0 XP   0   0   0

Acumentis Group Ltd
Buy, Hold or Sell?

Let's analyse Acumentis together

PenkeI guess you are interested in Acumentis Group 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 Acumentis Group 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 Acumentis Group Ltd

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

Quick analysis of Acumentis (30 sec.)










1. Valuation of Acumentis (5 min.)




Live pricePrice per share (EOD)

A$0.07

2. Growth of Acumentis (5 min.)




Is Acumentis growing?

Current yearPrevious yearGrowGrow %
How rich?$13.4m$13.7m-$87.9k-0.6%

How much money is Acumentis making?

Current yearPrevious yearGrowGrow %
Making money-$179.6k-$2.2m$2m?
Net Profit Margin-0.9%-11.4%--

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

3. Financial Health of Acumentis (5 min.)




4. Comparing to competitors in the Real Estate Services industry (5 min.)




  Industry Rankings (Real Estate Services)  


Richest
#428 / 492

Most Revenue
#240 / 492

Most Profit
#270 / 492

Most Efficient
#282 / 492


Fundamentals of Acumentis

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/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.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is 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 Acumentis Group Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Acumentis to the Real Estate Services industry mean.
  • A Net Profit Margin of -2.2% means that $-0.02 for each $1 in revenue is generated as profit.

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

  • The MRQ is -2.2%. The company is making a loss. -1
  • The TTM is -0.9%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ-2.2%TTM-0.9%-1.3%
TTM-0.9%YOY-11.4%+10.5%
TTM-0.9%5Y-9.0%+8.1%
5Y-9.0%10Y-1.6%-7.4%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.2%5.5%-7.7%
TTM-0.9%6.3%-7.2%
YOY-11.4%14.8%-26.2%
5Y-9.0%12.0%-21.0%
10Y-1.6%13.1%-14.7%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Acumentis to the Real Estate Services industry mean.
  • -1.5% Return on Assets means that Acumentis generated $-0.02 profit for each $1 in assets.

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

  • The MRQ is -1.5%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.7%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.5%TTM-0.7%-0.8%
TTM-0.7%YOY-9.9%+9.3%
TTM-0.7%5Y-3.9%+3.2%
5Y-3.9%10Y-0.4%-3.5%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.5%0.4%-1.9%
TTM-0.7%0.6%-1.3%
YOY-9.9%1.4%-11.3%
5Y-3.9%1.2%-5.1%
10Y-0.4%1.4%-1.8%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Acumentis to the Real Estate Services industry mean.
  • -2.9% Return on Equity means Acumentis generated $-0.03 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -2.9%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -1.3%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-2.9%TTM-1.3%-1.6%
TTM-1.3%YOY-17.3%+15.9%
TTM-1.3%5Y-6.4%+5.1%
5Y-6.4%10Y0.2%-6.6%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.9%1.3%-4.2%
TTM-1.3%1.5%-2.8%
YOY-17.3%2.9%-20.2%
5Y-6.4%2.6%-9.0%
10Y0.2%2.9%-2.7%

1.2. Operating Efficiency of Acumentis Group Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Acumentis is operating .

  • Measures how much profit Acumentis 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 Acumentis to the Real Estate Services 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 Acumentis Group Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.9%+0.9%
TTM-0.9%YOY-0.1%-0.9%
TTM-0.9%5Y-6.2%+5.2%
5Y-6.2%10Y1.1%-7.3%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-19.8%-19.8%
TTM-0.9%12.4%-13.3%
YOY-0.1%22.1%-22.2%
5Y-6.2%16.5%-22.7%
10Y1.1%14.7%-13.6%
1.2.2. Operating Ratio

Measures how efficient Acumentis is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate Services 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 Acumentis Group Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y0.078-0.078
5Y0.07810Y0.0780.000
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.088-1.088
TTM-1.079-1.079
YOY-1.051-1.051
5Y0.0781.105-1.027
10Y0.0780.992-0.914

1.3. Liquidity of Acumentis Group Ltd.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Real Estate Services industry mean).
  • A Current Ratio of 0.59 means the company has $0.59 in assets for each $1 in short-term debts.

