0 XP   0   0   0

Adslot Ltd
Buy, Hold or Sell?

Let's analyse Adslot together

PenkeI guess you are interested in Adslot 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 Adslot 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 Adslot Ltd

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

Quick analysis of Adslot (30 sec.)










1. Valuation of Adslot (5 min.)




Live pricePrice per share (EOD)

A$0.00

2. Growth of Adslot (5 min.)




Is Adslot growing?

Current yearPrevious yearGrowGrow %
How rich?$5.8m$11.7m-$2.5m-28.0%

How much money is Adslot making?

Current yearPrevious yearGrowGrow %
Making money-$2.9m-$1.1m-$1.7m?
Net Profit Margin-80.2%-25.1%--

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

3. Financial Health of Adslot (5 min.)




4. Comparing to competitors in the Software-Infrastructure industry (5 min.)




  Industry Rankings (Software-Infrastructure)  


Richest
#250 / 348

Most Revenue
#272 / 348

Most Profit
#193 / 348

Most Efficient
#255 / 348


Fundamentals of Adslot

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 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 just 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 Adslot Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Adslot to the Software-Infrastructure industry mean.
  • A Net Profit Margin of -168.3% means that $-1.68 for each $1 in revenue is generated as profit.

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

  • The MRQ is -168.3%. The company is making a huge loss. -2
  • The TTM is -80.2%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-168.3%TTM-80.2%-88.1%
TTM-80.2%YOY-25.1%-55.1%
TTM-80.2%5Y-90.2%+10.1%
5Y-90.2%10Y-122.5%+32.2%
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ-168.3%-7.7%-160.6%
TTM-80.2%-8.8%-71.4%
YOY-25.1%-8.0%-17.1%
5Y-90.2%-10.0%-80.2%
10Y-122.5%-11.2%-111.3%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Adslot to the Software-Infrastructure industry mean.
  • -43.9% Return on Assets means that Adslot generated $-0.44 profit for each $1 in assets.

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

  • The MRQ is -43.9%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -21.4%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-43.9%TTM-21.4%-22.5%
TTM-21.4%YOY-6.6%-14.8%
TTM-21.4%5Y-10.1%-11.3%
5Y-10.1%10Y-8.7%-1.4%
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ-43.9%-1.6%-42.3%
TTM-21.4%-1.9%-19.5%
YOY-6.6%-1.1%-5.5%
5Y-10.1%-2.1%-8.0%
10Y-8.7%-2.2%-6.5%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Adslot to the Software-Infrastructure industry mean.
  • -90.7% Return on Equity means Adslot generated $-0.91 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -90.7%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -40.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-90.7%TTM-40.8%-50.0%
TTM-40.8%YOY-9.8%-30.9%
TTM-40.8%5Y-15.7%-25.1%
5Y-15.7%10Y-11.9%-3.8%
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ-90.7%-2.5%-88.2%
TTM-40.8%-3.6%-37.2%
YOY-9.8%-3.0%-6.8%
5Y-15.7%-3.6%-12.1%
10Y-11.9%-3.7%-8.2%

1.2. Operating Efficiency of Adslot Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Adslot is operating .

  • Measures how much profit Adslot 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 Adslot to the Software-Infrastructure 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 Adslot Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-12.4%+12.4%
TTM-12.4%YOY-18.3%+5.9%
TTM-12.4%5Y-74.9%+62.5%
5Y-74.9%10Y-114.8%+39.8%
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ--7.5%+7.5%
TTM-12.4%-6.6%-5.8%
YOY-18.3%-6.6%-11.7%
5Y-74.9%-5.1%-69.8%
10Y-114.8%-6.1%-108.7%
1.2.2. Operating Ratio

Measures how efficient Adslot is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software-Infrastructure industry mean).
  • An Operation Ratio of 0.12 means that the operating costs are $0.12 for each $1 in net sales.

