0 XP   0   0   0

Andromeda Metals Ltd
Buy, Hold or Sell?

Let's analyse Andromeda Metals Ltd together

PenkeI guess you are interested in Andromeda Metals 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 Andromeda Metals 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 Andromeda Metals Ltd

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

Quick analysis of Andromeda Metals Ltd (30 sec.)










1. Valuation of Andromeda Metals Ltd (5 min.)




Current price per share

A$0.03

2. Growth of Andromeda Metals Ltd (5 min.)




Is Andromeda Metals Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$112.5m$10.8m$101.6m90.4%

How much money is Andromeda Metals Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$5.7m-$4.2m-$1.5m?
Net Profit Margin-22,321.7%-74,575.2%--

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

3. Financial Health of Andromeda Metals Ltd (5 min.)




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




  Industry Rankings (Other Industrial Metals & Mining)  


Richest
#179 / 1011

Most Revenue
#316 / 1011

Most Profit
#887 / 1011

Most Efficient
#899 / 1011


Fundamentals of Andromeda Metals Ltd

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Andromeda Metals Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Andromeda Metals Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Andromeda Metals Ltd to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of -22,321.7% means that $-223.22 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Andromeda Metals Ltd:

  • The MRQ is -22,321.7%. The company is making a huge loss. -2
  • The TTM is -22,321.7%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-22,321.7%TTM-22,321.7%0.0%
TTM-22,321.7%YOY-74,575.2%+52,253.6%
TTM-22,321.7%5Y-27,090.4%+4,768.7%
5Y-27,090.4%10Y-31,417.7%+4,327.3%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-22,321.7%-47.6%-22,274.1%
TTM-22,321.7%-55.9%-22,265.8%
YOY-74,575.2%-89.2%-74,486.0%
5Y-27,090.4%-330.2%-26,760.2%
10Y-31,417.7%-942.5%-30,475.2%
1.1.2. Return on Assets

Shows how efficient Andromeda Metals Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Andromeda Metals Ltd to the Other Industrial Metals & Mining industry mean.
  • -5.0% Return on Assets means that Andromeda Metals Ltd generated $-0.05 profit for each $1 in assets.

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

  • The MRQ is -5.0%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -5.0%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-5.0%TTM-5.0%0.0%
TTM-5.0%YOY-32.8%+27.8%
TTM-5.0%5Y-18.3%+13.3%
5Y-18.3%10Y-37.4%+19.1%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.0%-7.4%+2.4%
TTM-5.0%-7.7%+2.7%
YOY-32.8%-7.5%-25.3%
5Y-18.3%-12.7%-5.6%
10Y-37.4%-15.8%-21.6%
1.1.3. Return on Equity

Shows how efficient Andromeda Metals Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Andromeda Metals Ltd to the Other Industrial Metals & Mining industry mean.
  • -5.1% Return on Equity means Andromeda Metals Ltd generated $-0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Andromeda Metals Ltd:

  • The MRQ is -5.1%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -5.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-5.1%TTM-5.1%0.0%
TTM-5.1%YOY-39.1%+34.0%
TTM-5.1%5Y-21.6%+16.5%
5Y-21.6%10Y-44.5%+22.9%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.1%-7.9%+2.8%
TTM-5.1%-8.4%+3.3%
YOY-39.1%-7.7%-31.4%
5Y-21.6%-12.8%-8.8%
10Y-44.5%-16.7%-27.8%

1.2. Operating Efficiency of Andromeda Metals Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Andromeda Metals Ltd is operating .

  • Measures how much profit Andromeda Metals 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 Andromeda Metals Ltd to the Other Industrial Metals & Mining industry mean.
  • An Operating Margin of -22,121.7% means the company generated $-221.22  for each $1 in revenue (before taxes).

