0 XP   0   0   0

Australian Ethical Investment Ltd
Buy, Hold or Sell?

Let's analyse Australian Ethical Investment Ltd together

PenkeI guess you are interested in Australian Ethical Investment 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 Australian Ethical Investment 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 Australian Ethical Investment Ltd

I send you an email if I find something interesting about Australian Ethical Investment Ltd.

Quick analysis of Australian Ethical Investment Ltd (30 sec.)










1. Valuation of Australian Ethical Investment Ltd (5 min.)




Live pricePrice per share (EOD)

A$3.03

2. Growth of Australian Ethical Investment Ltd (5 min.)




Is Australian Ethical Investment Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$15.2m$15.5m$264.5k1.7%

How much money is Australian Ethical Investment Ltd making?

Current yearPrevious yearGrowGrow %
Making money$1.5m$2.8m-$1.2m-81.2%
Net Profit Margin4.7%8.3%--

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

3. Financial Health of Australian Ethical Investment Ltd (5 min.)




4. Comparing to competitors in the Asset Management industry (5 min.)




  Industry Rankings (Asset Management)  


Richest
#695 / 839

Most Revenue
#231 / 839

Most Profit
#292 / 839

Most Efficient
#581 / 839


Fundamentals of Australian Ethical Investment Ltd

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 less efficient.
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 Australian Ethical Investment Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Australian Ethical Investment Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Australian Ethical Investment Ltd to the Asset Management industry mean.
  • A Net Profit Margin of 2.7% means that $0.03 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Australian Ethical Investment Ltd:

  • The MRQ is 2.7%. The company is making a profit. +1
  • The TTM is 4.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.7%TTM4.7%-1.9%
TTM4.7%YOY8.3%-3.6%
TTM4.7%5Y13.6%-9.0%
5Y13.6%10Y12.1%+1.6%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%73.2%-70.5%
TTM4.7%71.9%-67.2%
YOY8.3%77.8%-69.5%
5Y13.6%66.5%-52.9%
10Y12.1%62.6%-50.5%
1.1.2. Return on Assets

Shows how efficient Australian Ethical Investment Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Australian Ethical Investment Ltd to the Asset Management industry mean.
  • 2.5% Return on Assets means that Australian Ethical Investment Ltd generated $0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Australian Ethical Investment Ltd:

  • The MRQ is 2.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 5.7%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ2.5%TTM5.7%-3.2%
TTM5.7%YOY11.1%-5.4%
TTM5.7%5Y8.2%-2.5%
5Y8.2%10Y6.0%+2.2%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5%0.5%+2.0%
TTM5.7%0.3%+5.4%
YOY11.1%4.4%+6.7%
5Y8.2%1.6%+6.6%
10Y6.0%2.4%+3.6%
1.1.3. Return on Equity

Shows how efficient Australian Ethical Investment Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Australian Ethical Investment Ltd to the Asset Management industry mean.
  • 4.3% Return on Equity means Australian Ethical Investment Ltd generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Australian Ethical Investment Ltd:

  • The MRQ is 4.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 9.7%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.3%TTM9.7%-5.3%
TTM9.7%YOY17.9%-8.3%
TTM9.7%5Y12.9%-3.2%
5Y12.9%10Y9.1%+3.8%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ4.3%1.3%+3.0%
TTM9.7%1.0%+8.7%
YOY17.9%7.5%+10.4%
5Y12.9%2.7%+10.2%
10Y9.1%3.7%+5.4%

1.2. Operating Efficiency of Australian Ethical Investment Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Australian Ethical Investment Ltd is operating .

  • Measures how much profit Australian Ethical Investment 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 Australian Ethical Investment Ltd to the Asset Management 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 Australian Ethical Investment Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM3.6%-3.6%
TTM3.6%YOY6.7%-3.0%
TTM3.6%5Y16.8%-13.1%
5Y16.8%10Y17.4%-0.6%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-46.5%-46.5%
TTM3.6%37.9%-34.3%
YOY6.7%62.2%-55.5%
5Y16.8%44.1%-27.3%
10Y17.4%42.8%-25.4%
1.2.2. Operating Ratio

Measures how efficient Australian Ethical Investment Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Asset Management industry mean).
  • An Operation Ratio of 0.16 means that the operating costs are $0.16 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Australian Ethical Investment Ltd:

  • The MRQ is 0.158. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.096. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.158TTM0.096+0.062
TTM0.096YOY0.080+0.016
TTM0.0965Y0.369-0.274
5Y0.36910Y0.383-0.014
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1580.330-0.172
TTM0.0960.301-0.205
YOY0.0800.240-0.160
5Y0.3690.398-0.029
10Y0.3830.474-0.091

