0 XP   0   0   0

Avenira Ltd
Buy, Hold or Sell?

Let's analyse Avenira together

PenkeI guess you are interested in Avenira 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 Avenira 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 Avenira Ltd

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

Quick analysis of Avenira (30 sec.)










1. Valuation of Avenira (5 min.)




Live pricePrice per share (EOD)

A$0.02

2. Growth of Avenira (5 min.)




Is Avenira growing?

Current yearPrevious yearGrowGrow %
How rich?$4.5m$5.8m-$1.3m-30.9%

How much money is Avenira making?

Current yearPrevious yearGrowGrow %
Making money-$1.1m-$578.7k-$528.4k?
Net Profit Margin-19,011.0%-14,421.5%--

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

3. Financial Health of Avenira (5 min.)




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




  Industry Rankings (Other Industrial Metals & Mining)  


Richest
#685 / 1009

Most Revenue
#394 / 1009

Most Profit
#725 / 1009

Most Efficient
#930 / 1009


Fundamentals of Avenira

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.
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 Avenira Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Avenira to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of -14,264.8% means that $-142.65 for each $1 in revenue is generated as profit.

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

  • The MRQ is -14,264.8%. The company is making a huge loss. -2
  • The TTM is -19,011.0%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-14,264.8%TTM-19,011.0%+4,746.2%
TTM-19,011.0%YOY-14,421.5%-4,589.5%
TTM-19,011.0%5Y-12,135.3%-6,875.7%
5Y-12,135.3%10Y-452,528.8%+440,393.5%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-14,264.8%-46.5%-14,218.3%
TTM-19,011.0%-49.9%-18,961.1%
YOY-14,421.5%-89.2%-14,332.3%
5Y-12,135.3%-339.0%-11,796.3%
10Y-452,528.8%-857.8%-451,671.0%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Avenira to the Other Industrial Metals & Mining industry mean.
  • -19.4% Return on Assets means that Avenira generated $-0.19 profit for each $1 in assets.

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

  • The MRQ is -19.4%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -12.7%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-19.4%TTM-12.7%-6.7%
TTM-12.7%YOY-6.5%-6.2%
TTM-12.7%5Y-11.5%-1.2%
5Y-11.5%10Y-9.2%-2.3%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-19.4%-7.2%-12.2%
TTM-12.7%-7.6%-5.1%
YOY-6.5%-7.2%+0.7%
5Y-11.5%-12.0%+0.5%
10Y-9.2%-14.9%+5.7%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Avenira to the Other Industrial Metals & Mining industry mean.
  • -38.2% Return on Equity means Avenira generated $-0.38 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -38.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -24.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-38.2%TTM-24.8%-13.4%
TTM-24.8%YOY-10.5%-14.3%
TTM-24.8%5Y-17.4%-7.4%
5Y-17.4%10Y-12.9%-4.5%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-38.2%-7.5%-30.7%
TTM-24.8%-7.9%-16.9%
YOY-10.5%-7.5%-3.0%
5Y-17.4%-12.3%-5.1%
10Y-12.9%-15.9%+3.0%

1.2. Operating Efficiency of Avenira Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Avenira is operating .

  • Measures how much profit Avenira 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 Avenira 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 Avenira Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-5,439.9%+5,439.9%
TTM-5,439.9%YOY-7,225.9%+1,786.0%
TTM-5,439.9%5Y-5,714.2%+274.3%
5Y-5,714.2%10Y-436,708.6%+430,994.4%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--1,710.9%+1,710.9%
TTM-5,439.9%-31.2%-5,408.7%
YOY-7,225.9%-139.6%-7,086.3%
5Y-5,714.2%-280.7%-5,433.5%
10Y-436,708.6%-785.6%-435,923.0%
1.2.2. Operating Ratio