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

  • The MRQ is 0.117. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.081. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.117TTM0.081+0.036
TTM0.081YOY0.068+0.013
TTM0.0815Y0.240-0.159
5Y0.24010Y0.364-0.124
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1171.208-1.091
TTM0.0811.236-1.155
YOY0.0681.244-1.176
5Y0.2401.219-0.979
10Y0.3641.171-0.807

1.3. Liquidity of Adslot Ltd.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Software-Infrastructure industry mean).
  • A Current Ratio of 1.28 means the company has $1.28 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.284. The company is just able to pay all its short-term debts.
  • The TTM is 1.585. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.284TTM1.585-0.301
TTM1.585YOY1.593-0.008
TTM1.5855Y1.629-0.044
5Y1.62910Y1.430+0.199
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2841.441-0.157
TTM1.5851.548+0.037
YOY1.5931.875-0.282
5Y1.6291.890-0.261
10Y1.4301.935-0.505
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Adslot to the Software-Infrastructure industry mean.
  • A Quick Ratio of 1.18 means the company can pay off $1.18 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.182. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.200. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.182TTM1.200-0.019
TTM1.200YOY0.936+0.264
TTM1.2005Y1.219-0.018
5Y1.21910Y1.216+0.002
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1821.033+0.149
TTM1.2001.174+0.026
YOY0.9361.508-0.572
5Y1.2191.463-0.244
10Y1.2161.502-0.286

1.4. Solvency of Adslot Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Adslot to Software-Infrastructure industry mean.
  • A Debt to Asset Ratio of 0.52 means that Adslot assets are financed with 51.6% credit (debt) and the remaining percentage (100% - 51.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.516. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.410. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.516TTM0.410+0.106
TTM0.410YOY0.331+0.079
TTM0.4105Y0.285+0.125
5Y0.28510Y0.195+0.090
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5160.527-0.011
TTM0.4100.516-0.106
YOY0.3310.496-0.165
5Y0.2850.546-0.261
10Y0.1950.569-0.374
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Adslot to the Software-Infrastructure industry mean.
  • A Debt to Equity ratio of 106.7% means that company has $1.07 debt for each $1 in shareholders equity.

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

  • The MRQ is 1.067. The company is able to pay all its debts with equity. +1
  • The TTM is 0.727. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ1.067TTM0.727+0.340
TTM0.727YOY0.497+0.230
TTM0.7275Y0.422+0.305
5Y0.42210Y0.269+0.153
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0670.952+0.115
TTM0.7270.978-0.251
YOY0.4970.849-0.352
5Y0.4221.084-0.662
10Y0.2691.135-0.866

2. Market Valuation of Adslot 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 Adslot generates.

  • Above 15 is considered overpriced but always compare Adslot to the Software-Infrastructure industry mean.
  • A PE ratio of -2.47 means the investor is paying $-2.47 for every $1 in earnings.

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

  • The EOD is -0.823. Company is losing money. -2
  • The MRQ is -2.468. Company is losing money. -2
  • The TTM is -13.587. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-0.823MRQ-2.468+1.645
MRQ-2.468TTM-13.587+11.119
TTM-13.587YOY-64.389+50.802
TTM-13.5875Y-21.423+7.836
5Y-21.42310Y-10.712-10.712
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
EOD-0.823-2.433+1.610
MRQ-2.468-3.775+1.307
TTM-13.587-5.723-7.864
YOY-64.389-8.014-56.375
5Y-21.423-4.375-17.048
10Y-10.712-3.953-6.759
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Adslot.

  • 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 Adslot Ltd:

  • The MRQ is 0.930. Good. +1
  • The TTM is 3.772. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ0.930TTM3.772-2.842
TTM3.772YOY-57.113+60.884
TTM3.7725Y-28.813+32.585
5Y-28.81310Y-28.8130.000
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9302.844-1.914
TTM3.7722.051+1.721
YOY-57.1135.487-62.600
5Y-28.81323.297-52.110
10Y-28.81333.461-62.274

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

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

  • At or below 1 is considered healthy (always compare to Software-Infrastructure industry mean).
  • A PB ratio of 2.24 means the investor is paying $2.24 for each $1 in book value.