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

  • The MRQ is 0.591. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.679. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.591TTM0.679-0.088
TTM0.679YOY0.904-0.224
TTM0.6795Y0.804-0.124
5Y0.80410Y0.631+0.173
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5911.514-0.923
TTM0.6791.571-0.892
YOY0.9041.545-0.641
5Y0.8041.758-0.954
10Y0.6311.686-1.055
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Acumentis to the Real Estate Services industry mean.
  • A Quick Ratio of 0.46 means the company can pay off $0.46 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.459. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.548. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.459TTM0.548-0.089
TTM0.548YOY0.608-0.060
TTM0.5485Y0.596-0.048
5Y0.59610Y0.469+0.127
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4590.451+0.008
TTM0.5480.562-0.014
YOY0.6080.763-0.155
5Y0.5960.946-0.350
10Y0.4690.857-0.388

1.4. Solvency of Acumentis Group Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Acumentis to Real Estate Services industry mean.
  • A Debt to Asset Ratio of 0.48 means that Acumentis assets are financed with 48.0% credit (debt) and the remaining percentage (100% - 48.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.480. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.466. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.480TTM0.466+0.014
TTM0.466YOY0.428+0.038
TTM0.4665Y0.367+0.099
5Y0.36710Y0.366+0.001
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4800.509-0.029
TTM0.4660.512-0.046
YOY0.4280.508-0.080
5Y0.3670.520-0.153
10Y0.3660.521-0.155
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Acumentis to the Real Estate Services industry mean.
  • A Debt to Equity ratio of 92.3% means that company has $0.92 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.923. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.873. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.923TTM0.873+0.050
TTM0.873YOY0.755+0.118
TTM0.8735Y0.607+0.266
5Y0.60710Y0.635-0.028
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9231.024-0.101
TTM0.8731.027-0.154
YOY0.7551.028-0.273
5Y0.6071.151-0.544
10Y0.6351.233-0.598

2. Market Valuation of Acumentis Group 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 Acumentis generates.

  • Above 15 is considered overpriced but always compare Acumentis to the Real Estate Services industry mean.
  • A PE ratio of -31.43 means the investor is paying $-31.43 for every $1 in earnings.

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

  • The EOD is -23.754. Company is losing money. -2
  • The MRQ is -31.429. Company is losing money. -2
  • The TTM is -240.942. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-23.754MRQ-31.429+7.674
MRQ-31.429TTM-240.942+209.514
TTM-240.942YOY18.523-259.465
TTM-240.9425Y7.184-248.126
5Y7.18410Y108.812-101.628
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
EOD-23.7545.121-28.875
MRQ-31.4296.602-38.031
TTM-240.9429.809-250.751
YOY18.52312.022+6.501
5Y7.18412.136-4.952
10Y108.81214.059+94.753
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Acumentis.

  • 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 Acumentis Group Ltd:

  • The MRQ is 4.904. Seems overpriced? -1
  • The TTM is 1,392.510. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ4.904TTM1,392.510-1,387.606
TTM1,392.510YOY14.774+1,377.736
TTM1,392.5105Y649.896+742.615
5Y649.89610Y436.591+213.305
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ4.9049.338-4.434
TTM1,392.51017.398+1,375.112
YOY14.77419.102-4.328
5Y649.89643.914+605.982
10Y436.59170.815+365.776

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

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

  • At or below 1 is considered healthy (always compare to Real Estate Services industry mean).
  • A PB ratio of 0.92 means the investor is paying $0.92 for each $1 in book value.

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

  • The EOD is 0.699. Very good. +2
  • The MRQ is 0.925. Very good. +2
  • The TTM is 1.097. Good. +1
Trends
Current periodCompared to+/- 
EOD0.699MRQ0.925-0.226
MRQ0.925TTM1.097-0.173
TTM1.097YOY1.485-0.388
TTM1.0975Y1.406-0.308
5Y1.40610Y9.048-7.642
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
EOD0.6990.791-0.092
MRQ0.9250.879+0.046
TTM1.0970.899+0.198
YOY1.4851.132+0.353
5Y1.4061.136+0.270
10Y9.0481.267+7.781
2. Total Gains per Share