Measures how efficient Avenira 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 Avenira Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y22.577-22.577
5Y22.57710Y3,964.871-3,942.294
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.009-2.009
TTM-1.965-1.965
YOY-2.366-2.366
5Y22.5773.779+18.798
10Y3,964.8716.338+3,958.533

1.3. Liquidity of Avenira Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Avenira 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 1.62 means the company has $1.62 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.620. The company is able to pay all its short-term debts. +1
  • The TTM is 1.546. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.620TTM1.546+0.074
TTM1.546YOY3.117-1.571
TTM1.5465Y4.878-3.332
5Y4.87810Y4.594+0.284
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6202.978-1.358
TTM1.5463.335-1.789
YOY3.1173.666-0.549
5Y4.8784.265+0.613
10Y4.5944.581+0.013
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Avenira to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 1.62 means the company can pay off $1.62 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.620. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.031. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.620TTM1.031+0.589
TTM1.031YOY1.646-0.615
TTM1.0315Y2.417-1.386
5Y2.41710Y3.228-0.811
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6200.904+0.716
TTM1.0310.720+0.311
YOY1.6460.886+0.760
5Y2.4171.071+1.346
10Y3.2281.188+2.040

1.4. Solvency of Avenira Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Avenira to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.49 means that Avenira assets are financed with 49.1% credit (debt) and the remaining percentage (100% - 49.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.491. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.483. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.491TTM0.483+0.008
TTM0.483YOY0.336+0.148
TTM0.4835Y0.304+0.180
5Y0.30410Y0.215+0.088
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4910.153+0.338
TTM0.4830.152+0.331
YOY0.3360.143+0.193
5Y0.3040.205+0.099
10Y0.2150.250-0.035
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Avenira to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 96.6% means that company has $0.97 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.966. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.937. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.966TTM0.937+0.029
TTM0.937YOY0.543+0.393
TTM0.9375Y0.484+0.453
5Y0.48410Y0.327+0.157
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9660.143+0.823
TTM0.9370.150+0.787
YOY0.5430.140+0.403
5Y0.4840.214+0.270
10Y0.3270.225+0.102

2. Market Valuation of Avenira 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 Avenira generates.

  • Above 15 is considered overpriced but always compare Avenira to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of -11.03 means the investor is paying $-11.03 for every $1 in earnings.

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

  • The EOD is -8.704. Company is losing money. -2
  • The MRQ is -11.025. Company is losing money. -2
  • The TTM is -20.495. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-8.704MRQ-11.025+2.321
MRQ-11.025TTM-20.495+9.469
TTM-20.495YOY-25.165+4.671
TTM-20.4955Y-19.220-1.275
5Y-19.22010Y-54.096+34.876
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD-8.704-7.790-0.914
MRQ-11.025-9.936-1.089
TTM-20.495-10.690-9.805
YOY-25.165-19.191-5.974
5Y-19.220-18.287-0.933
10Y-54.096-19.983-34.113
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Avenira.

  • 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 Avenira Ltd:

  • The MRQ is 8.201. Seems overpriced? -1
  • The TTM is -16.999. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ8.201TTM-16.999+25.200
TTM-16.999YOY-26.657+9.658
TTM-16.9995Y-14.948-2.051
5Y-14.94810Y236,138.710-236,153.658
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ8.201-1.880+10.081
TTM-16.999-3.438-13.561
YOY-26.657-8.034-18.623
5Y-14.948-5.103-9.845
10Y236,138.710-5.144+236,143.854

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

Measures if the stock price of Avenira 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 4.21 means the investor is paying $4.21 for each $1 in book value.