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

  • The EOD is 0.746. Very good. +2
  • The MRQ is 2.239. Good. +1
  • The TTM is 2.101. Good. +1
Trends
Current periodCompared to+/- 
EOD0.746MRQ2.239-1.493
MRQ2.239TTM2.101+0.138
TTM2.101YOY3.334-1.232
TTM2.1015Y1.527+0.574
5Y1.52710Y0.763+0.763
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
EOD0.7462.639-1.893
MRQ2.2393.088-0.849
TTM2.1013.204-1.103
YOY3.3344.653-1.319
5Y1.5273.882-2.355
10Y0.7634.277-3.514
2. Total Gains per Share

3. Holders & Insider Transactions

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


4. Summary

4.1. Key Performance Indicators

The key performance indicators of Adslot 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---0.004-0.001-69%0.000-86%-0.001-82%0.000-96%
Book Value Growth--0.5330.857-38%0.945-44%0.940-43%1.002-47%
Book Value Per Share--0.0040.006-36%0.008-50%0.010-61%0.012-67%
Book Value Per Share Growth--0.5330.857-38%0.945-44%0.940-43%1.002-47%
Current Ratio--1.2841.585-19%1.593-19%1.629-21%1.430-10%
Debt To Asset Ratio--0.5160.410+26%0.331+56%0.285+81%0.195+165%
Debt To Equity Ratio--1.0670.727+47%0.497+114%0.422+153%0.269+296%
Dividend Per Share----0%-0%-0%-0%
Eps---0.004-0.002-52%-0.001-86%-0.001-64%-0.001-67%
Eps Growth---2.655-0.850-68%1.109-339%0.566-569%0.566-569%
Free Cash Flow Per Share---0.001-0.001-55%0.000-82%-0.001-50%-0.001-45%
Free Cash Flow Per Share Growth---3.594-0.431-88%-0.084-98%0.544-761%0.740-585%
Free Cash Flow To Equity Per Share---0.0010.000-92%0.000-78%-0.001-50%-0.001-33%
Free Cash Flow To Equity Per Share Growth---2.6160.538-586%0.296-983%0.767-441%0.859-405%
Gross Profit Margin--1.0001.0000%1.0000%0.955+5%0.991+1%
Intrinsic Value_10Y_max--2.251--------
Intrinsic Value_10Y_min---0.010--------
Intrinsic Value_1Y_max--0.031--------
Intrinsic Value_1Y_min---0.002--------
Intrinsic Value_3Y_max--0.242--------
Intrinsic Value_3Y_min---0.006--------
Intrinsic Value_5Y_max--0.631--------
Intrinsic Value_5Y_min---0.009--------
Net Profit Margin---1.683-0.802-52%-0.251-85%-0.902-46%-1.225-27%
Operating Margin----0.1240%-0.1830%-0.7490%-1.1480%
Operating Ratio--0.1170.081+44%0.068+72%0.240-51%0.364-68%
Pb Ratio0.746-200%2.2392.101+7%3.334-33%1.527+47%0.763+193%
Pe Ratio-0.823+67%-2.468-13.587+451%-64.389+2509%-21.423+768%-10.712+334%
Peg Ratio--0.9303.772-75%-57.113+6244%-28.813+3200%-28.813+3200%
Price Per Share0.003-200%0.0090.013-31%0.027-66%0.012-25%0.006+50%
Price To Total Gains Ratio-0.850+67%-2.55120.583-112%-30.678+1102%6.465-139%6.465-139%
Profit Growth---0.3270.075-535%0.805-141%0.892-137%0.925-135%
Quick Ratio--1.1821.200-2%0.936+26%1.219-3%1.216-3%
Return On Assets---0.439-0.214-51%-0.066-85%-0.101-77%-0.087-80%
Return On Equity---0.907-0.408-55%-0.098-89%-0.157-83%-0.119-87%
Revenue Growth--0.9980.499+100%-+100%0.818+22%0.946+6%
Total Gains Per Share---0.004-0.001-69%0.000-86%-0.001-82%0.000-96%
Total Gains Per Share Growth---12.852-5.426-58%1.000-1385%-0.100-99%0.290-4529%
Usd Book Value--5894824.1209209850.800-36%11784753.961-50%15279284.642-61%17632325.943-67%
Usd Book Value Change Per Share---0.002-0.001-69%0.000-86%0.000-82%0.000-96%
Usd Book Value Per Share--0.0030.004-36%0.005-50%0.007-61%0.008-67%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.002-0.001-52%0.000-86%-0.001-64%-0.001-67%
Usd Free Cash Flow---1831151.761-828607.199-55%-335961.531-82%-912040.171-50%-1015793.143-45%
Usd Free Cash Flow Per Share---0.0010.000-55%0.000-82%0.000-50%0.000-45%
Usd Free Cash Flow To Equity Per Share---0.0010.000-92%0.000-78%0.000-50%-0.001-33%
Usd Price Per Share0.002-200%0.0060.009-31%0.018-66%0.008-25%0.004+50%
Usd Profit---5348020.703-2931610.298-45%-1158215.780-78%-1875453.598-65%-1670233.686-69%
Usd Revenue--3177632.4722120042.762+50%1544495.613+106%1645785.385+93%1324882.560+140%
Usd Total Gains Per Share---0.002-0.001-69%0.000-86%0.000-82%0.000-96%
 EOD+3 -2MRQTTM+4 -34YOY+6 -325Y+5 -3410Y+5 -34

