0 XP   0   0   0

Ardiden Ltd
Buy, Hold or Sell?

Let's analyse Ardiden together

PenkeI guess you are interested in Ardiden 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 Ardiden 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 Ardiden Ltd

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

Quick analysis of Ardiden (30 sec.)










1. Valuation of Ardiden (5 min.)




Live pricePrice per share (EOD)

A$0.01

2. Growth of Ardiden (5 min.)




Is Ardiden growing?

Current yearPrevious yearGrowGrow %
How rich?$27.5m$11.6m$7.6m39.9%

How much money is Ardiden making?

Current yearPrevious yearGrowGrow %
Making money$3.4m$563k$2.8m83.5%
Net Profit Margin286.2%-33.6%--

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

3. Financial Health of Ardiden (5 min.)




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




  Industry Rankings (Other Industrial Metals & Mining)  


Richest
#409 / 1009

Most Revenue
#422 / 1009

Most Profit
#159 / 1009


Fundamentals of Ardiden

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
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 Ardiden Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Ardiden to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of 586.4% means that $5.86 for each $1 in revenue is generated as profit.

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

  • The MRQ is 586.4%. The company is making a huge profit. +2
  • The TTM is 286.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ586.4%TTM286.2%+300.2%
TTM286.2%YOY-33.6%+319.8%
TTM286.2%5Y-14,867.5%+15,153.7%
5Y-14,867.5%10Y-8,337.5%-6,529.9%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ586.4%-46.5%+632.9%
TTM286.2%-49.9%+336.1%
YOY-33.6%-89.2%+55.6%
5Y-14,867.5%-339.0%-14,528.5%
10Y-8,337.5%-857.8%-7,479.7%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Ardiden to the Other Industrial Metals & Mining industry mean.
  • 36.5% Return on Assets means that Ardiden generated $0.36 profit for each $1 in assets.

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

  • The MRQ is 36.5%. Using its assets, the company is very efficient in making profit. +2
  • The TTM is 12.4%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ36.5%TTM12.4%+24.1%
TTM12.4%YOY4.3%+8.1%
TTM12.4%5Y1.2%+11.2%
5Y1.2%10Y-7.2%+8.3%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ36.5%-7.2%+43.7%
TTM12.4%-7.6%+20.0%
YOY4.3%-7.2%+11.5%
5Y1.2%-12.0%+13.2%
10Y-7.2%-14.9%+7.7%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Ardiden to the Other Industrial Metals & Mining industry mean.
  • 36.8% Return on Equity means Ardiden generated $0.37 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 36.8%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 12.5%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ36.8%TTM12.5%+24.3%
TTM12.5%YOY4.4%+8.1%
TTM12.5%5Y1.2%+11.3%
5Y1.2%10Y-38.0%+39.1%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ36.8%-7.5%+44.3%
TTM12.5%-7.9%+20.4%
YOY4.4%-7.5%+11.9%
5Y1.2%-12.3%+13.5%
10Y-38.0%-15.9%-22.1%

1.2. Operating Efficiency of Ardiden Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Ardiden is operating .

  • Measures how much profit Ardiden 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 Ardiden 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 Ardiden Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-398.1%+398.1%
TTM-398.1%YOY-35.6%-362.5%
TTM-398.1%5Y-9,126.6%+8,728.5%
5Y-9,126.6%10Y-5,691.7%-3,434.9%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--1,710.9%+1,710.9%
TTM-398.1%-31.2%-366.9%
YOY-35.6%-139.6%+104.0%
5Y-9,126.6%-280.7%-8,845.9%
10Y-5,691.7%-785.6%-4,906.1%
1.2.2. Operating Ratio

Measures how efficient Ardiden 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 Ardiden Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y24.356-24.356
5Y24.35610Y18.760+5.596
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.009-2.009
TTM-1.965-1.965
YOY-2.366-2.366
5Y24.3563.779+20.577
10Y18.7606.338+12.422

1.3. Liquidity of Ardiden Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Ardiden 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 98.88 means the company has $98.88 in assets for each $1 in short-term debts.