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

  • The MRQ is -22,121.7%. The company is operating very inefficient. -2
  • The TTM is -22,121.7%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-22,121.7%TTM-22,121.7%0.0%
TTM-22,121.7%YOY-73,239.4%+51,117.7%
TTM-22,121.7%5Y-27,738.7%+5,617.0%
5Y-27,738.7%10Y-31,917.7%+4,179.1%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-22,121.7%-1,729.4%-20,392.3%
TTM-22,121.7%-41.4%-22,080.3%
YOY-73,239.4%-117.1%-73,122.3%
5Y-27,738.7%-272.7%-27,466.0%
10Y-31,917.7%-804.2%-31,113.5%
1.2.2. Operating Ratio

Measures how efficient Andromeda Metals Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • An Operation Ratio of 250.80 means that the operating costs are $250.80 for each $1 in net sales.

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

  • The MRQ is 250.796. The company is inefficient in keeping operating costs low. -1
  • The TTM is 250.796. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ250.796TTM250.7960.000
TTM250.796YOY747.705-496.909
TTM250.7965Y289.635-38.839
5Y289.63510Y326.971-37.336
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ250.7962.046+248.750
TTM250.7961.983+248.813
YOY747.7052.349+745.356
5Y289.6353.803+285.832
10Y326.9716.510+320.461

1.3. Liquidity of Andromeda Metals Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Andromeda Metals 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 14.82 means the company has $14.82 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Andromeda Metals Ltd:

  • The MRQ is 14.822. The company is very able to pay all its short-term debts. +2
  • The TTM is 14.822. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ14.822TTM14.8220.000
TTM14.822YOY4.763+10.059
TTM14.8225Y6.492+8.331
5Y6.49210Y5.398+1.094
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ14.8223.038+11.784
TTM14.8223.343+11.479
YOY4.7633.636+1.127
5Y6.4924.237+2.255
10Y5.3984.577+0.821
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Andromeda Metals Ltd to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 14.71 means the company can pay off $14.71 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Andromeda Metals Ltd:

  • The MRQ is 14.714. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 14.714. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ14.714TTM14.7140.000
TTM14.714YOY4.763+9.952
TTM14.7145Y6.470+8.244
5Y6.47010Y5.387+1.083
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ14.7140.869+13.845
TTM14.7140.712+14.002
YOY4.7630.886+3.877
5Y6.4701.071+5.399
10Y5.3871.167+4.220

1.4. Solvency of Andromeda Metals Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Andromeda Metals Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Andromeda Metals Ltd to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.02 means that Andromeda Metals Ltd assets are financed with 1.7% credit (debt) and the remaining percentage (100% - 1.7%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.017. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.017. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.017TTM0.0170.000
TTM0.017YOY0.160-0.142
TTM0.0175Y0.135-0.118
5Y0.13510Y0.116+0.019
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0170.153-0.136
TTM0.0170.152-0.135
YOY0.1600.147+0.013
5Y0.1350.206-0.071
10Y0.1160.250-0.134
1.4.2. Debt to Equity Ratio

Measures if Andromeda Metals Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Andromeda Metals Ltd to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 1.8% means that company has $0.02 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Andromeda Metals Ltd:

  • The MRQ is 0.018. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.018. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.018TTM0.0180.000
TTM0.018YOY0.190-0.172
TTM0.0185Y0.162-0.144
5Y0.16210Y0.139+0.023
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0180.141-0.123
TTM0.0180.146-0.128
YOY0.1900.138+0.052
5Y0.1620.217-0.055
10Y0.1390.225-0.086

2. Market Valuation of Andromeda Metals 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 Andromeda Metals Ltd generates.

  • Above 15 is considered overpriced but always compare Andromeda Metals Ltd to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of -24.93 means the investor is paying $-24.93 for every $1 in earnings.