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-0.823
Price to Book Ratio (EOD)Between0-10.746
Net Profit Margin (MRQ)Greater than0-1.683
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.182
Current Ratio (MRQ)Greater than11.284
Debt to Asset Ratio (MRQ)Less than10.516
Debt to Equity Ratio (MRQ)Less than11.067
Return on Equity (MRQ)Greater than0.15-0.907
Return on Assets (MRQ)Greater than0.05-0.439
Total4/10 (40.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.004
Total1/1 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets18,313
Total Liabilities9,453
Total Stockholder Equity8,860
 As reported
Total Liabilities 9,453
Total Stockholder Equity+ 8,860
Total Assets = 18,313

Assets

Total Assets18,313
Total Current Assets9,449
Long-term Assets9,449
Total Current Assets
Net Receivables 4,775
Total Current Assets  (as reported)9,449
Total Current Assets  (calculated)4,775
+/- 4,674
Long-term Assets
Property Plant Equipment 1,947
Intangible Assets 6,918
Long-term Assets  (as reported)0
Long-term Assets  (calculated)8,865
+/- 8,865

Liabilities & Shareholders' Equity

Total Current Liabilities7,359
Long-term Liabilities-
Total Stockholder Equity8,860
Total Current Liabilities
Total Current Liabilities  (as reported)7,359
Total Current Liabilities  (calculated)0
+/- 7,359
Long-term Liabilities
Long term Debt Total 1,352
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)1,352
+/- 1,352
Total Stockholder Equity
Common Stock159,255
Retained Earnings -150,394
Total Stockholder Equity (as reported)8,860
Total Stockholder Equity (calculated)8,860
+/-0
Other
Cash And Equivalents3,923
Cash and Short Term Investments 3,923
Common Stock Shares Outstanding 2,204,348
Liabilities and Stockholders Equity 18,313