1.3. Liquidity of Australian Ethical Investment Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Australian Ethical Investment Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Asset Management industry mean).
  • A Current Ratio of 2.00 means the company has $2.00 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Australian Ethical Investment Ltd:

  • The MRQ is 2.003. The company is able to pay all its short-term debts. +1
  • The TTM is 1.922. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.003TTM1.922+0.080
TTM1.922YOY2.189-0.266
TTM1.9225Y2.558-0.635
5Y2.55810Y2.036+0.521
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0033.636-1.633
TTM1.9223.720-1.798
YOY2.1893.313-1.124
5Y2.5585.187-2.629
10Y2.0365.500-3.464
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Australian Ethical Investment Ltd to the Asset Management industry mean.
  • A Quick Ratio of 1.80 means the company can pay off $1.80 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Australian Ethical Investment Ltd:

  • The MRQ is 1.801. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.223. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.801TTM1.223+0.578
TTM1.223YOY1.171+0.052
TTM1.2235Y1.339-0.116
5Y1.33910Y1.109+0.230
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8013.523-1.722
TTM1.2233.656-2.433
YOY1.1713.153-1.982
5Y1.3395.051-3.712
10Y1.1094.756-3.647

1.4. Solvency of Australian Ethical Investment Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Australian Ethical Investment Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Australian Ethical Investment Ltd to Asset Management industry mean.
  • A Debt to Asset Ratio of 0.42 means that Australian Ethical Investment Ltd assets are financed with 42.2% credit (debt) and the remaining percentage (100% - 42.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Australian Ethical Investment Ltd:

  • The MRQ is 0.422. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.415. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.422TTM0.415+0.007
TTM0.415YOY0.375+0.040
TTM0.4155Y0.362+0.053
5Y0.36210Y0.331+0.031
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4220.200+0.222
TTM0.4150.201+0.214
YOY0.3750.190+0.185
5Y0.3620.205+0.157
10Y0.3310.206+0.125
1.4.2. Debt to Equity Ratio

Measures if Australian Ethical Investment Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Australian Ethical Investment Ltd to the Asset Management industry mean.
  • A Debt to Equity ratio of 72.9% means that company has $0.73 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Australian Ethical Investment Ltd:

  • The MRQ is 0.729. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.710. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.729TTM0.710+0.019
TTM0.710YOY0.606+0.104
TTM0.7105Y0.574+0.136
5Y0.57410Y0.505+0.069
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7290.236+0.493
TTM0.7100.236+0.474
YOY0.6060.227+0.379
5Y0.5740.258+0.316
10Y0.5050.273+0.232

2. Market Valuation of Australian Ethical Investment 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 Australian Ethical Investment Ltd generates.

  • Above 15 is considered overpriced but always compare Australian Ethical Investment Ltd to the Asset Management industry mean.
  • A PE ratio of 440.04 means the investor is paying $440.04 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Australian Ethical Investment Ltd:

  • The EOD is 342.758. Seems overpriced? -1
  • The MRQ is 440.042. Seems overpriced? -1
  • The TTM is 369.335. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD342.758MRQ440.042-97.284
MRQ440.042TTM369.335+70.707
TTM369.335YOY406.003-36.668
TTM369.3355Y1,623.652-1,254.317
5Y1,623.65210Y6,813.086-5,189.434
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD342.7584.058+338.700
MRQ440.0424.432+435.610
TTM369.3352.527+366.808
YOY406.0037.934+398.069
5Y1,623.6527.729+1,615.923
10Y6,813.08610.650+6,802.436
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Australian Ethical Investment 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 Australian Ethical Investment Ltd:

  • The MRQ is 883.836. Seems overpriced? -1
  • The TTM is 567.925. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ883.836TTM567.925+315.911
TTM567.925YOY406.362+161.563
TTM567.9255Y2,243.148-1,675.222
5Y2,243.14810Y8,272.790-6,029.642
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ883.83611.250+872.586
TTM567.92512.813+555.112
YOY406.3627.209+399.153
5Y2,243.14850.446+2,192.702
10Y8,272.79078.450+8,194.340

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

Measures if the stock price of Australian Ethical Investment Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Asset Management industry mean).
  • A PB ratio of 19.08 means the investor is paying $19.08 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Australian Ethical Investment Ltd:

  • The EOD is 14.866. Seems overpriced? -1
  • The MRQ is 19.085. Seems overpriced? -1
  • The TTM is 24.804. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD14.866MRQ19.085-4.219
MRQ19.085TTM24.804-5.720
TTM24.804YOY48.294-23.490
TTM24.8045Y186.081-161.276
5Y186.08110Y393.511-207.430
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD14.8660.925+13.941
MRQ19.0850.958+18.127
TTM24.8040.958+23.846
YOY48.2941.056+47.238
5Y186.0811.060+185.021
10Y393.5111.169+392.342
2. Total Gains per Share

3. Holders & Insider Transactions

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

3.1. Funds holding Australian Ethical Investment Ltd


4. Summary

4.1. Key Performance Indicators

The key performance indicators of Australian Ethical Investment 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---0.015-0.003-82%0.005-388%0.004-464%0.004-508%
Book Value Growth--0.9320.988-6%1.027-9%1.027-9%1.033-10%
Book Value Per Share--0.2040.211-4%0.208-2%0.177+15%0.137+49%
Book Value Per Share Growth--0.9320.988-6%1.027-9%1.027-9%1.033-10%
Current Ratio--2.0031.922+4%2.189-8%2.558-22%2.036-2%
Debt To Asset Ratio--0.4220.415+2%0.375+12%0.362+16%0.331+27%
Debt To Equity Ratio--0.7290.710+3%0.606+20%0.574+27%0.505+45%
Dividend Per Share--0.0300.020+50%0.017+71%0.014+107%0.010+213%
Dividend Per Share Growth--2.0001.250+60%1.133+76%1.088+84%1.106+81%
Eps--0.0090.015-40%0.025-65%0.021-58%0.013-34%
Eps Growth--0.4980.742-33%1.009-51%1.043-52%1.154-57%
Free Cash Flow Per Share--0.0390.037+6%0.037+6%0.025+57%0.017+134%
Free Cash Flow Per Share Growth--1.0951.060+3%1.090+0%1.073+2%1.161-6%
Free Cash Flow To Equity Per Share--0.0060.010-43%0.013-56%0.022-73%0.019-70%
Free Cash Flow To Equity Per Share Growth--0.4716.902-93%4.916-90%3.885-88%2.746-83%
Gross Profit Margin--1.0001.0000%1.0000%0.747+34%0.663+51%
Intrinsic Value_10Y_max--2.654--------
Intrinsic Value_10Y_min--1.019--------
Intrinsic Value_1Y_max--0.164--------
Intrinsic Value_1Y_min--0.073--------
Intrinsic Value_3Y_max--0.571--------
Intrinsic Value_3Y_min--0.246--------
Intrinsic Value_5Y_max--1.071--------
Intrinsic Value_5Y_min--0.447--------
Net Profit Margin--0.0270.047-42%0.083-67%0.136-80%0.121-77%
Operating Margin---0.036-100%0.067-100%0.168-100%0.174-100%
Operating Ratio--0.1580.096+65%0.080+98%0.369-57%0.383-59%
Pb Ratio14.866-28%19.08524.804-23%48.294-60%186.081-90%393.511-95%
Pe Ratio342.758-28%440.042369.335+19%406.003+8%1623.652-73%6813.086-94%
Peg Ratio--883.836567.925+56%406.362+117%2243.148-61%8272.790-89%
Price Per Share3.030-28%3.8905.250-26%10.093-61%26.878-86%44.777-91%
Price To Total Gains Ratio201.610-28%258.833317.417-18%513.007-50%1905.461-86%-15883.002+6236%
Profit Growth--0.2490.871-71%1.254-80%1.138-78%1.153-78%
Quick Ratio--1.8011.223+47%1.171+54%1.339+35%1.109+62%
Return On Assets--0.0250.057-56%0.111-77%0.082-69%0.060-58%
Return On Equity--0.0430.097-55%0.179-76%0.129-66%0.091-52%
Revenue Growth--1.0280.514+100%-+100%0.903+14%0.981+5%
Total Gains Per Share--0.0150.017-13%0.023-33%0.019-19%0.013+14%
Total Gains Per Share Growth--0.6831.009-32%1.184-42%1.238-45%3.755-82%
Usd Book Value--15293916.40015861195.533-4%15596627.900-2%13293849.521+15%10254009.143+49%
Usd Book Value Change Per Share---0.010-0.002-82%0.003-388%0.003-464%0.002-508%
Usd Book Value Per Share--0.1360.141-4%0.138-2%0.118+15%0.091+49%
Usd Dividend Per Share--0.0200.013+50%0.012+71%0.010+107%0.006+213%
Usd Eps--0.0060.010-40%0.017-65%0.014-58%0.009-34%
Usd Free Cash Flow--2920001.7002751680.800+6%2766816.375+6%1857832.742+57%1250168.586+134%
Usd Free Cash Flow Per Share--0.0260.024+6%0.025+6%0.016+57%0.011+134%
Usd Free Cash Flow To Equity Per Share--0.0040.007-43%0.009-56%0.014-73%0.013-70%
Usd Price Per Share2.016-28%2.5883.493-26%6.715-61%17.882-86%29.790-91%
Usd Profit--663304.1001553364.617-57%2814967.463-76%1761311.718-62%1070869.503-38%
Usd Revenue--24324698.60015994033.767+52%11364488.275+114%9991265.305+143%6828763.274+256%
Usd Total Gains Per Share--0.0100.012-13%0.015-33%0.012-19%0.009+14%
 EOD+3 -2MRQTTM+13 -29YOY+12 -305Y+19 -2410Y+21 -22