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

  • The MRQ is 98.882. The company is very able to pay all its short-term debts. +2
  • The TTM is 34.888. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ98.882TTM34.888+63.994
TTM34.888YOY6.669+28.219
TTM34.8885Y18.784+16.104
5Y18.78410Y10.728+8.056
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ98.8822.978+95.904
TTM34.8883.335+31.553
YOY6.6693.666+3.003
5Y18.7844.265+14.519
10Y10.7284.581+6.147
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Ardiden to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 107.86 means the company can pay off $107.86 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 107.865. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 36.995. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ107.865TTM36.995+70.869
TTM36.995YOY3.506+33.489
TTM36.9955Y13.097+23.898
5Y13.09710Y7.117+5.980
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ107.8650.904+106.961
TTM36.9950.720+36.275
YOY3.5060.886+2.620
5Y13.0971.071+12.026
10Y7.1171.188+5.929

1.4. Solvency of Ardiden Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Ardiden to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.01 means that Ardiden assets are financed with 0.8% credit (debt) and the remaining percentage (100% - 0.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.008. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.030. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.008TTM0.030-0.023
TTM0.030YOY0.027+0.004
TTM0.0305Y0.021+0.010
5Y0.02110Y0.185-0.165
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0080.153-0.145
TTM0.0300.152-0.122
YOY0.0270.143-0.116
5Y0.0210.205-0.184
10Y0.1850.250-0.065
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Ardiden to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 0.8% 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 Ardiden Ltd:

  • The MRQ is 0.008. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.032. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.008TTM0.032-0.025
TTM0.032YOY0.027+0.005
TTM0.0325Y0.021+0.011
5Y0.02110Y1.442-1.421
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0080.143-0.135
TTM0.0320.150-0.118
YOY0.0270.140-0.113
5Y0.0210.214-0.193
10Y1.4420.225+1.217

2. Market Valuation of Ardiden 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 Ardiden generates.

  • Above 15 is considered overpriced but always compare Ardiden to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of 1.42 means the investor is paying $1.42 for every $1 in earnings.

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

  • The EOD is 1.238. Very good. +2
  • The MRQ is 1.415. Very good. +2
  • The TTM is 347.845. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD1.238MRQ1.415-0.177
MRQ1.415TTM347.845-346.430
TTM347.845YOY-56.061+403.906
TTM347.8455Y5.821+342.024
5Y5.82110Y-121.821+127.642
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD1.238-7.790+9.028
MRQ1.415-9.936+11.351
TTM347.845-10.690+358.535
YOY-56.061-19.191-36.870
5Y5.821-18.287+24.108
10Y-121.821-19.983-101.838
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Ardiden.

  • 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 Ardiden Ltd:

  • The MRQ is 0.005. Very good. +2
  • The TTM is 5,854.463. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ0.005TTM5,854.463-5,854.458
TTM5,854.463YOY-50.169+5,904.632
TTM5,854.4635Y-122,937.771+128,792.235
5Y-122,937.77110Y-61,595.888-61,341.883
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.005-1.880+1.885
TTM5,854.463-3.438+5,857.901
YOY-50.169-8.034-42.135
5Y-122,937.771-5.103-122,932.668
10Y-61,595.888-5.144-61,590.744

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

Measures if the stock price of Ardiden 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 0.52 means the investor is paying $0.52 for each $1 in book value.

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

  • The EOD is 0.455. Very good. +2
  • The MRQ is 0.520. Very good. +2
  • The TTM is 1.098. Good. +1
Trends
Current periodCompared to+/- 
EOD0.455MRQ0.520-0.065
MRQ0.520TTM1.098-0.577
TTM1.098YOY1.906-0.809
TTM1.0985Y1.700-0.603
5Y1.70010Y90.860-89.160
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD0.4551.498-1.043
MRQ0.5201.812-1.292
TTM1.0981.850-0.752
YOY1.9062.642-0.736
5Y1.7002.481-0.781
10Y90.8602.797+88.063
2. Total Gains per Share