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

  • The EOD is -12.109. Company is losing money. -2
  • The MRQ is -24.930. Company is losing money. -2
  • The TTM is -24.930. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-12.109MRQ-24.930+12.821
MRQ-24.930TTM-24.9300.000
TTM-24.930YOY-72.407+47.477
TTM-24.9305Y-42.282+17.351
5Y-42.28210Y-31.561-10.720
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD-12.109-7.486-4.623
MRQ-24.930-9.573-15.357
TTM-24.930-10.076-14.854
YOY-72.407-17.555-54.852
5Y-42.282-17.221-25.061
10Y-31.561-19.550-12.011
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Andromeda Metals 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 Andromeda Metals Ltd:

  • The MRQ is -38.674. Very Bad. -2
  • The TTM is -38.674. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-38.674TTM-38.6740.000
TTM-38.674YOY-553.147+514.473
TTM-38.6745Y-125.395+86.721
5Y-125.39510Y-65.763-59.632
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-38.674-1.612-37.062
TTM-38.674-3.554-35.120
YOY-553.147-7.312-545.835
5Y-125.395-4.974-120.421
10Y-65.763-5.461-60.302

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

Measures if the stock price of Andromeda Metals 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 1.27 means the investor is paying $1.27 for each $1 in book value.

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

  • The EOD is 0.618. Very good. +2
  • The MRQ is 1.272. Good. +1
  • The TTM is 1.272. Good. +1
Trends
Current periodCompared to+/- 
EOD0.618MRQ1.272-0.654
MRQ1.272TTM1.2720.000
TTM1.272YOY28.294-27.022
TTM1.2725Y11.008-9.736
5Y11.00810Y8.852+2.156
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD0.6181.521-0.903
MRQ1.2721.815-0.543
TTM1.2721.852-0.580
YOY28.2942.651+25.643
5Y11.0082.495+8.513
10Y8.8522.850+6.002
2. Total Gains per Share