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15342.758
Price to Book Ratio (EOD)Between0-114.866
Net Profit Margin (MRQ)Greater than00.027
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.801
Current Ratio (MRQ)Greater than12.003
Debt to Asset Ratio (MRQ)Less than10.422
Debt to Equity Ratio (MRQ)Less than10.729
Return on Equity (MRQ)Greater than0.150.043
Return on Assets (MRQ)Greater than0.050.025
Total5/10 (50.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose3.000
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets39,752
Total Liabilities16,764
Total Stockholder Equity22,988
 As reported
Total Liabilities 16,764
Total Stockholder Equity+ 22,988
Total Assets = 39,752

Assets

Total Assets39,752
Total Current Assets32,547
Long-term Assets32,547
Total Current Assets
Net Receivables 2,942
Other Current Assets 347
Total Current Assets  (as reported)32,547
Total Current Assets  (calculated)3,289
+/- 29,258
Long-term Assets
Property Plant Equipment 1,150
Long-term Assets  (as reported)0
Long-term Assets  (calculated)1,150
+/- 1,150

Liabilities & Shareholders' Equity

Total Current Liabilities16,251
Long-term Liabilities-
Total Stockholder Equity22,988
Total Current Liabilities
Total Current Liabilities  (as reported)16,251
Total Current Liabilities  (calculated)0
+/- 16,251
Long-term Liabilities
Long term Debt Total 23
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)23
+/- 23
Total Stockholder Equity
Common Stock10,332
Retained Earnings 12,653
Other Stockholders Equity 3
Total Stockholder Equity (as reported)22,988
Total Stockholder Equity (calculated)22,988
+/-0
Other
Cash And Equivalents26,330
Cash and Short Term Investments 26,330
Common Stock Shares Outstanding 112,782
Liabilities and Stockholders Equity 39,752