3. Holders & Insider Transactions

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


4. Summary

4.1. Key Performance Indicators

The key performance indicators of Acumentis Group 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---0.002-0.001-76%-0.008+222%-0.004+52%0.002-243%
Book Value Growth--0.9740.994-2%0.955+2%0.982-1%2.355-59%
Book Value Per Share--0.0930.094-1%0.095-2%0.121-23%0.083+13%
Book Value Per Share Growth--0.9740.994-2%0.955+2%0.982-1%2.355-59%
Current Ratio--0.5910.679-13%0.904-35%0.804-26%0.631-6%
Debt To Asset Ratio--0.4800.466+3%0.428+12%0.367+31%0.366+31%
Debt To Equity Ratio--0.9230.873+6%0.755+22%0.607+52%0.635+45%
Dividend Per Share---0.000-100%0.000-100%0.001-100%0.001-100%
Dividend Per Share Growth----0%1.000-100%0.603-100%0.949-100%
Eps---0.003-0.001-59%-0.010+282%-0.008+189%-0.004+44%
Eps Growth---6.408-1.833-71%-1.558-76%-2.643-59%-0.999-84%
Free Cash Flow Per Share--0.0070.001+432%0.004+56%0.001+994%0.001+515%
Free Cash Flow Per Share Growth--6.5902.405+174%0.881+648%0.994+563%1.489+343%
Free Cash Flow To Equity Per Share--0.001-0.003+460%0.002-58%0.000+124%0.002-59%
Free Cash Flow To Equity Per Share Growth--2.1690.200+986%0.845+157%0.898+142%1.211+79%
Gross Profit Margin--1.0001.0000%1.0000%1.027-3%0.938+7%
Intrinsic Value_10Y_max--1.085--------
Intrinsic Value_10Y_min--0.134--------
Intrinsic Value_1Y_max--0.023--------
Intrinsic Value_1Y_min--0.006--------
Intrinsic Value_3Y_max--0.134--------
Intrinsic Value_3Y_min--0.025--------
Intrinsic Value_5Y_max--0.324--------
Intrinsic Value_5Y_min--0.050--------
Net Profit Margin---0.022-0.009-59%-0.114+409%-0.090+302%-0.016-28%
Operating Margin----0.0090%-0.0010%-0.0620%0.011-100%
Operating Ratio----0%-0%0.078-100%0.078-100%
Pb Ratio0.699-32%0.9251.097-16%1.485-38%1.406-34%9.048-90%
Pe Ratio-23.754+24%-31.429-240.942+667%18.523-270%7.184-537%108.812-129%
Peg Ratio--4.9041392.510-100%14.774-67%649.896-99%436.591-99%
Price Per Share0.065-32%0.0860.104-17%0.136-37%0.180-52%0.256-66%
Price To Total Gains Ratio-26.359+24%-34.87521.231-264%187.827-119%81.220-143%201.547-117%
Profit Growth---2.204-0.750-66%-0.279-87%0.376-686%0.770-386%
Quick Ratio--0.4590.548-16%0.608-25%0.596-23%0.469-2%
Return On Assets---0.015-0.007-55%-0.099+550%-0.039+155%-0.004-75%
Return On Equity---0.029-0.013-55%-0.173+487%-0.064+117%0.002-1895%
Revenue Growth--0.9580.479+100%-+100%0.819+17%0.950+1%
Total Gains Per Share---0.0020.000-83%-0.008+217%-0.003+20%0.003-188%
Total Gains Per Share Growth---2.007-1.004-50%21.317-109%2.339-186%1.292-255%
Usd Book Value--13498937.00013702518.800-1%13790504.725-2%17573123.317-23%11995377.850+13%
Usd Book Value Change Per Share---0.0020.000-76%-0.005+222%-0.003+52%0.001-243%
Usd Book Value Per Share--0.0620.063-1%0.063-2%0.081-23%0.055+13%
Usd Dividend Per Share---0.000-100%0.000-100%0.001-100%0.001-100%
Usd Eps---0.002-0.001-59%-0.007+282%-0.005+189%-0.003+44%
Usd Free Cash Flow--1004603.000188945.200+432%644010.400+56%91857.601+994%163469.754+515%
Usd Free Cash Flow Per Share--0.0050.001+432%0.003+56%0.000+994%0.001+515%
Usd Free Cash Flow To Equity Per Share--0.000-0.002+460%0.001-58%0.000+124%0.001-59%
Usd Price Per Share0.043-32%0.0570.069-17%0.091-37%0.120-52%0.171-66%
Usd Profit---397184.100-179631.000-55%-2278818.825+474%-999835.017+152%-389260.562-2%
Usd Revenue--17808085.10012132854.333+47%8318578.550+114%7992221.179+123%5827579.847+206%
Usd Total Gains Per Share---0.0020.000-83%-0.005+217%-0.002+20%0.002-188%
 EOD+3 -2MRQTTM+12 -27YOY+23 -175Y+24 -1810Y+18 -25