3. Holders & Insider Transactions

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


4. Summary

4.1. Key Performance Indicators

The key performance indicators of Andromeda Metals 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--0.0500.0500%0.002+2683%0.011+362%0.005+923%
Book Value Growth--10.38210.3820%1.509+588%3.246+220%1.998+420%
Book Value Per Share--0.0550.0550%0.005+938%0.014+306%0.009+546%
Book Value Per Share Growth--10.38210.3820%1.509+588%3.246+220%1.998+420%
Current Ratio--14.82214.8220%4.763+211%6.492+128%5.398+175%
Debt To Asset Ratio--0.0170.0170%0.160-89%0.135-87%0.116-85%
Debt To Equity Ratio--0.0180.0180%0.190-91%0.162-89%0.139-87%
Dividend Per Share----0%-0%-0%-0%
Eps---0.003-0.0030%-0.002-26%-0.001-53%-0.001-48%
Eps Growth--0.6450.6450%0.131+392%0.444+45%-0.067+110%
Free Cash Flow Per Share---0.002-0.0020%-0.002+0%-0.001-36%-0.001-44%
Free Cash Flow Per Share Growth--1.0031.0030%0.412+144%0.599+68%0.918+9%
Free Cash Flow To Equity Per Share--0.0120.0120%0.001+1250%0.003+330%0.001+847%
Free Cash Flow To Equity Per Share Growth--13.50013.5000%1.706+691%4.596+194%2.265+496%
Gross Profit Margin--1.0101.0100%1.019-1%1.031-2%1.025-1%
Intrinsic Value_10Y_max--0.033--------
Intrinsic Value_10Y_min---0.012--------
Intrinsic Value_1Y_max--0.000--------
Intrinsic Value_1Y_min---0.001--------
Intrinsic Value_3Y_max--0.002--------
Intrinsic Value_3Y_min---0.004--------
Intrinsic Value_5Y_max--0.008--------
Intrinsic Value_5Y_min---0.006--------
Net Profit Margin---223.217-223.2170%-745.752+234%-270.904+21%-314.177+41%
Operating Margin---221.217-221.2170%-732.394+231%-277.387+25%-319.177+44%
Operating Ratio--250.796250.7960%747.705-66%289.635-13%326.971-23%
Pb Ratio0.618-106%1.2721.2720%28.294-96%11.008-88%8.852-86%
Pe Ratio-12.109+51%-24.930-24.9300%-72.407+190%-42.282+70%-31.561+27%
Peg Ratio---38.674-38.6740%-553.147+1330%-125.395+224%-65.763+70%
Price Per Share0.034-106%0.0700.0700%0.150-53%0.059+19%0.043+64%
Price To Total Gains Ratio0.684-106%1.4071.4070%83.932-98%33.142-96%13.026-89%
Profit Growth--0.6390.6390%0.131+388%0.443+44%-0.067+111%
Quick Ratio--14.71414.7140%4.763+209%6.470+127%5.387+173%
Return On Assets---0.050-0.0500%-0.328+552%-0.183+263%-0.374+643%
Return On Equity---0.051-0.0510%-0.391+663%-0.216+321%-0.445+768%
Revenue Growth--4.5494.5490%0.457+896%2.074+119%1.267+259%
Total Gains Per Share--0.0500.0500%0.002+2683%0.011+362%0.005+923%
Total Gains Per Share Growth--27.83127.8310%1.384+1911%6.983+299%3.180+775%
Usd Book Value--112523743.733112523743.7330%10838357.733+938%27697225.632+306%17410999.702+546%
Usd Book Value Change Per Share--0.0330.0330%0.001+2683%0.007+362%0.003+923%
Usd Book Value Per Share--0.0360.0360%0.003+938%0.009+306%0.006+546%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.002-0.0020%-0.001-26%-0.001-53%-0.001-48%
Usd Free Cash Flow---3356814.010-3356814.0100%-3367200.008+0%-2134741.605-36%-1888567.046-44%
Usd Free Cash Flow Per Share---0.001-0.0010%-0.001+0%-0.001-36%-0.001-44%
Usd Free Cash Flow To Equity Per Share--0.0080.0080%0.001+1250%0.002+330%0.001+847%
Usd Price Per Share0.022-106%0.0460.0460%0.099-53%0.039+19%0.028+64%
Usd Profit---5766109.037-5766109.0370%-4235180.433-27%-2709242.970-53%-3011681.227-48%
Usd Revenue--25831.89025831.8900%5679.072+355%11982.579+116%24840.024+4%
Usd Total Gains Per Share--0.0330.0330%0.001+2683%0.007+362%0.003+923%
 EOD+2 -3MRQTTM+0 -0YOY+32 -85Y+29 -1110Y+29 -11

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-12.109
Price to Book Ratio (EOD)Between0-10.618
Net Profit Margin (MRQ)Greater than0-223.217
Operating Margin (MRQ)Greater than0-221.217
Quick Ratio (MRQ)Greater than114.714
Current Ratio (MRQ)Greater than114.822
Debt to Asset Ratio (MRQ)Less than10.017
Debt to Equity Ratio (MRQ)Less than10.018
Return on Equity (MRQ)Greater than0.15-0.051
Return on Assets (MRQ)Greater than0.05-0.050
Total5/10 (50.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5039.486
Ma 20Greater thanMa 500.037
Ma 50Greater thanMa 1000.041
Ma 100Greater thanMa 2000.045
OpenGreater thanClose0.033
Total0/5 (0.0%)



Latest Balance Sheet

Balance Sheet of 2022-06-30. Currency in AUD. All numbers in thousands.

Summary
Total Assets174,224
Total Liabilities3,033
Total Stockholder Equity171,191
 As reported
Total Liabilities 3,033
Total Stockholder Equity+ 171,191
Total Assets = 174,224

