-Cap Energy Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are $0.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of A-Cap Energy Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y19.107-19.107
5Y19.10710Y10.025+9.083
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.009-2.009
TTM-1.965-1.965
YOY-2.366-2.366
5Y19.1073.779+15.328
10Y10.0256.338+3.687

1.3. Liquidity of A-Cap Energy Ltd.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A Current Ratio of 17.45 means the company has $17.45 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of A-Cap Energy Ltd:

  • The MRQ is 17.452. The company is very able to pay all its short-term debts. +2
  • The TTM is 22.841. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ17.452TTM22.841-5.389
TTM22.841YOY3.406+19.436
TTM22.8415Y5.847+16.994
5Y5.84710Y5.082+0.765
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ17.4522.978+14.474
TTM22.8413.335+19.506
YOY3.4063.666-0.260
5Y5.8474.265+1.582
10Y5.0824.581+0.501
1.3.2. Quick Ratio

Measures if A-Cap 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 A-Cap Energy Ltd to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 17.22 means the company can pay off $17.22 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of A-Cap Energy Ltd:

  • The MRQ is 17.217. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 14.258. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ17.217TTM14.258+2.959
TTM14.258YOY1.745+12.513
TTM14.2585Y3.342+10.916
5Y3.34210Y2.778+0.564
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ17.2170.904+16.313
TTM14.2580.720+13.538
YOY1.7450.886+0.859
5Y3.3421.071+2.271
10Y2.7781.188+1.590

1.4. Solvency of A-Cap Energy Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of A-Cap Energy Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare A-Cap Energy Ltd to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.01 means that A-Cap 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 A-Cap 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 0.013. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.010TTM0.013-0.003
TTM0.013YOY0.309-0.296
TTM0.0135Y0.183-0.170
5Y0.18310Y0.099+0.085
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0100.153-0.143
TTM0.0130.152-0.139
YOY0.3090.143+0.166
5Y0.1830.205-0.022
10Y0.0990.250-0.151
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare A-Cap Energy Ltd to the Other Industrial Metals & Mining 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 A-Cap Energy Ltd:

  • The MRQ is 0.010. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.013. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.010TTM0.013-0.003
TTM0.013YOY0.525-0.512
TTM0.0135Y0.271-0.257
5Y0.27110Y0.142+0.129
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0100.143-0.133
TTM0.0130.150-0.137
YOY0.5250.140+0.385
5Y0.2710.214+0.057
10Y0.1420.225-0.083

2. Market Valuation of A-Cap 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 A-Cap Energy Ltd generates.

  • Above 15 is considered overpriced but always compare A-Cap Energy Ltd to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of -54.62 means the investor is paying $-54.62 for every $1 in earnings.

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

  • The EOD is -40.575. Company is losing money. -2
  • The MRQ is -54.621. Company is losing money. -2
  • The TTM is -54.303. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-40.575MRQ-54.621+14.045
MRQ-54.621TTM-54.303-0.317
TTM-54.303YOY-210.267+155.964
TTM-54.3035Y-53.535-0.768
5Y-53.53510Y-75.368+21.832
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD-40.575-7.790-32.785
MRQ-54.621-9.936-44.685
TTM-54.303-10.690-43.613
YOY-210.267-19.191-191.076
5Y-53.535-18.287-35.248
10Y-75.368-19.983-55.385
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of A-Cap 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 A-Cap Energy Ltd:

  • The MRQ is -43.991. Very Bad. -2
  • The TTM is -15.076. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-43.991TTM-15.076-28.915
TTM-15.076YOY-173.931+158.855
TTM-15.0765Y-325,269.422+325,254.346
5Y-325,269.42210Y-566,319.444+241,050.022
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-43.991-1.880-42.111
TTM-15.076-3.438-11.638
YOY-173.931-8.034-165.897
5Y-325,269.422-5.103-325,264.319
10Y-566,319.444-5.144-566,314.300

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

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

  • At or below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A PB ratio of 1.92 means the investor is paying $1.92 for each $1 in book value.