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-23.754
Price to Book Ratio (EOD)Between0-10.699
Net Profit Margin (MRQ)Greater than0-0.022
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.459
Current Ratio (MRQ)Greater than10.591
Debt to Asset Ratio (MRQ)Less than10.480
Debt to Equity Ratio (MRQ)Less than10.923
Return on Equity (MRQ)Greater than0.15-0.029
Return on Assets (MRQ)Greater than0.05-0.015
Total3/10 (30.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.065
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets39,017
Total Liabilities18,727
Total Stockholder Equity20,290
 As reported
Total Liabilities 18,727
Total Stockholder Equity+ 20,290
Total Assets = 39,017

Assets

Total Assets39,017
Total Current Assets8,640
Long-term Assets8,640
Total Current Assets
Cash And Cash Equivalents 788
Short-term Investments 360
Net Receivables 5,195
Other Current Assets 2,293
Total Current Assets  (as reported)8,640
Total Current Assets  (calculated)8,636
+/- 4
Long-term Assets
Property Plant Equipment 3,655
Intangible Assets 22,296
Long-term Assets  (as reported)0
Long-term Assets  (calculated)25,951
+/- 25,951

Liabilities & Shareholders' Equity

Total Current Liabilities14,613
Long-term Liabilities-
Total Stockholder Equity20,290
Total Current Liabilities
Total Current Liabilities  (as reported)14,613
Total Current Liabilities  (calculated)0
+/- 14,613
Long-term Liabilities
Long term Debt Total 2,266
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)2,266
+/- 2,266
Total Stockholder Equity
Common Stock19,433
Retained Earnings 857
Total Stockholder Equity (as reported)20,290
Total Stockholder Equity (calculated)20,290
+/-0
Other
Cash And Equivalents4
Cash and Short Term Investments 1,152
Common Stock Shares Outstanding 175,317
Liabilities and Stockholders Equity 39,017