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-12-312022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-31
> Total Assets 
0
0
0
0
0
3,745
3,745
5,050
5,050
5,157
5,157
5,372
5,372
5,591
5,591
5,727
5,727
6,534
6,534
9,285
9,285
8,279
8,279
9,073
9,073
10,052
10,052
10,573
10,573
11,152
11,152
10,146
10,146
11,055
11,055
10,469
10,469
11,100
11,100
9,473
9,473
11,284
11,284
9,184
9,184
8,639
8,639
9,352
9,352
10,278
10,278
12,174
12,174
14,240
14,240
13,974
13,974
17,227
17,227
14,793
14,793
17,672
17,672
19,550
19,550
19,283
19,283
19,598
19,598
23,161
23,161
22,647
22,647
27,322
27,322
27,665
27,665
0
33,816
0
31,460
0
39,466
0
40,590
0
41,940
39,752
39,75241,940040,590039,466031,460033,816027,66527,66527,32227,32222,64722,64723,16123,16119,59819,59819,28319,28319,55019,55017,67217,67214,79314,79317,22717,22713,97413,97414,24014,24012,17412,17410,27810,2789,3529,3528,6398,6399,1849,18411,28411,2849,4739,47311,10011,10010,46910,46911,05511,05510,14610,14611,15211,15210,57310,57310,05210,0529,0739,0738,2798,2799,2859,2856,5346,5345,7275,7275,5915,5915,3725,3725,1575,1575,0505,0503,7453,74500000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
4,760
0
0
0
5,074
0
0
0
5,833
0
0
0
5,176
0
0
0
5,174
0
0
0
6,362
0
0
0
6,369
0
0
0
6,303
0
0
0
6,529
0
0
0
4,569
0
0
0
9,216
0
0
0
13,301
0
0
0
14,330
0
0
0
14,935
14,584
14,584
15,817
15,817
16,088
16,088
19,314
19,314
19,140
19,140
23,182
23,182
22,581
22,581
27,820
27,820
25,781
25,781
34,030
34,030
30,436
30,436
31,345
31,345
32,547
32,54731,34531,34530,43630,43634,03034,03025,78125,78127,82027,82022,58122,58123,18223,18219,14019,14019,31419,31416,08816,08815,81715,81714,58414,58414,93500014,33000013,3010009,2160004,5690006,5290006,3030006,3690006,3620005,1740005,1760005,8330005,0740004,7600000000000
       Cash And Cash Equivalents 
0
0
0
0
0
2,865
2,865
1,519
1,519
1,045
1,045
639
639
1,470
1,470
1,655
1,655
1,825
1,825
3,179
3,179
1,479
1,479
2,044
2,044
1,673
1,672
2,770
2,770
2,552
2,552
1,558
1,558
2,615
2,614
1,959
1,959
1,893
1,893
1,717
1,717
2,555
2,555
2,140
2,140
2,310
2,310
2,237
2,237
3,895
3,895
5,248
5,248
7,945
7,945
7,998
7,998
12,227
12,227
10,044
10,044
14,072
14,072
12,143
12,143
12,591
12,591
11,761
11,761
16,484
16,484
15,244
15,244
18,825
18,825
18,295
18,295
0
21,427
0
21,731
0
27,813
0
25,370
0
27,387
0
027,387025,370027,813021,731021,427018,29518,29518,82518,82515,24415,24416,48416,48411,76111,76112,59112,59112,14312,14314,07214,07210,04410,04412,22712,2277,9987,9987,9457,9455,2485,2483,8953,8952,2372,2372,3102,3102,1402,1402,5552,5551,7171,7171,8931,8931,9591,9592,6142,6151,5581,5582,5522,5522,7702,7701,6721,6732,0442,0441,4791,4793,1793,1791,8251,8251,6551,6551,4701,4706396391,0451,0451,5191,5192,8652,86500000
       Short-term Investments 
0
0
0
0
0
0
0
2,523
2,523
3,000
3,000
3,394
3,394
2,875
2,875
2,591
2,591
3,037
3,037
2,029
2,029
2,518
2,518
2,009
2,009
1,830
1,672
1,254
1,254
1,749
1,749
1,688
1,688
1,674
1,674
1,037
1,037
998
998
673
673
496
496
467
467
350
350
117
117
107
107
115
115
12
12
11
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
0000000000000000000000000000000111112121151151071071171173503504674674964966736739989981,0371,0371,6741,6741,6881,6881,7491,7491,2541,2541,6721,8302,0092,0092,5182,5182,0292,0293,0373,0372,5912,5912,8752,8753,3943,3943,0003,0002,5232,5230000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
622
0
0
0
607
0
0
0
813
0
0
0
1,039
0
0
0
1,487
0
0
0
1,812
0
0
0
1,801
0
0
0
3,050
0
0
0
3,245
0
0
0
1,716
0
0
0
2,474
0
0
0
2,745
0
0
0
1,780
0
0
0
495
1,862
1,862
1,266
963
2,222
1,630
848
848
1,676
1,676
2,375
2,375
1,381