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

  • The EOD is 3.324. Neutral. Compare to industry.
  • The MRQ is 4.211. Neutral. Compare to industry.
  • The TTM is 3.368. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD3.324MRQ4.211-0.887
MRQ4.211TTM3.368+0.843
TTM3.368YOY1.825+1.543
TTM3.3685Y1.760+1.608
5Y1.76010Y2.277-0.517
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD3.3241.498+1.826
MRQ4.2111.812+2.399
TTM3.3681.850+1.518
YOY1.8252.642-0.817
5Y1.7602.481-0.721
10Y2.2772.797-0.520
2. Total Gains per Share

3. Holders & Insider Transactions

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


4. Summary

4.1. Key Performance Indicators

The key performance indicators of Avenira 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--0.0000.000+105%-0.001+240%-0.002+528%-0.001+409%
Book Value Growth--1.0880.999+9%0.917+19%0.931+17%0.973+12%
Book Value Per Share--0.0050.004+2%0.006-22%0.012-63%0.026-83%
Book Value Per Share Growth--1.0880.999+9%0.917+19%0.931+17%0.973+12%
Current Ratio--1.6201.546+5%3.117-48%4.878-67%4.594-65%
Debt To Asset Ratio--0.4910.483+2%0.336+46%0.304+62%0.215+128%
Debt To Equity Ratio--0.9660.937+3%0.543+78%0.484+100%0.327+196%
Dividend Per Share----0%-0%-0%-0%
Eps---0.002-0.001-47%0.000-78%-0.002+32%-0.002+32%
Eps Growth---1.3440.149-1004%0.946-242%0.692-294%0.333-504%
Free Cash Flow Per Share---0.001-0.001-39%0.000-70%-0.001-17%-0.002+37%
Free Cash Flow Per Share Growth---0.3980.486-182%0.985-140%0.982-141%0.931-143%
Free Cash Flow To Equity Per Share--0.0000.000+249%0.000+311%-0.001+496%-0.002+922%
Free Cash Flow To Equity Per Share Growth--16.2206.388+154%0.622+2509%1.764+820%1.185+1268%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--0.367--------
Intrinsic Value_10Y_min---0.058--------
Intrinsic Value_1Y_max--0.003--------
Intrinsic Value_1Y_min---0.007--------
Intrinsic Value_3Y_max--0.035--------
Intrinsic Value_3Y_min---0.021--------
Intrinsic Value_5Y_max--0.098--------
Intrinsic Value_5Y_min---0.033--------
Net Profit Margin---142.648-190.110+33%-144.215+1%-121.353-15%-4525.288+3072%
Operating Margin----54.3990%-72.2590%-57.1420%-4367.0860%
Operating Ratio----0%-0%22.577-100%3964.871-100%
Pb Ratio3.324-27%4.2113.368+25%1.825+131%1.760+139%2.277+85%
Pe Ratio-8.704+21%-11.025-20.495+86%-25.165+128%-19.220+74%-54.096+391%
Peg Ratio--8.201-16.999+307%-26.657+425%-14.948+282%236138.710-100%
Price Per Share0.015-27%0.0190.015+27%0.010+95%0.013+44%0.061-69%
Price To Total Gains Ratio41.298-27%52.31115.370+240%-11.615+122%-0.722+101%-647424.555+1237743%
Profit Growth--0.3280.574-43%0.723-55%0.757-57%0.308+7%
Quick Ratio--1.6201.031+57%1.646-2%2.417-33%3.228-50%
Return On Assets---0.194-0.127-35%-0.065-67%-0.115-41%-0.092-53%
Return On Equity---0.382-0.248-35%-0.105-72%-0.174-54%-0.129-66%
Revenue Growth--5.0142.507+100%-+100%1.009+397%1.552+223%
Total Gains Per Share--0.0000.000+105%-0.001+240%-0.002+528%-0.001+409%
Total Gains Per Share Growth--2.8712.435+18%1.000+187%0.731+293%-30406.940+1059365%
Usd Book Value--4584515.7704479789.566+2%5864960.799-22%12519252.882-63%26675723.850-83%
Usd Book Value Change Per Share--0.0000.000+105%0.000+240%-0.001+528%-0.001+409%
Usd Book Value Per Share--0.0030.003+2%0.004-22%0.008-63%0.017-83%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.001-0.001-47%0.000-78%-0.002+32%-0.002+32%
Usd Free Cash Flow---1407521.986-860463.537-39%-421842.447-70%-1174763.148-17%-1934025.590+37%
Usd Free Cash Flow Per Share---0.001-0.001-39%0.000-70%-0.001-17%-0.001+37%
Usd Free Cash Flow To Equity Per Share--0.0000.000+249%0.000+311%-0.001+496%-0.001+922%
Usd Price Per Share0.010-27%0.0130.010+27%0.006+95%0.009+44%0.041-69%
Usd Profit---1750969.805-1107204.014-37%-578788.546-67%-1694471.934-3%-2044828.094+17%
Usd Revenue--12274.7854907.696+150%1460.334+741%11765.620+4%44191.900-72%
Usd Total Gains Per Share--0.0000.000+105%0.000+240%-0.001+528%-0.001+409%
 EOD+2 -3MRQTTM+20 -17YOY+15 -225Y+17 -2110Y+23 -15