3. Holders & Insider Transactions

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


4. Summary

4.1. Key Performance Indicators

The key performance indicators of Ardiden 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--0.0060.003+113%0.000+1921%0.001+774%0.000+1405%
Book Value Growth--1.5931.303+22%1.046+52%1.110+43%1.260+26%
Book Value Per Share--0.0150.011+43%0.006+137%0.006+149%0.004+336%
Book Value Per Share Growth--1.5931.303+22%1.046+52%1.110+43%1.260+26%
Current Ratio--98.88234.888+183%6.669+1383%18.784+426%10.728+822%
Debt To Asset Ratio--0.0080.030-75%0.027-72%0.021-64%0.185-96%
Debt To Equity Ratio--0.0080.032-76%0.027-72%0.021-65%1.442-99%
Dividend Per Share----0%-0%-0%-0%
Eps--0.0060.002+198%0.000+2593%0.000+2515%0.000+8564%
Eps Growth--267.77789.606+199%2.720+9744%15.164+1666%7.882+3297%
Free Cash Flow Per Share---0.001-0.001-27%0.000-75%0.000-69%0.000-79%
Free Cash Flow Per Share Growth--0.3150.238+32%1.119-72%0.805-61%0.829-62%
Free Cash Flow To Equity Per Share---0.0010.000-81%0.001-310%0.000-93%0.000-89%
Free Cash Flow To Equity Per Share Growth---4.805-1.147-76%1.585-403%0.938-612%0.843-670%
Gross Profit Margin--1.0001.0000%1.0000%1.029-3%1.095-9%
Intrinsic Value_10Y_max--0.601--------
Intrinsic Value_10Y_min---0.008--------
Intrinsic Value_1Y_max--0.008--------
Intrinsic Value_1Y_min---0.004--------
Intrinsic Value_3Y_max--0.063--------
Intrinsic Value_3Y_min---0.008--------
Intrinsic Value_5Y_max--0.167--------
Intrinsic Value_5Y_min---0.011--------
Net Profit Margin--5.8642.862+105%-0.336+106%-148.675+2635%-83.375+1522%
Operating Margin----3.9810%-0.3560%-91.2660%-56.9170%
Operating Ratio----0%-0%24.356-100%18.760-100%
Pb Ratio0.455-14%0.5201.098-53%1.906-73%1.700-69%90.860-99%
Pe Ratio1.238-14%1.415347.845-100%-56.061+4061%5.821-76%-121.821+8708%
Peg Ratio--0.0055854.463-100%-50.169+949381%-122937.771+2326198800%-61595.888+1165502556%
Price Per Share0.007-14%0.0080.010-20%0.012-35%0.010-18%0.013-41%
Price To Total Gains Ratio1.223-14%1.3982.204-37%228.342-99%-288605.687+20648039%-161492.376+11553874%
Profit Growth--133.88445.301+196%2.110+6245%8.164+1540%4.439+2916%
Quick Ratio--107.86536.995+192%3.506+2977%13.097+724%7.117+1416%
Return On Assets--0.3650.124+194%0.043+741%0.012+3067%-0.072+120%
Return On Equity--0.3680.125+194%0.044+728%0.012+3088%-0.380+203%
Revenue Growth--62.14831.074+100%-+100%6.244+895%4.977+1149%
Total Gains Per Share--0.0060.003+113%0.000+1921%0.001+774%0.000+1405%
Total Gains Per Share Growth--2.4621.231+100%-+100%-17342.323+704475%-7714.044+313413%
Usd Book Value--27500128.92919289698.886+43%11602137.759+137%11066366.820+149%6311907.684+336%
Usd Book Value Change Per Share--0.0040.002+113%0.000+1921%0.000+774%0.000+1405%
Usd Book Value Per Share--0.0100.007+43%0.004+137%0.004+149%0.002+336%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0040.001+198%0.000+2593%0.000+2515%0.000+8564%
Usd Free Cash Flow---2512285.901-1831181.034-27%-616076.782-75%-783969.990-69%-537158.055-79%
Usd Free Cash Flow Per Share---0.001-0.001-27%0.000-75%0.000-69%0.000-79%
Usd Free Cash Flow To Equity Per Share---0.0010.000-81%0.000-310%0.000-93%0.000-89%
Usd Price Per Share0.005-14%0.0050.007-20%0.008-35%0.007-18%0.009-41%
Usd Profit--10110657.2423407977.739+197%563080.813+1696%497470.853+1932%166536.373+5971%
Usd Revenue--1724178.174583973.728+195%437690.891+294%188856.190+813%92135.145+1771%
Usd Total Gains Per Share--0.0040.002+113%0.000+1921%0.000+774%0.000+1405%
 EOD+3 -2MRQTTM+29 -8YOY+26 -115Y+29 -1010Y+28 -11

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-151.238
Price to Book Ratio (EOD)Between0-10.455
Net Profit Margin (MRQ)Greater than05.864
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than1107.865
Current Ratio (MRQ)Greater than198.882
Debt to Asset Ratio (MRQ)Less than10.008
Debt to Equity Ratio (MRQ)Less than10.008
Return on Equity (MRQ)Greater than0.150.368
Return on Assets (MRQ)Greater than0.050.365
Total9/10 (90.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.007
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets41,648
Total Liabilities313
Total Stockholder Equity41,335
 As reported
Total Liabilities 313
Total Stockholder Equity+ 41,335
Total Assets = 41,648