1,381
4,771
4,771
2,819
2,819
4,682
4,682
3,164
3,164
1,986
1,737
2,942
2,9421,7371,9863,1643,1644,6824,6822,8192,8194,7714,7711,3811,3812,3752,3751,6761,6768488481,6302,2229631,2661,8621,8624950001,7800002,7450002,4740001,7160003,2450003,0500001,8010001,8120001,4870001,0390008130006070006220000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
93
0
0
0
121
0
0
0
158
0
0
0
140
0
0
0
342
0
0
0
248
0
0
0
279
0
0
0
362
0
0
0
232
0
0
0
193
0
0
0
2,740
0
0
0
2,599
0
0
0
323
0
0
0
368
579
579
1,610
2,263
1,610
495
1,610
1,982
1,610
610
1,535
1,982
2,076
2,076
450
1,622
600
600
626
1,535
627
627
626
626
347
3476266266276271,5356266006001,6224502,0762,0761,9821,5356101,6101,9821,6104951,6102,2631,6105795793680003230002,5990002,740000193000232000362000279000248000342000140000158000121000930000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
397
0
0
0
517
0
0
0
701
0
0
0
3,103
0
0
0
4,879
0
0
0
4,790
0
0
0
4,686
0
0
0
4,797
0
0
0
4,755
0
0
0
4,070
0
0
0
1,063
0
0
0
939
0
0
0
2,897
0
0
0
2,737
0
0
0
3,466
0
0
0
3,847
0
0
0
4,140
0
0
0
5,996
0
0
0
5,436
0
0
0
10,595
0
010,5950005,4360005,9960004,1400003,8470003,4660002,7370002,8970009390001,0630004,0700004,7550004,7970004,6860004,7900004,8790003,1030007010005170003970000000000
       Property Plant Equipment 
0
0
0
0
0
129
129
132
132
193
192
201
201
200
200
235
235
283
283
2,573
2,573
2,613
2,613
3,207
3,207
4,328
4,328
4,305
4,305
4,206
4,206
4,086
4,086
4,140
4,140
4,092
4,092
4,215
4,215
4,161
4,161
4,041
4,041
3,962
3,962
3,622
3,622
3,440
3,440
620
620
484
484
460
459
2,254
2,254
2,068
2,068
1,989
1,989
1,823
1,823
2,140
2,140
2,060
2,060
1,968
1,968
1,814
1,814
1,628
1,628
1,753
1,753
2,856
2,856
2,785
2,785
2,750
2,750
1,891
1,891
1,622
1,622
1,447
1,447
1,150
1,1501,4471,4471,6221,6221,8911,8912,7502,7502,7852,7852,8562,8561,7531,7531,6281,6281,8141,8141,9681,9682,0602,0602,1402,1401,8231,8231,9891,9892,0682,0682,2542,2544594604844846206203,4403,4403,6223,6223,9623,9624,0414,0414,1614,1614,2154,2154,0924,0924,1404,1404,0864,0864,2064,2064,3054,3054,3284,3283,2073,2072,6132,6132,5732,57328328323523520020020120119219313213212912900000
       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
504
504
1,000
1,000
585
585
80
80
582
582
78
582
580
580
0
637
0
0
0
645
0
0
0
5,810
0
05,81000064500063705805805827858258280805855851,0001,000504504000000000000000000000000000000000000000000000000000000000000000
       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
34
34
46
46
34
34
45
45
28
28
18
18
11
11
95
95
75
75
83
83
57
57
57
57
30
30
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000303057575757838375759595111118182828454534344646343400000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
217
217
270
270
198
198
344
344
288
288
421
421
375
375
450
450
455
455
549
549
576
576
675
675
738
738
742
742
744
744
837
837
772
772
796
796
840
840
696
696
570
570
755
755
3,088
3,088
3,271
3,271
2,995
2,995
955
955
1,095
1,095
942
942
1,282
1,282
2,901
2,901
2,862
2,862
3,062
957
1,953
1,449
1,297
1,297
2,309
1,805
1,648
1,648
3,078
3,078
2,291
2,291
3,404
3,404
2,700
2,700
3,842
3,842
2,601
2,6013,8423,8422,7002,7003,4043,4042,2912,2913,0783,0781,6481,6481,8052,3091,2971,2971,4491,9539573,0622,8622,8622,9012,9011,2821,2829429421,0951,0959559552,9952,9953,2713,2713,0883,08875575557057069669684084079679677277283783774474474274273873867567557657654954945545545045037537542142128828834434419819827027021721700000
> Total Liabilities 
0
0
0
0
0
913
913
787
787
818
818
1,007
1,007
1,049
1,049
1,148
1,148
1,487
1,487
3,520
3,520
2,005
2,005
2,213
2,213
2,368
2,368
2,383
2,383
2,771
2,771
2,333
2,333
2,602