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

  • The EOD is 1.425. Good. +1
  • The MRQ is 1.918. Good. +1
  • The TTM is 2.604. Good. +1
Trends
Current periodCompared to+/- 
EOD1.425MRQ1.918-0.493
MRQ1.918TTM2.604-0.686
TTM2.604YOY4.552-1.947
TTM2.6045Y2.066+0.539
5Y2.06610Y1.617+0.449
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD1.4251.498-0.073
MRQ1.9181.812+0.106
TTM2.6041.850+0.754
YOY4.5522.642+1.910
5Y2.0662.481-0.415
10Y1.6172.797-1.180
2. Total Gains per Share

3. Holders & Insider Transactions

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


4. Summary

4.1. Key Performance Indicators

The key performance indicators of A-Cap 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--0.0000.003-116%0.003-112%0.000-15%0.000-276%
Book Value Growth--0.9891.092-9%1.239-20%1.023-3%1.024-3%
Book Value Per Share--0.0360.034+7%0.018+101%0.028+31%0.034+9%
Book Value Per Share Growth--0.9891.092-9%1.239-20%1.026-4%1.025-4%
Current Ratio--17.45222.841-24%3.406+412%5.847+198%5.082+243%
Debt To Asset Ratio--0.0100.013-22%0.309-97%0.183-94%0.099-90%
Debt To Equity Ratio--0.0100.013-22%0.525-98%0.271-96%0.142-93%
Dividend Per Share----0%-0%-0%-0%
Eps---0.001-0.002+21%0.000-69%-0.002+64%-0.001-1%
Eps Growth--1.2420.090+1272%-0.170+114%0.477+160%0.684+82%
Free Cash Flow Per Share---0.004-0.002-52%-0.001-74%-0.001-74%-0.001-75%
Free Cash Flow Per Share Growth---2.512-0.058-98%0.315-898%0.701-458%0.848-396%
Free Cash Flow To Equity Per Share---0.0040.001-459%0.001-598%0.000-94%-0.001-82%
Free Cash Flow To Equity Per Share Growth---1.0905.279-121%3.592-130%2.262-148%1.606-168%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--1.705--------
Intrinsic Value_10Y_min---0.025--------
Intrinsic Value_1Y_max--0.022--------
Intrinsic Value_1Y_min---0.006--------
Intrinsic Value_3Y_max--0.179--------
Intrinsic Value_3Y_min---0.016--------
Intrinsic Value_5Y_max--0.473--------
Intrinsic Value_5Y_min---0.021--------
Net Profit Margin----0%-0%-29.7570%-20.0700%
Operating Margin----0%-0%-40.8460%-20.1330%
Operating Ratio----0%-0%19.107-100%10.025-100%
Pb Ratio1.425-35%1.9182.604-26%4.552-58%2.066-7%1.617+19%
Pe Ratio-40.575+26%-54.621-54.303-1%-210.267+285%-53.535-2%-75.368+38%
Peg Ratio---43.991-15.076-66%-173.931+295%-325269.422+739306%-566319.444+1287263%
Price Per Share0.052-35%0.0700.084-17%0.084-17%0.052+35%0.048+45%
Price To Total Gains Ratio-126.821+26%-170.721-81.544-52%-126.752-26%1283765.439-100%504143.061-100%
Profit Growth--1.6210.545+197%-0.085+105%0.350+363%0.664+144%
Quick Ratio--17.21714.258+21%1.745+887%3.342+415%2.778+520%
Return On Assets---0.035-0.061+76%-0.022-36%-0.098+181%-0.054+54%
Return On Equity---0.035-0.062+76%-0.033-5%-0.131+272%-0.070+99%
Total Gains Per Share--0.0000.003-116%0.003-112%0.000-15%0.000-276%
Total Gains Per Share Growth---0.050-0.025-50%2.000-102%-137956.590+277723111%-56520.652+113782772%
Usd Book Value--29926577.82427894694.186+7%14864596.314+101%22936985.011+30%27588199.739+8%
Usd Book Value Change Per Share--0.0000.002-116%0.002-112%0.000-15%0.000-276%
Usd Book Value Per Share--0.0240.023+7%0.012+101%0.019+31%0.022+9%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.001-0.001+21%0.000-69%-0.001+64%-0.001-1%
Usd Free Cash Flow---2943952.500-1416294.188-52%-776726.773-74%-773899.545-74%-744689.004-75%
Usd Free Cash Flow Per Share---0.002-0.001-52%-0.001-74%-0.001-74%-0.001-75%
Usd Free Cash Flow To Equity Per Share---0.0020.001-459%0.000-598%0.000-94%0.000-82%
Usd Price Per Share0.035-35%0.0470.056-17%0.056-17%0.034+35%0.032+45%
Usd Profit---1050808.085-1735902.534+65%-483089.632-54%-2147572.625+104%-1241911.889+18%
Usd Revenue----0%-0%1141.200-100%56688.524-100%
Usd Total Gains Per Share--0.0000.002-116%0.002-112%0.000-15%0.000-276%
 EOD+3 -2MRQTTM+17 -17YOY+11 -235Y+19 -1710Y+15 -21