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-12-312022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-06-302018-03-312017-12-312017-06-302017-03-312016-12-312016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-31
> Total Assets 
0
0
0
0
0
0
3,292
0
0
0
0
0
0
0
17,649
0
0
0
17,580
0
0
0
5,257
0
0
0
4,434
0
0
0
4,089
0
0
0
3,421
0
0
0
1,322
0
0
0
2,305
0
0
0
11,939
0
0
0
6,675
0
0
0
6,322
0
0
0
14,286
0
0
0
30,841
0
0
0
23,358
0
0
0
17,043
0
0
0
41,017
0
0
0
39,275
0
0
0
35,967
0
0
44,034
38,942
0
34,319
38,519
0
38,114
0
42,006
0
26,260
0
28,834
0
25,627
0
25,655
0
25,204
18,313
18,31325,204025,655025,627028,834026,260042,006038,114038,51934,319038,94244,0340035,96700039,27500041,01700017,04300023,35800030,84100014,2860006,3220006,67500011,9390002,3050001,3220003,4210004,0890004,4340005,25700017,58000017,64900000003,292000000
   > Total Current Assets 
0
0
0
0
0
0
2,463
0
0
0
0
0
0
0
16,645
0
0
0
13,551
0
0
0
912
0
0
0
461
0
0
0
266
0
0
0
1,624
0
0
0
603
0
0
0
2,002
0
0
0
6,609
0
0
0
2,878
0
0
0
3,152
0
0
0
5,548
0
0
0
19,744
0
0
0
15,108
0
0
0
10,929
0
0
0
6,936
0
0
0
8,872
0
0
0
9,102
0
0
19,006
14,499
0
10,247
15,483
0
14,590
16,285
16,285
11,193
11,193
13,564
13,564
11,118
11,118
11,650
11,650
10,799
10,799
9,449
9,44910,79910,79911,65011,65011,11811,11813,56413,56411,19311,19316,28516,28514,590015,48310,247014,49919,006009,1020008,8720006,93600010,92900015,10800019,7440005,5480003,1520002,8780006,6090002,0020006030001,62400026600046100091200013,55100016,64500000002,463000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
1,744
0
0
0
0
0
0
0
153
0
0
0
47
0
0
0
194
0
0
0
186
0
0
0
11
0
0
0
245
0
0
0
366
0
0
0
1,390
0
0
0
3,110
0
0
0
1,444
0
0
0
695
0
0
0
3,808
0
0
0
18,353
0
0
0
13,746
0
0
0
9,132
0
0
0
3,354
0
0
0
4,441
0
0
0
4,746
0
0
14,320
7,917
0
4,775
4,819
0
8,166
0
9,166
0
6,160
0
7,475
0
6,827
0
-4,612
0
5,952
0
05,9520-4,61206,82707,47506,16009,16608,16604,8194,77507,91714,320004,7460004,4410003,3540009,13200013,74600018,3530003,8080006950001,4440003,1100001,390000366000245000110001860001940004700015300000001,744000000
       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
11
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000000000000000000000000000000000110000000000000000000000
       Net Receivables 
0
0
0
0
0
0
282
0
0
0
0
0
0
0
667
0
0
0
453
0
0
0
690
0
0
0
140
0
0
0
155
0
0
0
1,279
0
0
0
230
0
0
0
608
0
0
0
3,369
0
0
0
1,251
0
0
0
2,405
0
0
0
1,672
0
0
0
1,270
0
0
0
1,313
0
0
0
1,667
0
0
0
3,371
0
0
0
4,248
0
0
0
4,130
0
0
4,406
6,582
0
5,227
10,663
0
6,201
6,901
6,901
4,823
4,823
5,959
5,959
4,041
4,041
8,023
8,023
4,553
4,553
4,775
4,7754,5534,5538,0238,0234,0414,0415,9595,9594,8234,8236,9016,9016,201010,6635,22706,5824,406004,1300004,2480003,3710001,6670001,3130001,2700001,6720002,4050001,2510003,3690006080002300001,2790001550001400006900004530006670000000282000000