Assets

Total Assets174,224
Total Current Assets34,350
Long-term Assets34,350
Total Current Assets
Cash And Cash Equivalents 32,853
Net Receivables 1,247
Other Current Assets 250
Total Current Assets  (as reported)34,350
Total Current Assets  (calculated)34,350
+/-0
Long-term Assets
Property Plant Equipment 139,501
Long Term Investments 372
Long-term Assets  (as reported)139,874
Long-term Assets  (calculated)139,874
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities2,317
Long-term Liabilities716
Total Stockholder Equity171,191
Total Current Liabilities
Short-term Debt 166
Accounts payable 1,966
Other Current Liabilities 185
Total Current Liabilities  (as reported)2,317
Total Current Liabilities  (calculated)2,317
+/-0
Long-term Liabilities
Long term Debt Total 680
Other Liabilities 35
Long-term Liabilities  (as reported)716
Long-term Liabilities  (calculated)716
+/- 0
Total Stockholder Equity
Common Stock219,250
Retained Earnings -54,925
Other Stockholders Equity 6,865
Total Stockholder Equity (as reported)171,191
Total Stockholder Equity (calculated)171,191
+/-0
Other
Capital Stock219,250
Cash And Equivalents32,853
Cash and Short Term Investments 32,853
Common Stock Shares Outstanding 1,967,779
Liabilities and Stockholders Equity 174,224
Net Debt -32,007
Net Invested Capital 171,191
Net Tangible Assets 171,191
Net Working Capital 32,033
Short Long Term Debt Total 846