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-8.704
Price to Book Ratio (EOD)Between0-13.324
Net Profit Margin (MRQ)Greater than0-142.648
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.620
Current Ratio (MRQ)Greater than11.620
Debt to Asset Ratio (MRQ)Less than10.491
Debt to Equity Ratio (MRQ)Less than10.966
Return on Equity (MRQ)Greater than0.15-0.382
Return on Assets (MRQ)Greater than0.05-0.194
Total4/10 (40.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.016
Total1/1 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets13,547
Total Liabilities6,656
Total Stockholder Equity6,891
 As reported
Total Liabilities 6,656
Total Stockholder Equity+ 6,891
Total Assets = 13,547

Assets

Total Assets13,547
Total Current Assets1,613
Long-term Assets1,613
Total Current Assets
Net Receivables 189
Total Current Assets  (as reported)1,613
Total Current Assets  (calculated)189
+/- 1,424
Long-term Assets
Property Plant Equipment 9,907
Long-term Assets  (as reported)0
Long-term Assets  (calculated)9,907
+/- 9,907

Liabilities & Shareholders' Equity

Total Current Liabilities996
Long-term Liabilities-
Total Stockholder Equity6,891
Total Current Liabilities
Total Current Liabilities  (as reported)996
Total Current Liabilities  (calculated)0
+/- 996
Long-term Liabilities
Long term Debt Total 3,332
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)3,332
+/- 3,332
Total Stockholder Equity
Common Stock144,576
Retained Earnings -137,685
Total Stockholder Equity (as reported)6,891
Total Stockholder Equity (calculated)6,891
+/-0
Other
Cash And Equivalents1,424
Cash and Short Term Investments 1,424
Common Stock Shares Outstanding 1,245,462
Liabilities and Stockholders Equity 13,547