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-40.575
Price to Book Ratio (EOD)Between0-11.425
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than117.217
Current Ratio (MRQ)Greater than117.452
Debt to Asset Ratio (MRQ)Less than10.010
Debt to Equity Ratio (MRQ)Less than10.010
Return on Equity (MRQ)Greater than0.15-0.035
Return on Assets (MRQ)Greater than0.05-0.035
Total4/10 (40.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.049
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets45,447
Total Liabilities465
Total Stockholder Equity44,982
 As reported
Total Liabilities 465
Total Stockholder Equity+ 44,982
Total Assets = 45,447

Assets

Total Assets45,447
Total Current Assets8,119
Long-term Assets8,119
Total Current Assets
Cash And Cash Equivalents 7,793
Short-term Investments 62
Net Receivables 93
Total Current Assets  (as reported)8,119
Total Current Assets  (calculated)7,948
+/- 171
Long-term Assets
Property Plant Equipment 37,328
Long-term Assets  (as reported)0
Long-term Assets  (calculated)37,328
+/- 37,328

Liabilities & Shareholders' Equity

Total Current Liabilities465
Long-term Liabilities-
Total Stockholder Equity44,982
Total Current Liabilities
Total Current Liabilities  (as reported)465
Total Current Liabilities  (calculated)0
+/- 465
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock98,507
Retained Earnings -53,525
Total Stockholder Equity (as reported)44,982
Total Stockholder Equity (calculated)44,982
+/-0
Other
Cash and Short Term Investments 7,855
Common Stock Shares Outstanding 1,232,435
Liabilities and Stockholders Equity 45,447