2,602
2,413
2,413
3,044
3,044
2,298
2,298
3,655
3,655
2,438
2,438
1,931
1,931
2,379
2,379
2,982
2,982
3,564
3,564
4,757
4,757
4,817
4,817
6,075
6,075
2,872
2,872
4,856
4,856
7,421
7,421
5,370
5,370
5,356
5,356
7,852
7,852
6,874
6,874
10,308
10,308
9,335
9,335
0
12,999
0
9,917
0
15,286
0
16,721
0
17,275
16,764
16,76417,275016,721015,28609,917012,99909,3359,33510,30810,3086,8746,8747,8527,8525,3565,3565,3705,3707,4217,4214,8564,8562,8722,8726,0756,0754,8174,8174,7574,7573,5643,5642,9822,9822,3792,3791,9311,9312,4382,4383,6553,6552,2982,2983,0443,0442,4132,4132,6022,6022,3332,3332,7712,7712,3832,3832,3682,3682,2132,2132,0052,0053,5203,5201,4871,4871,1481,1481,0491,0491,0071,00781881878778791391300000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
780
0
0
0
974
0
0
0
1,456
0
0
0
1,928
0
0
0
2,293
0
0
0
2,658
0
0
0
2,519
0
0
0
2,946
0
0
0
3,564
0
0
0
1,822
0
0
0
2,605
0
0
0
4,460
0
0
0
5,803
0
0
0
4,688
6,629
6,629
4,491
4,491
4,466
4,466
6,964
6,964
6,004
6,004
9,468
9,468
7,403
7,403
11,343
11,343
8,248
8,248
13,947
13,947
15,709
15,709
16,652
16,652
16,251
16,25116,65216,65215,70915,70913,94713,9478,2488,24811,34311,3437,4037,4039,4689,4686,0046,0046,9646,9644,4664,4664,4914,4916,6296,6294,6880005,8030004,4600002,6050001,8220003,5640002,9460002,5190002,6580002,2930001,9280001,4560009740007800000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
3,000
0
0
0
2,875
0
0
0
3,037
0
0
0
2,518
0
0
0
1,672
0
0
0
1,749
0
0
0
1,674
0
0
0
998
0
0
0
496
0
0
0
350
0
0
0
107
0
0
0
12
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
529
0
0
0
740
0
0
0
787
0
078700074000052900000000000000000000000120001070003500004960009980001,6740001,7490001,6720002,5180003,0370002,8750003,0000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
207
0
0
82
82
0
0
214
214
0
0
242
242
1,520
1,520
300
300
1,688
1,688
288
288
1,736
1,736
254
254
1,789
1,789
437
437
1,601
1,601
412
412
1,882
1,882
243
243
1,956
1,956
243
243
1,903
1,903
1,446
1,446
3,773
3,773
1,171
1,171
2,316
2,316
440
440
2,933
2,933
380
380
2,423
2,423
442
442
3,440
3,440
112
112
4,710
4,710
4,882
4,882
4,813
4,813
5,590
5,590
8,264
8,264
6,753
6,753
0
06,7536,7538,2648,2645,5905,5904,8134,8134,8824,8824,7104,7101121123,4403,4404424422,4232,4233803802,9332,9334404402,3162,3161,1711,1713,7733,7731,4461,4461,9031,9032432431,9561,9562432431,8821,8824124121,6011,6014374371,7891,7892542541,7361,7362882881,6881,6883003001,5201,52024224200214214008282002070000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
361
0
0
0
893
0
0
0
1,242
0
0
0
1,686
0
0
0
1,992
0
0
0
2,370
0
0
0
2,265
0
0
0
2,510
0
0
0
3,153
0
0
0
1,579
0
0
0
2,363
0
0
0
3,014
0
0
0
4,632
0
0
0
4,248
2,821
2,821
377
4,111
66
66
954
6,522
235
235
1,023
9,356
12
12
852
5,932
0
0
1,364
7,617
2,608
2,608
1,300
9,112
0
09,1121,3002,6082,6087,6171,364005,93285212129,3561,0232352356,52295466664,1113772,8212,8214,2480004,6320003,0140002,3630001,5790003,1530002,5100002,2650002,3700001,9920001,6860001,2420008930003610000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
38
0
0
0
75
0
0
0
31
0
0
0
77
0
0
0
76
0
0
0
113
0
0
0
83
0
0
0
98
0
0
0
91
0
0
0
109
0
0
0
377
0
0
0
297
0
0
0
272
0
0
0
168
0
0
0
879
0
0
0
888
0
0
0
840
0
0
0
1,656
0
0
0
1,339
0
0
0
623
0
06230001,3390001,65600084000088800087900016800027200029700037700010900091000980008300011300076000770003100075000380000000000
       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
1,349
0
1,112
0
1,088
0
834
0
440
0
47
23
23470440083401,08801,11201,3490000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
913
913
787
787
818
611
1,007
1,007
968
968
1,148
1,148
1,273
1,273
3,520
3,520
1,763