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-12-312022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-31
> Total Assets 
0
208
208
3,183
3,183
2,234
2,234
3,690
3,690
22,115
22,115
26,249
26,249
29,314
29,314
71,946
71,946
69,776
69,776
68,243
68,243
64,989
64,989
63,131
63,131
59,745
59,745
76,386
76,386
79,009
79,009
76,784
76,784
74,921
74,921
73,219
73,219
33,726
33,726
57,215
57,215
84,324
84,324
71,546
71,546
66,847
66,847
75,053
75,053
72,034
72,034
69,059
69,059
32,860
32,860
10,395
10,395
0
9,737
0
12,191
0
14,012
0
13,149
0
12,407
13,547
13,54712,407013,149014,012012,19109,737010,39510,39532,86032,86069,05969,05972,03472,03475,05375,05366,84766,84771,54671,54684,32484,32457,21557,21533,72633,72673,21973,21974,92174,92176,78476,78479,00979,00976,38676,38659,74559,74563,13163,13164,98964,98968,24368,24369,77669,77671,94671,94629,31429,31426,24926,24922,11522,1153,6903,6902,2342,2343,1833,1832082080
   > Total Current Assets 
0
0
0
0
0
0
2,154
0
0
0
12,420
0
0
0
8,920
0
0
0
32,045
0
0
0
20,639
0
0
0
10,602
0
0
0
28,635
0
0
0
22,269
0
0
0
15,994
0
0
0
26,132
14,331
14,331
7,608
7,608
8,589
8,589
6,935
6,935
4,817
4,817
25,424
25,424
2,863
2,863
1,397
1,397
2,542
2,542
3,252
3,252
1,266
1,266
1,150
1,150
1,613
1,6131,1501,1501,2661,2663,2523,2522,5422,5421,3971,3972,8632,86325,42425,4244,8174,8176,9356,9358,5898,5897,6087,60814,33114,33126,13200015,99400022,26900028,63500010,60200020,63900032,0450008,92000012,4200002,154000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
2,050
0
0
0
11,905
0
0
0
7,678
0
0
0
31,136
0
0
0
10,909
0
0
0
8,852
0
0
0
28,300
0
0
0
22,076
0
0
0
15,388
0
0
0
24,474
8,991
8,991
2,946
2,946
2,388
2,388
3,679
3,679
2,259
2,259
279
279
2,775
2,775
0
1,288
0
2,424
0
3,123
0
888
0
1,010
0
01,010088803,12302,42401,28802,7752,7752792792,2592,2593,6793,6792,3882,3882,9462,9468,9918,99124,47400015,38800022,07600028,3000008,85200010,90900031,1360007,67800011,9050002,050000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
101
0
0
0
24
0
0
0
51
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000051000240001010000000000
       Net Receivables 
0
14
14
112
112
104
104
166
166
414
413
326
326
1,023
1,218
2,252
2,252
559
859
9,522
9,522
9,375
9,729
7,483
7,483
1,504
1,751
401
401
316
335
259
259
170
193
351
351
158
318
695
695
484
1,658
2,702
2,702
1,061
1,125
3,986
4,111
775
843
1,043
1,193
12
43
58
58
79
109
118
118
51
81
378
378
42
71
189
1897142378378815111811810979585843121,1931,0438437754,1113,9861,1251,0612,7022,7021,6584846956953181583513511931702592593353164014011,7511,5047,4837,4839,7299,3759,5229,5228595592,2522,2521,2181,02332632641341416616610410411211214140
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
195
195
0
0
300
300
0
0
354
354
0
0
247
247
0
0
19
19
0
0
24
24
0
0
448
288
0
0
1,174
1,174
0
0
145
81
125
125
68
126
65
65
25,133
25,102
30
30
30
30
0
0
30
48
0
0
30
69
0
06930004830003030303025,10225,13365651266812512581145001,1741,17400288448002424001919002472470035435400300300001951950000000000000
   > Long-term Assets 
0
0
0
0
0
0
80
0
0
0
9,695
0
0
0
20,394
0
0
0
37,731
0
0
0
44,351
0
0
0
49,143
0
0
0
50,374
0
0
0
52,652