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-12-312022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-09-302004-06-30
> Total Assets 
766
0
673
673
1,082
1,082
6,297
6,297
6,317
6,317
19,937
19,937
17,942
17,942
15,468
15,468
15,837
15,837
18,067
18,067
23,769
23,769
23,059
23,059
38,524
38,524
34,642
34,642
33,696
33,696
31,974
31,974
34,810
34,810
39,625
39,625
38,531
38,531
42,633
42,633
45,498
45,498
50,181
50,181
51,624
51,624
54,595
54,595
58,761
58,761
55,060
55,060
53,449
53,449
54,818
54,818
60,160
60,160
56,493
56,493
29,405
29,405
0
29,391
0
27,441
0
32,033
0
35,974
0
45,974
45,447
45,44745,974035,974032,033027,441029,391029,40529,40556,49356,49360,16060,16054,81854,81853,44953,44955,06055,06058,76158,76154,59554,59551,62451,62450,18150,18145,49845,49842,63342,63338,53138,53139,62539,62534,81034,81031,97431,97433,69633,69634,64234,64238,52438,52423,05923,05923,76923,76918,06718,06715,83715,83715,46815,46817,94217,94219,93719,9376,3176,3176,2976,2971,0821,0826736730766
   > Total Current Assets 
0
0
0
0
0
0
0
4,657
0
0
0
15,508
0
0
0
9,070
0
0
0
7,482
0
0
0
6,753
0
0
0
12,719
0
0
0
3,460
0
0
0
4,939
0
0
0
6,218
0
0
0
2,606
0
0
4,000
4,459
6,449
6,449
4,383
4,383
2,760
2,760
1,241
1,241
4,013
4,013
2,158
2,158
755
755
454
454
747
747
3,749
3,749
4,314
4,314
12,432
12,432
8,119
8,11912,43212,4324,3144,3143,7493,7497477474544547557552,1582,1584,0134,0131,2411,2412,7602,7604,3834,3836,4496,4494,4594,000002,6060006,2180004,9390003,46000012,7190006,7530007,4820009,07000015,5080004,6570000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
4,494
0
0
0
15,296
0
0
0
8,034
0
0
0
7,285
0
0
0
6,559
0
0
0
12,154
0
0
0
3,158
0
0
0
3,219
0
0
0
5,071
0
0
0
2,208
0
0
4,000
4,091
6,080
6,080
3,934
3,934
2,488
2,488
1,090
1,090
3,738
3,738
1,952
1,952
564
564
0
281
0
541
0
3,584
0
4,092
0
12,216
7,793
7,79312,21604,09203,5840541028105645641,9521,9523,7383,7381,0901,0902,4882,4883,9343,9346,0806,0804,0914,000002,2080005,0710003,2190003,15800012,1540006,5590007,2850008,03400015,2960004,4940000000
       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
1,444
0
0
0
794
0
0
0
187
0
0
0
153
0
0
0
127
0
0
0
0
0
0
0
0
0
0
0
61
0
61
0
61
0
62
0
62
62
6262062061061061000000000001270001530001870007940001,44400000000000000000000000000000000000
       Net Receivables 
9
0
73
73
116
116
148
148
286
286
195
195
19
19
1,035
1,035
271
271
194
194
366
366
159
158
5,819
5,819
512
512
419
419
143
235
371
371
113
193
275
275
196
195
308
308
82
82
243
243
80
80
226
226
206
206
152
152
27
27
118
118
22
22
76
76
13
13
19
19
74
74
104
104
82
82
93
938282104104747419191313767622221181182727152152206206226226808024324382823083081951962752751931133713712351434194195125125,8195,8191581593663661941942712711,0351,0351919195195286286148148116116737309
       Other Current Assets 
0
0
12
12
0
0
12
12
0
0
18
18
0
0
0
0
0
0
3
3
0
0
36
36
61
61
52
52
0
0
159
67
0
0
164
84
0
0
159
159
0
0
129
129
0
0
135
135
0
0
116
116
0
0
124
124
0
0
0
183
0
0
61
160
61
61
61
91
62
62
62
134
0
01346262629161616116061001830001241240011611600135135001291290015915900841640067159005252616136360033000000181800121200121200
   > Long-term Assets 
0
0
0
0
0
0
0
1,641
0
0
0
4,429
0
0
0
6,398
0
0
0
10,585
0
0
0
16,306
0
0
0
21,923
0
0
0
28,514
0
0
0
34,686
0
0
0
36,415
0
0
0
47,575
0
0
0
50,136
0
0
0
50,677
0
0
0
53,577
0
0
0
54,335
0
0
0
28,937
0
0
0
28,284
0
0
0
33,542
0
033,54200028,28400028,93700054,33500053,57700050,67700050,13600047,57500036,41500034,68600028,51400021,92300016,30600010,5850006,3980004,4290001,6410000000