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-12-312022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-06-302018-03-312017-12-312017-06-302017-03-312016-12-312016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-31
> Total Assets 
0
0
0
0
0
0
10,666
0
0
0
11,414
0
0
0
14,418
0
0
0
15,671
0
0
0
13,991
0
0
0
12,410
0
0
0
12,960
0
0
0
12,553
0
0
0
11,418
0
0
0
10,059
0
0
0
10,308
0
0
0
10,153
0
0
0
11,209
0
2,898
54,267
0
0
40,761
53,620
0
36,861
0
41,241
0
41,091
0
43,071
0
31,459
0
37,724
0
38,938
39,017
39,01738,938037,724031,459043,071041,091041,241036,861053,62040,7610054,2672,898011,20900010,15300010,30800010,05900011,41800012,55300012,96000012,41000013,99100015,67100014,41800011,41400010,666000000
   > Total Current Assets 
0
0
0
0
0
0
7,594
0
0
0
6,751
0
0
0
7,241
0
0
0
7,394
0
0
0
6,774
0
0
0
5,570
0
0
0
5,871
0
0
0
5,899
0
0
0
5,050
0
0
0
3,899
0
0
0
4,288
0
0
0
3,527
0
0
0
4,124
0
1,220
14,334
0
0
8,839
11,611
0
7,219
6,450
6,450
7,423
7,423
9,358
9,358
9,275
9,275
10,954
10,954
8,895
8,895
8,640
8,6408,8958,89510,95410,9549,2759,2759,3589,3587,4237,4236,4506,4507,219011,6118,8390014,3341,22004,1240003,5270004,2880003,8990005,0500005,8990005,8710005,5700006,7740007,3940007,2410006,7510007,594000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
5,036
0
0
0
3,132
0
0
0
3,044
0
0
0
1,920
0
0
0
2,119
0
0
0
2,156
0
0
0
2,480
0
0
0
2,547
0
0
0
1,914
0
0
0
1,589
0
0
0
1,716
0
0
0
218
0
0
0
1,100
0
606
5,745
0
0
2,772
0
0
1,816
0
0
0
1,830
0
3,193
0
3,686
0
3,604
0
856
788
78885603,60403,68603,19301,8300001,816002,772005,74560601,1000002180001,7160001,5890001,9140002,5470002,4800002,1560002,1190001,9200003,0440003,1320005,036000000
       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
0
0
0
0
0
0
0
103
0
0
0
19
0
276
276
0
0
108
0
0
72
0
36
0
25
0
0
0
14
0
338
0
391
360
360391033801400025036072001080027627601900010300000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
2,130
0
0
0
3,235
0
0
0
3,717
0
0
0
4,935
0
0
0
4,186
0
0
0
2,612
0
0
0
2,953
0
0
0
2,747
0
0
0
2,685
0
0
0
1,955
0
0
0
2,080
0
0
0
2,628
0
0
0
2,449
0
95
5,294
0
0
5,306
6,004
0
3,832
3,093
3,093
4,673
4,673
4,058
4,058
4,557
4,557
5,004
5,004
6,636
6,287
5,195
5,1956,2876,6365,0045,0044,5574,5574,0584,0584,6734,6733,0933,0933,83206,0045,306005,2949502,4490002,6280002,0800001,9550002,6850002,7470002,9530002,6120004,1860004,9350003,7170003,2350002,130000000
       Other Current Assets 
0
0
0
0
0
0
201
0
0
0
249
0
0
0
221
0
0
0
167
0
0
0
255
0
0
0
607
0
0
0
254
0
0
0
356
0
0
0
333
0
0
0
290
0
0
0
409
0
0
0
479
0
0
0
404
0
15
3,242
0
0
556
0
0
1,499
0
0
0
895
0
0
1,018
1,018
0
0
0
1,361
2,293
2,2931,3610001,0181,018008950001,49900556003,242150404000479000409000290000333000356000254000607000255000167000221000249000201000000
   > Long-term Assets 
0
0
0
0
0
0
3,071
0
0
0
4,663
0
0
0
7,177
0
0
0
8,276
0
0
0
7,217
0
0
0
6,840
0
0
0
7,089
0
0
0
6,654
0
0
0
6,368
0
0
0
6,160
0
0
0
6,020
0
0
0
6,626
0
0
0
7,085
0
0
39,933
0
0
31,922
0
0
29,642
0
0
0
33,668
0
0
0
22,184
0
0
0
30,043
0
030,04300022,18400033,66800029,6420031,9220039,933007,0850006,6260006,0200006,1600006,3680006,6540007,0890006,8400007,2170008,2760007,1770004,6630003,071000000
       Property Plant Equipment 
0
0
0
0
0
0
882
0
0
0
1,185
0