0
0
0
17,732
0
0
0
58,192
0
0
0
59,239
0
0
0
65,099
0
0
0
7,436
0
0
0
8,339
0
0
0
10,760
0
0
0
11,257
0
011,25700010,7600008,3390007,43600065,09900059,23900058,19200017,73200052,65200050,37400049,14300044,35100037,73100020,3940009,69500080000000
       Property Plant Equipment 
0
2
2
67
67
80
80
108
108
9,695
9,695
12,455
12,455
20,394
20,394
29,777
29,777
35,337
35,337
37,115
37,115
38,821
38,821
39,886
39,886
41,747
41,747
43,057
43,057
45,444
45,444
47,327
47,327
49,044
49,044
49,748
49,748
16,033
16,032
37,883
37,883
51,746
51,746
50,984
50,984
57,642
57,642
64,120
64,120
62,761
62,761
61,920
61,920
5,895
5,895
5,997
5,997
6,432
6,432
7,301
7,301
7,560
7,560
8,608
8,608
8,944
8,944
9,907
9,9078,9448,9448,6088,6087,5607,5607,3017,3016,4326,4325,9975,9975,8955,89561,92061,92062,76162,76164,12064,12057,64257,64250,98450,98451,74651,74637,88337,88316,03216,03349,74849,74849,04449,04447,32747,32745,44445,44443,05743,05741,74741,74739,88639,88638,82138,82137,11537,11535,33735,33729,77729,77720,39420,39412,45512,4559,6959,69510810880806767220
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,977
4,977
4,747
4,747
4,645
4,645
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000004,6454,6454,7474,7474,9774,977000000000000000000000000000000000000000
       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
78
78
31
31
31
31
31
31
16
16
16
16
16
16
0
425
0
0
0
1,719
0
0
0
831
0
08310001,719000425016161616161631313131313178780000000000000000000000000000000000000000000
       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
256
256
241
241
228
228
215
215
202
202
5,166
5,166
4,940
193
4,661
4,661
84
84
152
152
142
142
136
136
44
44
38
38
0
0
0
0
0
0
0
0
0
0
0
000000000003838444413613614214215215284844,6614,6611934,9405,1665,16620220221521522822824124125625600000000000000000000000000000
       Other Assets 
0
45
45
0
0
0
0
0
0
0
0
0
0
0
0
1,932
1,932
2,394
2,394
4,642
4,642
5,530
5,530
6,243
6,243
7,396
7,396
5,580
5,580
4,930
4,930
3,808
3,808
3,608
3,608
3,731
3,731
1,699
1,699
6,672
6,672
6,446
6,446
6,231
6,231
1,597
1,597
2,344
679
2,166
684
2,170
689
1,482
1,482
1,482
1,482
1,482
1,482
1,482
1,482
1,482
1,482
1,482
1,482
1,482
1,482
0
01,4821,4821,4821,4821,4821,4821,4821,4821,4821,4821,4821,4821,4821,4826892,1706842,1666792,3441,5971,5976,2316,2316,4466,4466,6726,6721,6991,6993,7313,7313,6083,6083,8083,8084,9304,9305,5805,5807,3967,3966,2436,2435,5305,5304,6424,6422,3942,3941,9321,93200000000000045450
> Total Liabilities 
0
179
179
169
169
128
128
108
108
613
613
444
444
2,983
2,983
1,841
1,841
2,455
2,455
1,877
1,877
2,804
2,804
2,101
2,101
2,513
2,513
2,582
2,582
2,117
2,117
2,172
2,172
2,407
2,407
2,290
2,290
3,994
3,994
7,922
7,922
12,102
12,102
15,815
15,815
20,261
20,261
17,851
23,072
15,894
15,894
14,810
18,315
16,382
16,382
1,498
1,498
0
2,199
0
2,117
0
4,905
0
6,176
0
6,071
6,656
6,6566,07106,17604,90502,11702,19901,4981,49816,38216,38218,31514,81015,89415,89423,07217,85120,26120,26115,81515,81512,10212,1027,9227,9223,9943,9942,2902,2902,4072,4072,1722,1722,1172,1172,5822,5822,5132,5132,1012,1012,8042,8041,8771,8772,4552,4551,8411,8412,9832,9834444446136131081081281281691691791790