Assets

Total Assets41,648
Total Current Assets27,555
Long-term Assets27,555
Total Current Assets
Cash And Cash Equivalents 8,350
Short-term Investments 10,766
Net Receivables 177
Other Current Assets 8,263
Total Current Assets  (as reported)27,555
Total Current Assets  (calculated)27,555
+/-0
Long-term Assets
Property Plant Equipment 14,019
Long-term Assets  (as reported)0
Long-term Assets  (calculated)14,019
+/- 14,019

Liabilities & Shareholders' Equity

Total Current Liabilities279
Long-term Liabilities-
Total Stockholder Equity41,335
Total Current Liabilities
Total Current Liabilities  (as reported)279
Total Current Liabilities  (calculated)0
+/- 279
Long-term Liabilities
Long term Debt Total 23
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)23
+/- 23
Total Stockholder Equity
Common Stock59,269
Retained Earnings -17,934
Total Stockholder Equity (as reported)41,335
Total Stockholder Equity (calculated)41,335
+/-0
Other
Cash and Short Term Investments 19,116
Common Stock Shares Outstanding 2,688,335
Liabilities and Stockholders Equity 41,648



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-12-312022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-31
> Total Assets 
0
0
917
7,934
7,934
9,264
9,264
9,313
9,313
2,681
2,681
532
532
195
195
3,081
3,081
2,774
2,774
2,731
2,731
5,233
5,233
6,304
6,304
8,430
8,430
4,130
4,130
2,402
2,402
1,919
1,919
927
927
958
958
893
893
869
869
801
801
1,532
1,532
5,455
5,455
5,551
5,551
6,138
6,138
8,090
8,090
14,485
14,485
13,575
13,575
13,069
13,069
12,683
12,683
0
12,331
0
17,078
0
17,236
0
20,098
0
27,723
41,648
41,64827,723020,098017,236017,078012,331012,68312,68313,06913,06913,57513,57514,48514,4858,0908,0906,1386,1385,5515,5515,4555,4551,5321,5328018018698698938939589589279271,9191,9192,4022,4024,1304,1308,4308,4306,3046,3045,2335,2332,7312,7312,7742,7743,0813,0811951955325322,6812,6819,3139,3139,2649,2647,9347,93491700
   > Total Current Assets 
0
0
0
0
0
0
1,385
0
0
0
147
0
0
0
181
0
0
0
154
0
0
0
2,190
0
0
0
5,695
0
0
0
1,137
0
0
0
877
0
0
0
198
0
0
0
221
0
0
0
4,033
2,429
2,429
1,662
1,662
1,205
1,205
0
7,151
4,404
4,404
3,292
3,292
2,491
2,491
1,539
1,539
3,426
3,426
1,367
1,367
2,997
2,997
4,940
4,940
27,555
27,5554,9404,9402,9972,9971,3671,3673,4263,4261,5391,5392,4912,4913,2923,2924,4044,4047,15101,2051,2051,6621,6622,4292,4294,0330002210001980008770001,1370005,6950002,1900001540001810001470001,385000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
972
0
0
0
113
0
0
0
174
0
0
0
125
0
0
0
405
0
0
0
348
0
0
0
102
0
0
0
523
0
0
0
190
0
0
0
201
0
0
0
4,032
2,343
2,343
1,487
1,487
843
843
0
6,919
3,965
3,965
3,222
3,222
2,442
2,442
0
1,504
0
3,253
0
1,239
0
2,762
0
4,372
8,350
8,3504,37202,76201,23903,25301,50402,4422,4423,2223,2223,9653,9656,91908438431,4871,4872,3432,3434,032000201000190000523000102000348000405000125000174000113000972000000
       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
943
0
0
0
349
0
0
0
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,766
10,766000000000000000000000000000000007000349000943000000000000000000000000000000
       Net Receivables 
0
0
349
259
259
394
413
213
213
34
34
69
69
7
7
26
26
28
28
37
37
1,785
1,785
1,807
1,807
1,630
1,630
1,309
1,309
91
91
12
12
4
4
14
14
1
1
25
25
21
21
24
24
0
0
86
86
175
175
362
362
232
232
439
439
70
70
49
49
34
34
173
173
45
45
235
235
481
481
177
177481481235235454517317334344949707043943923223236236217517586860024242121252511141444121291911,3091,3091,6301,6301,8071,8071,7851,785373728282626776969343421321341339425925934900