0
0
1,272
0
0
0
1,580
0
0
0
1,143
0
0
0
918
0
0
0
991
0
0
0
606
0
0
0
415
0
0
0
311
0
0
0
220
0
0
0
306
0
0
0
397
0
16
626
0
0
693
1,164
880
880
4,108
4,108
3,380
3,380
3,691
3,691
3,284
3,284
2,583
2,583
3,423
3,423
3,655
3,6553,4233,4232,5832,5833,2843,2843,6913,6913,3803,3804,1084,1088808801,164693006261603970003060002200003110004150006060009910009180001,1430001,5800001,2720001,185000882000000
       Goodwill 
0
0
0
0
0
0
1,840
0
0
0
3,018
0
0
0
5,094
0
0
0
5,452
0
0
0
5,113
0
0
0
4,918
0
0
0
4,918
0
0
0
4,918
0
0
0
4,918
0
0
0
4,918
0
0
0
4,918
0
0
0
4,918
0
0
0
4,918
0
0
32,405
0
0
17,205
26,126
0
13,884
0
13,884
0
13,884
0
13,884
0
12,529
0
18,099
0
20,324
0
020,324018,099012,529013,884013,884013,884013,884026,12617,2050032,405004,9180004,9180004,9180004,9180004,9180004,9180004,9180004,9180005,1130005,4520005,0940003,0180001,840000000
       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
1,417
0
0
0
1,908
0
0
0
1,988
0
0
0
1,540
0
01,5400001,9880001,9080001,417000000000000000000000000000000000000000000000000000000000000000
       Intangible 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
31
0
0
0
152
0
0
0
158
0
0
0
117
0
0
0
250
0
1,663
4,586
0
0
11,015
10,840
0
11,289
0
11,685
0
11,678
0
11,756
0
1,708
0
1,771
0
1,921
22,296
22,2961,92101,77101,708011,756011,678011,685011,289010,84011,015004,5861,66302500001170001580001520003100000000000000000000000000000000000000
       Other 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
984
1,631
2,172
2,172
3,324
3,324
2,817
2,817
2,386
2,386
2,675
2,675
3,552
3,552
3,488
2,835
3,009
3,0092,8353,4883,5523,5522,6752,6752,3862,3862,8172,8173,3243,3242,1722,1721,631984000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
4,362
0
0
0
4,334
0
0
0
6,474
0
0
0
7,178
0
0
0
4,850
0
0
0
4,881
0
0
0
5,484
0
0
0
5,452
0
0
0
4,649
0
0
0
3,394
0
0
0
3,431
0
0
0
3,478
0
0
0
3,608
0
2,209
19,215
0
0
5,136
14,022
0
12,574
0
15,459
0
14,526
0
15,464
0
14,141
0
17,054
0
18,110
18,727
18,72718,110017,054014,141015,464014,526015,459012,574014,0225,1360019,2152,20903,6080003,4780003,4310003,3940004,6490005,4520005,4840004,8810004,8500007,1780006,4740004,3340004,362000000
   > Total Current Liabilities 
0
0
0
0
0
0
4,055
0
0
0
4,054
0
0
0
5,442
0
0
0
6,451
0
0
0
4,568
0
0
0
4,140
0
0
0
4,556
0
0
0
4,648
0
0
0
3,767
0
0
0
2,915
0
0
0
3,094
0
0
0
3,129
0
0
0
3,328
0
709
10,038
0
0
4,669
9,496
0
8,608
9,440
9,440
8,909
8,909
10,239
10,239
10,096
10,096
12,327
12,327
12,294
12,294
14,613
14,61312,29412,29412,32712,32710,09610,09610,23910,2398,9098,9099,4409,4408,60809,4964,6690010,03870903,3280003,1290003,0940002,9150003,7670004,6480004,5560004,1400004,5680006,4510005,4420004,0540004,055000000
       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
0
0
0
0
0
0
0
103
0
0
0
19
0
1,500
154
0
0
58
957
0
2,055
0
1,278
0
2,458
0
0
0
2,579
0
0
0
2,469
0
02,4690002,5790002,45801,27802,055095758001541,50001900010300000000000000000000000000000000000000000000000000
       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
1,500
1,500
0
0
0
0
0
1,999
0
0
0
1,300
0
0
0
1,300
0
0
0
908
0
09080001,3000001,3000001,999000001,5001,50000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
502
502
0
0
981
0
0
1,407
1,227
1,227
994
994
1,412
1,412
923
923
1,806