   > Total Current Liabilities 
0
179
179
169
169
128
128
108
108
613
613
444
444
2,983
2,983
1,841
1,841
1,166
1,166
587
587
1,515
1,514
811
811
1,224
1,224
1,292
1,292
828
828
883
883
924
924
785
785
2,661
2,661
1,617
1,617
3,337
3,337
3,489
3,489
6,901
6,901
4,876
4,875
2,975
2,975
3,375
3,375
15,092
15,092
134
134
403
403
341
341
640
640
1,098
1,098
762
762
996
9967627621,0981,09864064034134140340313413415,09215,0923,3753,3752,9752,9754,8754,8766,9016,9013,4893,4893,3373,3371,6171,6172,6612,6617857859249248838838288281,2921,2921,2241,2248118111,5141,5155875871,1661,1661,8411,8412,9832,9834444446136131081081281281691691791790
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
101
0
0
0
24
0
0
0
51
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,458
4,458
8,505
1,988
1,433
1,433
804
804
1,624
1,624
0
1,318
0
0
0
36
0
0
0
38
0
0
0
16
0
01600038000360001,31801,6241,6248048041,4331,4331,9888,5054,4584,45800000000000000000000000051000240001010000000000
       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
4,458
4,458
8,505
8,505
1,433
1,433
804
804
1,624
1,624
0
1,318
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000001,31801,6241,6248048041,4331,4338,5058,5054,4584,4580000000000000000000000000000000000000000000
       Accounts payable 
0
5
5
164
164
66
66
94
94
558
558
444
444
1,513
1,513
1,841
1,841
751
751
365
365
780
780
581
581
774
774
1,154
1,154
291
291
755
755
316
316
646
646
1,354
1,354
1,228
1,228
959
959
3,093
3,093
4,337
4,337
3,243
3,243
1,044
1,044
1,542
1,542
531
531
104
104
195
195
278
278
228
228
1,011
1,011
300
300
0
03003001,0111,0112282282782781951951041045315311,5421,5421,0441,0443,2433,2434,3374,3373,0933,0939599591,2281,2281,3541,3546466463163167557552912911,1541,1547747745815817807803653657517511,8411,8411,5131,51344444455855894946666164164550
       Other Current Liabilities 
0
174
174
5
5
62
62
15
15
56
56
0
0
1,470
1,470
0
0
415
415
223
223
735
735
230
230
450
450
139
139
537
537
127
127
609
609
139
139
1,307
1,307
389
389
2,377
2,377
395
395
576
576
200
200
916
1,127
0
0
13,101
13,244
0
0
166
173
0
0
331
343
51
51
380
446
0
04463805151343331001731660013,24413,101001,1279162002005765763953952,3772,3773893891,3071,307139139609609127127537537139139450450230230735735223223415415001,4701,47000565615156262551741740
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,290
0
0
0
1,290
0
0
0
1,290
0
0
0
1,290
0
0
0
1,482
0
0
0
1,333
0
0
0
8,765
0
0
0
13,360
0
0
0
12,919
0
0
0
1,290
0
0
0
1,796
0
0
0
4,265
0
0
0
5,309
0
05,3090004,2650001,7960001,29000012,91900013,3600008,7650001,3330001,4820001,2900001,2900001,2900001,290000000000000000000
       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
6,248
0
7,215
0
6,681
0
0
0
74
0
56
0
37
0
2,497
0
3,081
0
3,203
3,332
3,3323,20303,08102,4970370560740006,68107,21506,248000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,290
1,290
1,290
1,290
1,290
1,290
1,290
1,290
1,290
1,290
1,290
1,290
1,290
1,290
1,290
1,290
1,482
1,482
1,506
1,506
1,333
1,333
1,328
1,328
4,019
4,019
3,224
3,224
2,430
2,430
2,476
2,476
5,704
5,704
4,753
4,753
1,290
1,290
1,290
1,290
1,740
1,740
1,740