       Other Current Assets 
0
0
0
0
0
0
437
0
0
0
0
0
0
0
68
0
0
0
31
0
0
0
17
0
0
0
134
0
0
0
100
0
0
0
100
0
0
0
8
0
0
0
4
0
0
0
130
0
0
0
183
0
0
0
52
0
0
0
67
0
0
0
121
0
0
0
49
0
0
0
129
0
0
0
211
0
0
0
183
0
0
0
226
0
0
279
0
0
245
0
0
223
0
0
0
210
0
0
0
250
0
0
0
294
0
0294000250000210000223002450027900226000183000211000129000490001210006700052000183000130000400080001000001000001340001700031000680000000437000000
   > Long-term Assets 
0
0
0
0
0
0
829
0
0
0
0
0
0
0
1,005
0
0
0
4,029
0
0
0
4,346
0
0
0
3,973
0
0
0
3,823
0
0
0
1,797
0
0
0
719
0
0
0
303
0
0
0
5,330
0
0
0
3,797
0
0
0
3,170
0
0
0
8,739
0
0
0
11,097
0
0
0
8,250
0
0
0
6,114
0
0
0
34,081
0
0
0
30,403
0
0
0
26,865
0
0
25,028
0
0
24,072
0
0
23,524
0
0
0
15,067
0
0
0
14,509
0
0
0
14,405
0
014,40500014,50900015,06700023,5240024,0720025,0280026,86500030,40300034,0810006,1140008,25000011,0970008,7390003,1700003,7970005,3300003030007190001,7970003,8230003,9730004,3460004,0290001,0050000000829000000
       Property Plant Equipment 
0
0
0
0
0
0
775
0
0
0
0
0
0
0
721
0
0
0
1,333
0
0
0
2,508
0
0
0
2,394
0
0
0
2,249
0
0
0
509
0
0
0
440
0
0
0
53
0
0
0
347
0
0
0
647
0
0
0
232
0
0
0
129
0
0
0
197
0
0
0
168
0
0
0
130
0
0
0
100
0
0
0
74
0
0
0
66
0
0
244
257
0
833
709
601
601
2,274
2,274
1,846
1,846
2,091
2,091
1,781
1,781
1,509
1,509
2,238
2,238
1,947
1,9472,2382,2381,5091,5091,7811,7812,0912,0911,8461,8462,2742,2746016017098330257244006600074000100000130000168000197000129000232000647000347000530004400005090002,2490002,3940002,5080001,3330007210000000775000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,478
0
0
0
1,144
0
0
0
1,167
0
0
0
1,164
0
0
0
936
0
0
0
0
0
0
0
0
0
0
0
4,533
0
0
0
3,000
0
0
0
2,500
0
0
0
2,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,162
0
0
0
15,162
0
0
0
11,598
0
0
15,162
0
0
15,162
15,162
0
15,162
0
15,162
0
5,162
0
5,162
0
5,162
0
5,162
0
5,162
0
05,16205,16205,16205,16205,162015,162015,162015,16215,1620015,1620011,59800015,16200015,1620000000000000002,5000002,5000003,0000004,533000000000009360001,1640001,1670001,1440002,478000000000000000000
       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
352
0
0
0
278
0
0
0
250
0
0
0
450
0
0
0
150
0
0
0
438
0
0
0
5,909
0
0
0
10,487
0
0
0
7,870
0
0
0
5,772
0
0
0
18,780
0
0
0
15,127
0
0
0
15,162
0
0
9,586
24,150
0
8,041
7,128
0
7,724
0
8,249
0
8,023
0
7,983
0
7,532
0
7,300
0
7,005
6,918
6,9187,00507,30007,53207,98308,02308,24907,72407,1288,041024,1509,5860015,16200015,12700018,7800005,7720007,87000010,4870005,9090004380001500004500002500002780003520000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36
0
36
36
36
36
36
36
36
36
34
34
34
34
33
33
0
0
0
000333334343434363636363636363603600000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
994
0
0
0
0
0
0
0
16,529
0
0
0
16,731
0
0
0