       Other Current Assets 
0
0
0
33
33
19
19
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
62
62
3,716
3,716
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
82
0
0
0
87
8,263
8,26387000820000000000000000000000000000000000000003,7163,7166262000000000000000019193333000
   > Long-term Assets 
0
0
0
0
0
0
7,879
0
0
0
2,534
0
0
0
14
0
0
0
2,621
0
0
0
3,044
0
0
0
2,735
0
0
0
1,266
0
0
0
50
0
0
0
695
0
0
0
580
0
0
0
1,423
0
0
0
4,476
0
0
0
7,334
0
0
0
9,776
0
0
0
10,792
0
0
0
15,869
0
0
0
22,783
0
022,78300015,86900010,7920009,7760007,3340004,4760001,423000580000695000500001,2660002,7350003,0440002,621000140002,5340007,879000000
       Property Plant Equipment 
0
0
0
112
112
2,787
2,787
3,646
3,646
2,534
34
17
17
14
14
2,689
2,689
2,621
2,621
2,621
2,621
3,044
3,044
3,347
3,347
2,735
2,735
2,788
2,788
1,266
1,266
0
0
0
0
591
591
695
695
692
692
580
580
963
963
1,423
1,423
3,122
3,122
4,476
4,476
6,885
6,885
7,334
7,334
9,171
9,171
9,776
9,776
10,192
10,192
10,792
10,792
13,652
13,652
15,796
15,796
12,349
12,349
14,489
14,489
14,019
14,01914,48914,48912,34912,34915,79615,79613,65213,65210,79210,79210,19210,1929,7769,7769,1719,1717,3347,3346,8856,8854,4764,4763,1223,1221,4231,42396396358058069269269569559159100001,2661,2662,7882,7882,7352,7353,3473,3473,0443,0442,6212,6212,6212,6212,6892,68914141717342,5343,6463,6462,7872,787112112000
       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
0
0
0
72
0
0
0
8,294
0
08,29400072000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
4,975
4,975
5,093
5,093
5,079
5,079
0
2,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50
50
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
72
72
72
72
73
73
0
0737372727272000000000000000000000000000000505000000000000000000000002,50005,0795,0795,0935,0934,9754,975000
> Total Liabilities 
0
0
137
238
238
137
137
225
225
371
371
271
271
48
48
1,948
1,948
2,190
2,190
2,330
2,330
646
646
2,242
2,242
1,058
1,058
671
671
1,107
1,107
450
450
280
280
775
775
849
849
669
669
210
210
180
180
267
267
197
197
601
601
205
205
565
565
187
187
94
94
78
78
0
197
0
424
0
534
0
399
0
1,775
313
3131,77503990534042401970787894941871875655652052056016011971972672671801802102106696698498497757752802804504501,1071,1076716711,0581,0582,2422,2426466462,3302,3302,1902,1901,9481,948484827127137137122522513713723823813700
   > Total Current Liabilities 
0
0
137
238
238
137
137
225
225
371
371
271
271
48
48
1,948
1,948
2,190
2,190
2,330
2,330
646
646
2,242
2,242
1,058
1,058
671
671
1,107
1,107
450
450
280
280
775
775
849
849
669
669
210
210
180
180
267
267
197
197
601
601
205
205
565
565
187
187
94
94
78
78
191
191
417
417
401
401
302
302
1,709
1,709
279
2791,7091,709302302401401417417191191787894941871875655652052056016011971972672671801802102106696698498497757752802804504501,1071,1076716711,0581,0582,2422,2426466462,3302,3302,1902,1901,9481,948484827127137137122522513713723823813700
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
183
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
943
0
0
0
349
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
63
0
0
0
66
0
0660006300000000000000000000000000026000034900094300000000000000000001830000000000
       Accounts payable 
0
0
40
238
238
137
137
225
225
188
188
271
271
48
48
1,297
1,297
30
30
1,826
1,826
384
384
904
904
381
381
667
667
1,107
1,107
195
195
60
60
102
102
96
96
180
180
210
210
180
180
260
260
191
191
551
551
205
205
445
445
141
141
94
94
78
78
142
142
386
386
170
170
178
178
1,444
1,444
0