1,740
1,768
1,768
1,997
1,997
2,106
2,106
0
02,1062,1061,9971,9971,7681,7681,7401,7401,7401,7401,2901,2901,2901,2904,7534,7535,7045,7042,4762,4762,4302,4303,2243,2244,0194,0191,3281,3281,3331,3331,5061,5061,4821,4821,2901,2901,2901,2901,2901,2901,2901,2901,2901,2901,2901,2901,2901,2901,2901,29000000000000000000
> Total Stockholder Equity
0
29
29
3,014
3,014
2,106
2,106
3,581
3,581
21,502
21,502
25,805
25,805
24,711
26,331
70,115
70,115
67,336
67,321
66,384
66,384
62,258
62,185
61,115
61,115
57,327
57,232
73,537
73,537
76,623
76,891
74,344
74,344
72,663
72,514
71,088
71,088
29,850
29,732
49,293
49,293
64,664
72,222
48,919
48,919
41,529
46,586
51,982
51,981
51,723
51,723
50,743
50,743
19,905
19,905
8,898
8,898
0
7,538
0
10,074
0
9,107
0
6,973
0
6,336
6,891
6,8916,33606,97309,107010,07407,53808,8988,89819,90519,90550,74350,74351,72351,72351,98151,98246,58641,52948,91948,91972,22264,66449,29349,29329,73229,85071,08871,08872,51472,66374,34474,34476,89176,62373,53773,53757,23257,32761,11561,11562,18562,25866,38466,38467,32167,33670,11570,11526,33124,71125,80525,80521,50221,5023,5813,5812,1062,1063,0143,01429290
   Common Stock
0
550
550
3,972
3,972
3,967
3,967
6,739
6,739
25,324
25,324
30,818
30,818
40,089
40,089
87,115
87,115
87,187
87,187
87,947
87,947
87,947
87,947
86,401
86,401
87,408
87,407
87,408
87,408
89,928
89,927
89,928
89,928
89,928
89,927
89,830
89,830
89,901
89,901
107,541
107,541
119,817
119,817
120,270
120,270
123,147
125,038
135,363
135,863
139,480
139,480
142,270
142,270
142,280
142,280
137,337
137,337
137,337
137,337
140,517
140,517
140,517
140,517
140,517
140,517
142,386
142,386
144,576
144,576142,386142,386140,517140,517140,517140,517140,517140,517137,337137,337137,337137,337142,280142,280142,270142,270139,480139,480135,863135,363125,038123,147120,270120,270119,817119,817107,541107,54189,90189,90189,83089,83089,92789,92889,92889,92889,92789,92887,40887,40887,40787,40886,40186,40187,94787,94787,94787,94787,18787,18787,11587,11540,08940,08930,81830,81825,32425,3246,7396,7393,9673,9673,9723,9725505500
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
1,537
0
0
0
2,586
0
0
0
5,439
0
0
0
5,815
0
0
0
11,997
0
0
0
10,523
0
0
0
12,524
0
0
0
10,920
0
0
0
11,815
0
0
0
26,036
0
0
0
25,148
0
0
0
26,235
0
0
0
27,014
0
0
0
25,260
0
0
0
18,291
0
0
0
16,525
0
016,52500018,29100025,26000027,01400026,23500025,14800026,03600011,81500010,92000012,52400010,52300011,9970005,8150005,4390002,5860001,537000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
1,559
0
0
0
2,653
0
0
0
8,849
0
0
0
7,970
0
0
0
14,159
0
0
0
12,776
0
0
0
15,191
0
0
0
13,186
0
0
0
13,566
0
0
0
33,873
25,805
25,805
27,039
30,672
25,877
25,877
26,235
31,479
27,189
27,189
27,014
23,663
25,192
25,192
25,260
25,260
18,238
18,238
18,291
18,291
17,458
17,458
16,525
16,525
0
016,52516,52517,45817,45818,29118,29118,23818,23825,26025,26025,19225,19223,66327,01427,18927,18931,47926,23525,87725,87730,67227,03925,80525,80533,87300013,56600013,18600015,19100012,77600014,1590007,9700008,8490002,6530001,559000000



Balance Sheet

Currency in AUD. All numbers in thousands.




Cash Flow

Currency in AUD. All numbers in thousands.