4,411
0
0
0
2,392
0
0
0
2,357
0
0
0
2,971
0
0
0
2,195
0
0
0
1,247
0
0
0
5,721
0
0
0
2,908
0
0
0
4,718
0
0
0
2,459
0
0
0
2,752
0
0
0
2,228
0
0
0
1,723
0
0
0
3,824
0
0
0
4,326
0
0
0
4,347
0
0
3,804
4,296
0
4,971
9,950
0
8,517
0
11,082
0
6,979
0
8,563
0
8,351
0
9,623
0
8,566
9,453
9,4538,56609,62308,35108,56306,979011,08208,51709,9504,97104,2963,804004,3470004,3260003,8240001,7230002,2280002,7520002,4590004,7180002,9080005,7210001,2470002,1950002,9710002,3570002,3920004,41100016,73100016,5290000000994000000
   > Total Current Liabilities 
0
0
0
0
0
0
979
0
0
0
0
0
0
0
16,529
0
0
0
15,746
0
0
0
2,731
0
0
0
2,029
0
0
0
2,011
0
0
0
2,969
0
0
0
2,191
0
0
0
1,247
0
0
0
5,721
0
0
0
2,908
0
0
0
4,697
0
0
0
2,446
0
0
0
2,745
0
0
0
2,202
0
0
0
1,676
0
0
0
3,552
0
0
0
4,044
0
0
0
3,992
0
0
3,442
3,920
0
4,019
9,135
0
7,719
9,099
9,099
5,306
5,306
6,374
6,374
6,472
6,472
7,936
7,936
6,223
6,223
7,359
7,3596,2236,2237,9367,9366,4726,4726,3746,3745,3065,3069,0999,0997,71909,1354,01903,9203,442003,9920004,0440003,5520001,6760002,2020002,7450002,4460004,6970002,9080005,7210001,2470002,1910002,9690002,0110002,0290002,73100015,74600016,5290000000979000000
       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
11
0
0
0
0
0
0
0
1,302
0
0
0
1,954
0
0
0
910
0
0
0
260
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
60
0
0
146
0
0
0
1,045
0
0
0
766
0
0
0
495
0
04950007660001,04500014600600000000000000000000000000000000000000000000002600009100001,9540001,3020000000110000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
158
0
0
0
172
0
0
0
0
0
0000017200015800000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
546
0
0
518
7,320
7,320
219
219
4,520
4,520
484
484
6,495
6,495
239
239
0
02392396,4956,4954844844,5204,5202192197,3207,320518005460000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
737
0
0
0
0
0
0
0
15,381
0
0
0
14,759
0
0
0
2,070
0
0
0
1,438
0
0
0
139
0
0
0
251
0
0
0
709
0
0
0
401
0
0
0
4,033
0
0
0
1,220
0
0
0
1,355
0
0
0
1,993
0
0
0
1,749
0
0
0
1,404
0
0
0
911
0
0
0
2,573
0
0
0
3,147
0
0
0
3,141
0
0
2,441
0
0
2,967
0
0
6,679
304
304
3,407
3,515
407
407
3,958
4,752
357
357
4,474
5,489
0
05,4894,4743573574,7523,9584074073,5153,4073043046,679002,967002,441003,1410003,1470002,5730009110001,4040001,7490001,9930001,3550001,2200004,0330004010007090002510001390001,4380002,07000014,75900015,3810000000737000000
   > Long-term Liabilities 
0
0
0
0
0
0
15
0
0
0
0
0
0
0
0
0
0
0
985
0
0
0
1,680
0
0
0
363
0
0
0
346
0
0
0
2
0
0
0
4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21
0
0
0
13
0
0
0
7
0
0
0
26
0
0
0
47
0
0
0
272
0
0
0
282
0
0
0
355
0
0
362
0
0
953
0
0
799
0
0
0
1,672
0
0
0
1,879
0
0
0
2,343
0
02,3430001,8790001,672000799009530036200355000282000272000470002600070001300021000000000000000400020003460003630001,6800009850000000000015000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