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-302003-06-302002-06-302001-06-302000-06-301999-06-301998-06-301997-06-30
> Total Assets 
6,207
5,065
4,842
4,432
3,640
4,434
5,318
5,122
6,601
7,944
8,162
16,598
11,735
16,524
21,464
20,888
17,155
12,344
13,578
10,506
4,791
6,351
8,366
12,685
19,619
174,224
174,22419,61912,6858,3666,3514,79110,50613,57812,34417,15520,88821,46416,52411,73516,5988,1627,9446,6015,1225,3184,4343,6404,4324,8425,0656,207
   > Total Current Assets 
4,511
3,318
2,787
1,969
1,461
1,947
2,172
1,980
3,334
3,894
4,794
4,071
6,704
7,980
8,759
2,969
2,843
1,596
1,650
403
305
894
1,787
3,084
5,759
34,350
34,3505,7593,0841,7878943054031,6501,5962,8432,9698,7597,9806,7044,0714,7943,8943,3341,9802,1721,9471,4611,9692,7873,3184,511
       Cash And Cash Equivalents 
4,447
3,274
2,743
1,937
1,399
1,867
2,008
1,736
3,238
3,548
4,425
3,658
6,179
7,561
8,381
2,915
2,771
1,376
1,604
348
268
861
1,669
2,999
4,905
32,853
32,8534,9052,9991,6698612683481,6041,3762,7712,9158,3817,5616,1793,6584,4253,5483,2381,7362,0081,8671,3991,9372,7433,2744,447
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
285
253
202
209
222
0
0
0
0
0
0
0
0
0
0
0
000000000002222092022532850000000000
       Net Receivables 
65
45
44
32
62
80
164
244
95
64
84
160
324
210
156
54
71
220
46
54
37
33
118
85
854
1,247
1,24785485118333754462207154156210324160846495244164806232444565
       Other Current Assets 
0
0
0
0
0
0
0
0
0
281
285
253
0
0
0
0
0
0
0
0
0
0
0
0
0
250
2500000000000000253285281000000000
   > Long-term Assets 
1,695
1,747
2,055
2,463
2,179
2,486
3,146
3,142
3,267
4,050
3,368
12,527
5,030
8,544
12,706
17,919
14,312
10,748
11,929
10,104
4,486
5,457
6,580
9,602
13,861
139,874
139,87413,8619,6026,5805,4574,48610,10411,92910,74814,31217,91912,7068,5445,03012,5273,3684,0503,2673,1423,1462,4862,1792,4632,0551,7471,695
       Property Plant Equipment 
1,216
1,450
1,480
1,683
1,496
1,803
2,463
2,589
2,914
4,050
3,368
4,862
4,990
8,419
12,529
17,919
14,219
10,656
11,829
10,004
4,362
5,349
6,455
9,369
13,393
139,501
139,50113,3939,3696,4555,3494,36210,00411,82910,65614,21917,91912,5298,4194,9904,8623,3684,0502,9142,5892,4631,8031,4961,6831,4801,4501,216
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
93
93
93
200
467
372
3724672009393931000000000000000000000
       Intangible Assets 
479
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000479
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
93
100
100
124
108
75
75
185
372
37218575751081241001009300000000000000000
> Total Liabilities 
183
29
61
69
94
165
85
271
71
154
606
768
468
663
642
863
515
553
949
1,001
1,159
1,186
1,453
1,754
3,130
3,033
3,0333,1301,7541,4531,1861,1591,001949553515863642663468768606154712718516594696129183
   > Total Current Liabilities 
182
25
55
61
84
158
76
260
55
92
576
713
395
523
494
717
380
234
412
196
262
194
456
709
1,209
2,317
2,3171,20970945619426219641223438071749452339571357692552607615884615525182
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
202
209
222
0
0
0
0
0
0
0
0
71
57
166
166577100000000222209202000000000000
       Accounts payable 
0
0
0
58
83
157
74
256
47
82
563
701
392
521
478
705
356
196
387
196
196
194
456
626
1,110
1,966
1,9661,1106264561941961963871963567054785213927015638247256741578358000
       Other Current Liabilities 
4
3
3
3
2
1
1
3
8
10
12
12
3
2
15
13
24
38
25
0
66
0
0
12
42
185
185421200660253824131523121210831123334
   > Long-term Liabilities 
1
3
5
7
9
7
9
12
16
62
30
55
73
139
148
146
135
319
537
805
897
992
997
1,045
1,921
716
7161,9211,0459979928978055373191351461481397355306216129797531
       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
43
27
680
680274300000000000000000000000
       Other Liabilities 
0
0
0
7
9
7
9
12
16
62
30
56
72
139
148
146
135
319
537
805
897
992
997
1,002
1,894
35
351,8941,0029979928978055373191351461481397256306216129797000
> Total Stockholder Equity
6,023
5,036
4,781
4,364
3,547
4,269
5,233
4,851
6,530
7,789
7,556
15,829
11,267
15,861
20,822
20,025
16,639
11,791
12,629
9,505
3,632
5,165
6,914
10,931
16,489
171,191
171,19116,48910,9316,9145,1653,6329,50512,62911,79116,63920,02520,82215,86111,26715,8297,5567,7896,5304,8515,2334,2693,5474,3644,7815,0366,023
   Common Stock
9,069
9,069
6,464
6,464
6,464
7,651
9,116
9,116
11,212
13,184
16,605
18,350
17,934
23,105
29,111
29,194
32,259
34,058
36,234
37,035
38,055
40,025
42,757
47,827
56,930
219,250
219,25056,93047,82742,75740,02538,05537,03536,23434,05832,25929,19429,11123,10517,93418,35016,60513,18411,2129,1169,1167,6516,4646,4646,4649,0699,069
   Retained Earnings -54,925-46,279-39,836-36,406-35,293-34,460-27,556-23,616-23,779-17,095-10,608-9,628-8,365-7,721-10,928-10,040-6,251-4,682-4,265-3,882-3,382-2,917-2,100-1,683-1,428-440
   Accumulated Other Comprehensive Income 
-28
-60
-61
-64
-75
-82
-74
-83
-94
857
991
8,407
1,053
1,121
1,340
1,439
1,475
1,513
12
27
36
432
563
2,940
5,839
6,865
6,8655,8392,9405634323627121,5131,4751,4391,3401,1211,0538,407991857-94-83-74-82-75-64-61-60-28
   Capital Surplus 00000000000000000000000000
   Treasury Stock0000-123-123-1230000000000000000000



Balance Sheet

Currency in AUD. All numbers in thousands.




Cash Flow

Currency in AUD. All numbers in thousands.