1,763
693
693
2,068
2,068
696
696
2,483
2,483
598
598
2,348
2,348
624
624
2,608
2,608
697
697
3,244
3,244
556
556
1,688
1,688
423
423
2,739
2,739
1,661
1,661
3,311
3,311
1,044
1,044
4,904
4,904
556
556
4,416
4,416
4,488
4,488
4,990
4,990
2,933
2,933
888
888
870
870
840
840
583
583
544
544
581
581
505
505
572
572
576
576
0
05765765725725055055815815445445835838408408708708888882,9332,9334,9904,9904,4884,4884,4164,4165565564,9044,9041,0441,0443,3113,3111,6611,6612,7392,7394234231,6881,6885565563,2443,2446976972,6082,6086246242,3482,3485985982,4832,4836966962,0682,0686936931,7631,7633,5203,5201,2731,2731,1481,1489689681,0071,00761181878778791391300000
> Total Stockholder Equity
0
0
0
0
0
2,833
2,833
4,263
4,263
4,339
4,339
4,365
4,365
4,542
4,542
4,579
4,579
5,047
5,047
5,765
5,765
6,274
6,274
6,860
6,860
7,684
7,684
8,190
8,190
8,382
8,381
7,813
7,813
8,453
8,453
8,056
8,056
8,056
8,056
7,175
7,175
7,629
7,629
6,746
6,746
6,708
6,708
6,973
6,973
7,297
7,297
8,610
8,610
9,483
9,483
9,157
9,157
11,152
11,152
11,921
11,921
12,816
12,816
12,129
12,129
13,913
13,913
14,242
14,242
15,309
15,309
15,773
15,773
17,014
17,014
18,330
18,330
0
20,817
0
21,543
0
24,180
0
23,869
0
24,665
22,988
22,98824,665023,869024,180021,543020,817018,33018,33017,01417,01415,77315,77315,30915,30914,24214,24213,91313,91312,12912,12912,81612,81611,92111,92111,15211,1529,1579,1579,4839,4838,6108,6107,2977,2976,9736,9736,7086,7086,7466,7467,6297,6297,1757,1758,0568,0568,0568,0568,4538,4537,8137,8138,3818,3828,1908,1907,6847,6846,8606,8606,2746,2745,7655,7655,0475,0474,5794,5794,5424,5424,3654,3654,3394,3394,2634,2632,8332,83300000
   Common Stock
0
0
0
0
0
2,286
2,286
3,767
3,767
3,767
3,767
3,788
3,788
3,788
3,788
3,787
3,787
4,114
4,114
4,628
4,628
4,628
4,628
4,853
4,853
4,950
4,950
5,741
5,741
5,741
5,741
5,740
5,740
5,740
5,740
5,791
5,791
5,791
5,791
5,915
5,915
5,915
5,915
6,038
6,038
6,038
6,038
6,278
6,278
6,278
6,278
6,433
6,433
6,433
6,432
7,004
7,004
7,004
7,004
8,663
8,663
8,693
8,693
9,922
9,922
9,923
9,923
10,145
10,145
10,204
10,204
10,634
10,634
10,634
10,634
11,191
11,191
11,191
11,191
10,581
10,581
10,676
10,676
10,066
10,066
8,969
8,969
10,332
10,3328,9698,96910,06610,06610,67610,67610,58110,58111,19111,19111,19111,19110,63410,63410,63410,63410,20410,20410,14510,1459,9239,9239,9229,9228,6938,6938,6638,6637,0047,0047,0047,0046,4326,4336,4336,4336,2786,2786,2786,2786,0386,0386,0386,0385,9155,9155,9155,9155,7915,7915,7915,7915,7405,7405,7405,7405,7415,7415,7415,7414,9504,9504,8534,8534,6284,6284,6284,6284,1144,1143,7873,7873,7883,7883,7883,7883,7673,7673,7673,7672,2862,28600000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
-286
0
0
0
-355
0
0
0
-427
0
0
0
94
0
0
0
201
0
0
0
335
0
0
0
535
0
0
0
869
0
0
0
974
0
0
0
302
0
0
0
349
0
0
0
1,118
0
0
0
2,338
0
0
0
1,929
0
0
0
1,012
0
0
0
1,251
0
0
0
788
0
0
0
784
0
0
0
1,034
0
0
0
2,706
0
02,7060001,0340007840007880001,2510001,0120001,9290002,3380001,11800034900030200097400086900053500033500020100094000-427000-355000-2860000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
286
0
0
0
355
0
0
0
427
0
0
0
640
0
0
0
878
0
0
0
1,219
0
0
0
1,685
0
0
0
2,348
0
0
0
2,757
0
0
0
2,449
0
0
0
1,670
0
0
0
2,594
0
0
0
3,776
0
0
0
3,492
1,026
1,026
1,012
1,287
1,155
1,155
1,251
1,875
515
-4
788
1,724
204
204
784
2,109
713
713
1,034
1,034
1,446
1,446
2,706
2,706
3
32,7062,7061,4461,4461,0341,0347137132,1097842042041,724788-45151,8751,2511,1551,1551,2871,0121,0261,0263,4920003,7760002,5940001,6700002,4490002,7570002,3480001,6850001,2190008780006400004270003550002860000000000



Balance Sheet

Currency in AUD. All numbers in thousands.