01,4441,44417817817017038638614214278789494141141445445205205551551191191260260180180210210180180969610210260601951951,1071,1076676673813819049043843841,8261,82630301,2971,29748482712711881882252251371372382384000
       Other Current Liabilities 
0
0
97
0
0
0
0
0
0
0
0
0
0
0
0
652
652
2,160
559
504
504
263
263
1,163
1,163
677
677
4
4
0
1,107
256
256
220
280
674
674
493
493
489
489
0
0
0
0
8
8
6
6
40
50
0
0
120
119
46
46
0
0
0
0
16
49
31
31
115
169
60
60
159
199
0
019915960601691153131491600004646119120005040668800004894894934936746742802202562561,1070446776771,1631,1632632635045045592,1606526520000000000009700
   > 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
0
0
0
5
0
0
0
133
0
0
0
66
0
066000133000500000000000000000000000000000000000000000000000000000000000000
       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
125
0
92
0
58
23
23580920125000000000000000000000000000000000000000000000000000000000000000000
       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
5
5
7
7
9
9
5
5
8
8
0
088559977550000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
780
7,697
7,697
9,128
9,128
9,088
9,088
2,310
2,310
261
261
146
146
1,132
1,132
584
584
401
401
4,587
4,587
4,062
4,062
7,373
7,372
3,459
3,459
1,295
1,295
1,469
1,469
647
647
183
183
44
44
200
200
591
591
1,352
1,352
5,188
5,188
5,355
5,355
5,538
5,538
7,886
7,886
13,921
13,921
13,388
13,388
12,974
12,974
12,605
12,605
0
12,135
0
16,654
0
16,702
0
19,699
0
25,948
41,335
41,33525,948019,699016,702016,654012,135012,60512,60512,97412,97413,38813,38813,92113,9217,8867,8865,5385,5385,3555,3555,1885,1881,3521,35259159120020044441831836476471,4691,4691,2951,2953,4593,4597,3727,3734,0624,0624,5874,5874014015845841,1321,1321461462612612,3102,3109,0889,0889,1289,1287,6977,69778000
   Common Stock
0
0
890
9,996
9,996
10,102
10,102
11,247
11,247
11,217
11,217
12,436
12,436
12,736
12,736
14,118
14,118
14,118
14,117
14,322
14,322
19,354
19,354
19,354
19,354
25,432
25,432
26,930
26,930
28,998
28,998
29,622
29,622
29,622
29,622
29,622
29,622
29,622
29,622
29,996
29,996
30,592
30,592
31,605
31,605
35,787
35,787
36,198
36,198
36,744
36,744
39,434
39,434
47,818
47,818
47,854
47,854
47,867
47,867
47,875
47,875
47,915
47,915
52,646
52,646
53,308
53,308
53,513
53,513
59,130
59,130
59,269
59,26959,13059,13053,51353,51353,30853,30852,64652,64647,91547,91547,87547,87547,86747,86747,85447,85447,81847,81839,43439,43436,74436,74436,19836,19835,78735,78731,60531,60530,59230,59229,99629,99629,62229,62229,62229,62229,62229,62229,62229,62228,99828,99826,93026,93025,43225,43219,35419,35419,35419,35414,32214,32214,11714,11814,11814,11812,73612,73612,43612,43611,21711,21711,24711,24710,10210,1029,9969,99689000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
49
0
0
0
74
0
0
0
794
0
0
0
801
0
0
0
1,027
0
0
0
1,010
0
0
0
1,113
0
0
0
1,338
0
0
0
1,459
0
0
0
1,633
0
0
0
0
0
0
0
94
0
0
0
159
0
0
0
349
0
0
0
440
0
0
0
768
0
0
0
1,325
0
01,3250007680004400003490001590009400000001,6330001,4590001,3380001,1130001,0100001,0270008010007940007400049000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
57
0
0
0
96
0
0
0
826
0
0
0
845
0
0
0
1,027
0
0
0
1,010
0
0
0
1,113
0
0
0
1,338
0
0
0
1,459
0
0
0
1,633
0
0
0
0
45
45
94
94
165
165
0
159
239
239
349
356
446
446
440
459
967
967
768
768
359
359
1,325
1,325
0
01,3251,32535935976876896796745944044644635634923923915901651659494454500001,6330001,4590001,3380001,1130001,0100001,0270008450008260009600057000000



Balance Sheet

Currency in AUD. All numbers in thousands.




Cash Flow

Currency in AUD. All numbers in thousands.