555
396
0
323
0
1,315
0
961
0
1,390
0
1,161
0
1,007
0
1,660
1,352
1,3521,66001,00701,16101,390096101,315032303965550000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
799
799
668
668
712
712
799
799
718
718
681
681
683
683
0
0683683681681718718799799712712668668799799000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
2,298
0
0
0
0
0
0
0
1,121
0
0
0
848
0
0
0
846
0
0
0
2,043
0
0
0
1,732
0
0
0
450
0
0
0
-873
0
0
0
1,057
0
0
0
6,218
0
0
0
3,766
0
0
0
1,604
0
0
0
11,827
0
0
0
28,088
0
0
0
21,131
0
0
0
15,320
0
0
0
37,193
0
0
0
34,948
0
0
0
31,620
0
0
40,230
34,647
0
29,348
28,568
0
29,597
0
30,923
0
19,281
0
20,271
0
17,276
0
16,032
0
16,638
8,860
8,86016,638016,032017,276020,271019,281030,923029,597028,56829,348034,64740,2300031,62000034,94800037,19300015,32000021,13100028,08800011,8270001,6040003,7660006,2180001,057000-8730004500001,7320002,0430008460008480001,12100000002,298000000
   Common Stock
0
0
0
0
0
0
3,465
0
0
0
0
0
0
0
8,480
0
0
0
9,820
0
0
0
12,471
0
0
0
13,471
0
0
0
13,968
0
0
0
16,084
0
0
0
21,671
0
0
0
25,697
0
0
0
31,671
0
0
0
35,715
0
0
0
37,358
0
0
0
50,874
0
0
0
76,548
0
0
0
76,674
0
0
0
76,871
0
0
0
108,516
0
0
0
115,101
0
0
0
120,694
0
0
137,949
138,361
0
138,398
141,887
145,838
145,838
151,197
151,197
151,866
151,866
155,305
155,305
155,608
155,608
155,608
155,608
159,242
159,242
159,255
159,255159,242159,242155,608155,608155,608155,608155,305155,305151,866151,866151,197151,197145,838145,838141,887138,3980138,361137,94900120,694000115,101000108,51600076,87100076,67400076,54800050,87400037,35800035,71500031,67100025,69700021,67100016,08400013,96800013,47100012,4710009,8200008,48000000003,465000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
-33
0
0
0
0
0
0
0
-126
0
0
0
-420
0
0
0
-518
0
0
0
-628
0
0
0
-688
0
0
0
-79
0
0
0
450
0
0
0
2,885
0
0
0
3,406
0
0
0
3,631
0
0
0
3,976
0
0
0
4,901
0
0
0
5,831
0
0
0
1,946
0
0
0
1,039
0
0
0
1,242
0
0
0
1,188
0
0
0
405
0
0
390
0
0
713
0
0
649
0
0
0
939
0
0
0
1,473
0
0
0
1,204
0
01,2040001,4730009390006490071300390004050001,1880001,2420001,0390001,9460005,8310004,9010003,9760003,6310003,4060002,885000450000-79000-688000-628000-518000-420000-1260000000-33000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
263
0
0
0
0
0
0
0
261
0
0
0
420
0
0
0
518
0
0
0
825
0
0
0
688
0
0
0
0
0
0
0
475
0
0
0
2,946
0
0
0
3,500
0
0
0
3,823
0
0
0
4,226
0
0
0
5,251
0
0
0
6,338
0
0
0
2,161
0
0
0
1,320
0
0
0
1,848
0
0
0
1,693
0
0
0
929
0
0
933
0
0
1,317
0
649
1,403
740
740
939
2,263
1,322
1,322
1,473
1,473
1,422
1,422
1,204
1,204
0
01,2041,2041,4221,4221,4731,4731,3221,3222,2639397407401,40364901,31700933009290001,6930001,8480001,3200002,1610006,3380005,2510004,2260003,8230003,5000002,94600047500000006880008250005180004200002610000000263000000



Balance Sheet

Currency in AUD. All numbers in thousands.