1,806
1,262
4,162
0
04,1621,2621,8061,8069239231,4121,4129949941,2271,2271,407009810050250200000000000000000000000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
3,970
0
0
0
3,793
0
0
0
5,001
0
0
0
6,046
0
0
0
4,425
0
0
0
4,026
0
0
0
4,323
0
0
0
4,033
0
0
0
3,514
0
0
0
2,602
0
0
0
2,965
0
0
0
2,822
0
0
0
3,072
0
114
8,361
0
0
3,630
0
0
5,146
1,081
1,081
1,202
5,457
2,044
2,044
2,309
6,594
3,534
3,534
3,334
5,663
0
05,6633,3343,5343,5346,5942,3092,0442,0445,4571,2021,0811,0815,146003,630008,36111403,0720002,8220002,9650002,6020003,5140004,0330004,3230004,0260004,4250006,0460005,0010003,7930003,970000000
   > Long-term Liabilities 
0
0
0
0
0
0
308
0
0
0
280
0
0
0
1,032
0
0
0
728
0
0
0
282
0
0
0
742
0
0
0
928
0
0
0
804
0
0
0
882
0
0
0
479
0
0
0
337
0
0
0
349
0
0
0
280
0
0
9,177
0
0
467
0
0
3,966
0
0
0
5,617
0
0
0
4,045
0
0
0
5,816
0
05,8160004,0450005,6170003,96600467009,177002800003490003370004790008820008040009280007420002820007280001,032000280000308000000
       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
61
4,042
0
3,250
0
5,384
0
4,964
0
4,536
0
3,478
0
3,908
0
3,719
2,266
2,2663,71903,90803,47804,53604,96405,38403,25004,04261000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
716
716
635
635
653
653
689
689
567
567
819
819
2,097
2,097
0
02,0972,09781981956756768968965365363563571671600000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
6,303
0
0
0
7,081
0
0
0
7,944
0
0
0
8,492
0
0
0
9,141
0
0
0
7,529
0
0
0
7,476
0
0
0
7,101
0
0
0
6,769
0
0
0
6,665
0
0
0
6,877
0
0
0
6,675
0
0
0
7,601
0
716
35,052
0
0
35,625
39,598
0
24,287
0
25,782
0
26,565
0
27,607
0
17,318
0
20,670
0
20,828
20,290
20,29020,828020,670017,318027,607026,565025,782024,287039,59835,6250035,05271607,6010006,6750006,8770006,6650006,7690007,1010007,4760007,5290009,1410008,4920007,9440007,0810006,303000000
   Common Stock
0
0
0
0
0
0
5,063
0
0
0
5,648
0
0
0
5,879
0
0
0
5,934
0
0
0
5,980
0
0
0
6,008
0
0
0
6,008
0
0
0
6,008
0
0
0
6,008
0
0
0
6,008
0
0
0
6,008
0
0
0
6,008
0
0
0
6,050
0
20,723
33,773
0
0
33,893
39,293
39,293
39,293
44,477
44,477
44,477
44,477
44,477
44,477
44,887
44,887
46,608
46,608
19,433
19,433
19,433
19,43319,43319,43346,60846,60844,88744,88744,47744,47744,47744,47744,47744,47739,29339,29339,29333,8930033,77320,72306,0500006,0080006,0080006,0080006,0080006,0080006,0080006,0080005,9800005,9340005,8790005,6480005,063000000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
8
0
0
0
15
0
0
0
7
0
0
0
25
0
0
0
40
0
0
0
40
0
0
0
40
0
0
0
40
0
0
0
-3,608
0
0
0
-3,232
0
0
0
9
0
0
0
62
0
0
0
322
0
0
-517
0
0
-783
0
0
-2,151
0
0
0
-6,538
0
0
0
31
0
0
0
127
0
012700031000-6,538000-2,15100-78300-51700322000620009000-3,232000-3,60800040000400004000040000250007000150008000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
344
0
0
0
710
0
0
0
1,224
0
0
0
2,014
0
0
0
2,507
0
0
0
3,214
0
0
0
3,299
0
0
0
3,593
0
0
0
3,608
0
0
0
3,232
0
0
0
3,351
0
0
0
3,453
0
0
0
3,865
0
1,544
517
0
0
783
0
0
2,151
0
0
0
6,538
9
9
31
31
75
75
127
127
0
012712775753131996,5380002,15100783005171,54403,8650003,4530003,3510003,2320003,6080003,5930003,2990003,2140002,5070002,0140001,224000710000344000000



Balance Sheet

Currency in AUD. All numbers in thousands.




Cash Flow

Currency in AUD. All numbers in thousands.