       Property Plant Equipment 
264
0
475
475
827
827
1,641
1,641
2,694
2,694
4,157
4,428
6,457
6,457
6,398
6,398
10,059
10,059
10,585
10,585
13,657
13,657
16,306
16,306
17,601
17,601
21,923
21,923
26,552
26,552
28,514
28,514
30,086
30,086
34,686
34,686
36,609
36,609
36,415
36,415
43,252
43,252
47,575
47,575
50,383
50,383
50,137
50,136
52,312
52,312
50,677
50,677
50,689
50,689
53,577
53,577
56,147
56,147
54,335
54,335
28,649
28,649
28,937
28,937
26,694
26,694
28,284
28,284
31,659
31,659
33,542
33,542
37,328
37,32833,54233,54231,65931,65928,28428,28426,69426,69428,93728,93728,64928,64954,33554,33556,14756,14753,57753,57750,68950,68950,67750,67752,31252,31250,13650,13750,38350,38347,57547,57543,25243,25236,41536,41536,60936,60934,68634,68630,08630,08628,51428,51426,55226,55221,92321,92317,60117,60116,30616,30613,65713,65710,58510,58510,05910,0596,3986,3986,4576,4574,4284,1572,6942,6941,6411,6418278274754750264
       Other Assets 
0
0
0
0
0
0
0
0
0
0
272
1
392
392
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000000000039239212720000000000
> Total Liabilities 
172
0
376
376
561
561
345
345
804
804
706
706
19
19
613
613
268
268
1,090
1,090
665
665
941
941
3,988
3,988
1,534
1,534
1,174
1,174
1,270
1,270
1,051
1,051
712
712
595
595
1,193
1,193
1,584
1,584
974
974
1,733
1,733
773
773
501
501
493
493
311
311
258
258
5,062
5,062
8,038
8,038
8,020
8,020
0
8,742
0
9,226
0
14,113
0
659
0
487
465
4654870659014,11309,22608,74208,0208,0208,0388,0385,0625,0622582583113114934935015017737731,7331,7339749741,5841,5841,1931,1935955957127121,0511,0511,2701,2701,1741,1741,5341,5343,9883,9889419416656651,0901,09026826861361319197067068048043453455615613763760172
   > Total Current Liabilities 
72
0
376
376
561
561
345
345
804
804
706
706
19
19
613
613
268
268
1,090
1,090
665
665
942
941
3,988
3,988
1,534
1,534
1,174
1,174
1,270
1,270
1,051
1,051
712
712
595
595
1,193
1,193
1,584
1,584
974
974
1,733
1,733
773
773
501
501
493
493
311
311
258
258
680
680
820
820
1,034
1,034
1,617
1,617
6,631
6,631
14,113
14,113
659
659
487
487
465
46548748765965914,11314,1136,6316,6311,6171,6171,0341,0348208206806802582583113114934935015017737731,7331,7339749741,5841,5841,1931,1935955957127121,0511,0511,2701,2701,1741,1741,5341,5343,9883,9889419426656651,0901,0902682686136131919706706804804345345561561376376072
       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
1,444
0
0
0
794
0
0
0
187
0
0
0
153
0
0
0
127
0
0
0
0
500
500
0
500
910
910
0
1,471
0
6,105
0
13,753
0
0
0
0
0
0000013,75306,10501,4710910910500050050000001270001530001870007940001,44400000000000000000000000000000000000
       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
500
500
0
500
910
910
0
1,471
0
0
0
13,753
0
0
0
0
0
0000013,7530001,4710910910500050050000000000000000000000000000000000000000000000000000000000
       Accounts payable 
17
0
13
13
561
561
27
27
800
800
90
90
19
19
497
497
268
268
603
603
665
665
595
595
3,988
3,988
665
665
1,174
1,174
429
429
1,051
1,051
148
448
595
595
1,014
1,014
1,584
1,584
656
656
1,733
1,733
481
481
501
501
181
181
311
311
41
41
102
102
208
208
91
91
107
107
481
481
314
314
606
606
425
425
0
0425425606606314314481481107107919120820810210241413113111811815015014814811,7331,7336566561,5841,5841,0141,0145955954481481,0511,0514294291,1741,1746656653,9883,9885955956656656036032682684974971919909080080027275615611313017
       Other Current Liabilities 
56
0
264
264
0
0
318
318
4
4
617
617
0
0
117
117
0
0
487
488
0
0
346
346
0
0
870
870
0
0
840
840
0
0
564
564
0
0
179
179
0
0
318
318
0
0
292
292
0
0
311
311
0
0
217
217
0
0
0
112
0
0
0
39
0
0
0
45
0
0
0
62
0
062000450003900011200021721700311311002922920031831800179179005645640084084000870870003463460048848700117117006176174431831800264264056
   > 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
0
7,218
0
0
0
7,124
0
0
0
0
0
0
0
425
0
042500000007,1240007,21800000000000000000000000000000000000000000000000000000000000
       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
4,252
0
7,114
0
6,986
0
7,124
0
2,594
0
0
0
0
0
0
0
00000002,59407,12406,98607,11404,252000000000000000000000000000000000000000000000000000000000
       Other 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
130
130
104
104
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000010410413013000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
594
594
297
297
521
521
5,953
5,953
5,513
5,513
19,231
19,231
17,923
17,923
14,855
14,855
15,569
15,569
16,977
16,977
23,104
23,104
22,118
22,118
34,536
34,536
33,107
33,107
32,522
32,522
30,705
30,705
33,759
33,759
38,913
38,913
37,936
37,936
41,440
41,440
43,914
43,914
49,207
49,207
49,892
49,892
53,822
53,822
58,261
58,261
54,568
54,568
53,138
53,138
54,560
54,560
55,098
55,098
48,455
48,455
21,385
21,385
0
20,649
0
18,215
0
17,921
0
35,314
0
45,487
44,982
44,98245,487035,314017,921018,215020,649021,38521,38548,45548,45555,09855,09854,56054,56053,13853,13854,56854,56858,26158,26153,82253,82249,89249,89249,20749,20743,91443,91441,44041,44037,93637,93638,91338,91333,75933,75930,70530,70532,52232,52233,10733,10734,53634,53622,11822,11823,10423,10416,97716,97715,56915,56914,85514,85517,92317,92319,23119,2315,5135,5135,9535,953521521297297594594
   Common Stock
669
0
669
669
1,049
1,049
6,800
6,800
8,358
8,358
22,734
22,734
22,997
22,997
20,552
20,552
22,650
22,650
25,399
25,399
32,680
32,680
28,911
32,820
49,050
49,050
44,532
44,532
44,532
44,532
44,532
44,532
48,657
48,657
52,022
52,022
52,022
52,022
57,555
60,204
57,903
57,903
61,703
62,819
61,975
61,975
66,663
66,795
71,537
71,537
71,552
71,684
71,552
71,552
71,523
71,523
71,552
71,956
71,552
71,997
71,552
71,552
71,552
71,552
71,552
71,552
71,552
71,552
88,582
88,582
98,507
98,507
98,507
98,50798,50798,50788,58288,58271,55271,55271,55271,55271,55271,55271,55271,55271,99771,55271,95671,55271,52371,52371,55271,55271,68471,55271,53771,53766,79566,66361,97561,97562,81961,70357,90357,90360,20457,55552,02252,02252,02252,02248,65748,65744,53244,53244,53244,53244,53244,53249,05049,05032,82028,91132,68032,68025,39925,39922,65022,65020,55220,55222,99722,99722,73422,7348,3588,3586,8006,8001,0491,0496696690669
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
6
0
0
0
-182
0
0
0
-1,038
0
0
0
-462
0
0
0
-1,045
0
0
0
-1,343
0
0
0
250
0
0
0
3,159
0
0
0
-463
0
0
0
6,015
0
0
0
6,978
0
0
0
5,597
0
0
0
7,076
0
0
0
9,197
0
0
0
10,889
0
0
0
8,794
0
0
0
14,621
0
014,6210008,79400010,8890009,1970007,0760005,5970006,9780006,015000-4630003,159000250000-1,343000-1,045000-462000-1,038000-18200060000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
250
0
0
0
4,209
0
0
0
764
0
0
0
7,694
0
0
0
8,806
8,430
8,430
5,729
7,413
5,002
5,002
7,076
8,706
9,539
9,539
9,642
9,197
9,710
9,710
10,889
10,889
8,201
8,201
8,794
8,794
10,207
10,207
14,621
14,621
0
014,62114,62110,20710,2078,7948,7948,2018,20110,88910,8899,7109,7109,1979,6429,5399,5398,7067,0765,0025,0027,4135,7298,4308,4308,8060007,6940007640004,2090002500000000000000000000000060000000



Balance Sheet

Currency in AUD. All numbers in thousands.




Cash Flow

Currency in AUD. All numbers in thousands.