0 XP   0   0   0

Alliance Resources Ltd
Buy, Hold or Sell?

Let's analyse Alliance Resources Ltd together

PenkeI guess you are interested in Alliance Resources 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 Alliance Resources 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 Alliance Resources Ltd

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

Quick analysis of Alliance Resources Ltd (30 sec.)










1. Valuation of Alliance Resources Ltd (5 min.)




Live pricePrice per share (EOD)

A$0.18

2. Growth of Alliance Resources Ltd (5 min.)




Is Alliance Resources Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$12m$9.6m$2m17.2%

How much money is Alliance Resources Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$364.5k-$330.3k-$34.1k?
Net Profit Margin-10,708.3%-11,148.4%--

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

3. Financial Health of Alliance Resources Ltd (5 min.)




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




  Industry Rankings (Metals & Mining)  


Richest
#93 / 131

Most Revenue
#87 / 131

Most Profit
#91 / 131

Most Efficient
#126 / 131


Fundamentals of Alliance Resources Ltd

Financial Health

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

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Alliance Resources Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Alliance Resources Ltd to the Metals & Mining industry mean.
  • A Net Profit Margin of -25,233.3% means that $-252.33 for each $1 in revenue is generated as profit.

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

  • The MRQ is -25,233.3%. The company is making a huge loss. -2
  • The TTM is -10,708.3%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-25,233.3%TTM-10,708.3%-14,525.0%
TTM-10,708.3%YOY-11,148.4%+440.1%
TTM-10,708.3%5Y-4,826.9%-5,881.5%
5Y-4,826.9%10Y-3,654.6%-1,172.3%
Compared to industry (Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-25,233.3%4.0%-25,237.3%
TTM-10,708.3%3.0%-10,711.3%
YOY-11,148.4%5.9%-11,154.3%
5Y-4,826.9%2.7%-4,829.6%
10Y-3,654.6%1.5%-3,656.1%
1.1.2. Return on Assets

Shows how efficient Alliance Resources Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Alliance Resources Ltd to the Metals & Mining industry mean.
  • -4.0% Return on Assets means that Alliance Resources Ltd generated $-0.04 profit for each $1 in assets.

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

  • The MRQ is -4.0%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -3.0%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-4.0%TTM-3.0%-1.0%
TTM-3.0%YOY-3.3%+0.3%
TTM-3.0%5Y-2.8%-0.2%
5Y-2.8%10Y-0.1%-2.6%
Compared to industry (Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.0%-0.1%-3.9%
TTM-3.0%0.2%-3.2%
YOY-3.3%0.8%-4.1%
5Y-2.8%0.2%-3.0%
10Y-0.1%0.2%-0.3%
1.1.3. Return on Equity

Shows how efficient Alliance Resources Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Alliance Resources Ltd to the Metals & Mining industry mean.
  • -4.2% Return on Equity means Alliance Resources Ltd generated $-0.04 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -4.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -3.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-4.2%TTM-3.1%-1.1%
TTM-3.1%YOY-3.4%+0.3%
TTM-3.1%5Y-2.9%-0.2%
5Y-2.9%10Y-0.6%-2.4%
Compared to industry (Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.2%0.3%-4.5%
TTM-3.1%0.6%-3.7%
YOY-3.4%2.6%-6.0%
5Y-2.9%0.2%-3.1%
10Y-0.6%0.1%-0.7%

1.2. Operating Efficiency of Alliance Resources Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Alliance Resources Ltd is operating .

  • Measures how much profit Alliance Resources 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 Alliance Resources Ltd to the Metals & Mining industry mean.
  • An Operating Margin of -12,616.7% means the company generated $-126.17  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Alliance Resources Ltd:

  • The MRQ is -12,616.7%. The company is operating very inefficient. -2
  • The TTM is -5,338.5%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-12,616.7%TTM-5,338.5%-7,278.1%
TTM-5,338.5%YOY-7,360.9%+2,022.4%
TTM-5,338.5%5Y-3,022.0%-2,316.6%
5Y-3,022.0%10Y-2,548.5%-473.5%
Compared to industry (Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-12,616.7%-27.7%-12,589.0%
TTM-5,338.5%-24.5%-5,314.0%
YOY-7,360.9%-17.4%-7,343.5%
5Y-3,022.0%2.0%-3,024.0%
10Y-2,548.5%2.2%-2,550.7%
1.2.2. Operating Ratio

Measures how efficient Alliance Resources Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to 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 Alliance Resources Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY9.094-9.094
TTM-5Y3.018-3.018
5Y3.01810Y9.301-6.283
Compared to industry (Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.374-1.374
TTM-1.376-1.376
YOY9.0941.429+7.665
5Y3.0181.443+1.575
10Y9.3011.352+7.949

1.3. Liquidity of Alliance Resources Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Alliance Resources Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Metals & Mining industry mean).
  • A Current Ratio of 1.37 means the company has $1.37 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.370. The company is just able to pay all its short-term debts.
  • The TTM is 4.120. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ1.370TTM4.120-2.750
TTM4.120YOY2.255+1.865
TTM4.1205Y13.876-9.756
5Y13.87610Y22.115-8.239
Compared to industry (Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3701.899-0.529
TTM4.1201.898+2.222
YOY2.2551.670+0.585
5Y13.8761.855+12.021
10Y22.1151.914+20.201
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Alliance Resources Ltd to the Metals & Mining industry mean.
  • A Quick Ratio of 1.25 means the company can pay off $1.25 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 1.252. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 2.098. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.252TTM2.098-0.846
TTM2.098YOY1.140+0.959
TTM2.0985Y7.043-4.944
5Y7.04310Y9.827-2.784
Compared to industry (Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2520.730+0.522
TTM2.0980.758+1.340
YOY1.1400.675+0.465
5Y7.0430.772+6.271
10Y9.8270.781+9.046

1.4. Solvency of Alliance Resources Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Alliance Resources Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Alliance Resources Ltd to Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.05 means that Alliance Resources Ltd assets are financed with 5.4% credit (debt) and the remaining percentage (100% - 5.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.054. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.046. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.054TTM0.046+0.008
TTM0.046YOY0.037+0.009
TTM0.0465Y0.038+0.007
5Y0.03810Y0.055-0.016
Compared to industry (Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0540.365-0.311
TTM0.0460.362-0.316
YOY0.0370.424-0.387
5Y0.0380.444-0.406
10Y0.0550.431-0.376
1.4.2. Debt to Equity Ratio

Measures if Alliance Resources Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Alliance Resources Ltd to the Metals & Mining industry mean.
  • A Debt to Equity ratio of 5.7% means that company has $0.06 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.057. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.048. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.057TTM0.048+0.009
TTM0.048YOY0.039+0.009
TTM0.0485Y0.041+0.007
5Y0.04110Y0.065-0.024
Compared to industry (Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0570.477-0.420
TTM0.0480.497-0.449
YOY0.0390.570-0.531
5Y0.0410.487-0.446
10Y0.0650.519-0.454

2. Market Valuation of Alliance Resources 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 Alliance Resources Ltd generates.

  • Above 15 is considered overpriced but always compare Alliance Resources Ltd to the Metals & Mining industry mean.
  • A PE ratio of -93.54 means the investor is paying $-93.54 for every $1 in earnings.

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

  • The EOD is -109.124. Company is losing money. -2
  • The MRQ is -93.535. Company is losing money. -2
  • The TTM is -102.747. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-109.124MRQ-93.535-15.589
MRQ-93.535TTM-102.747+9.212
TTM-102.747YOY-100.883-1.863
TTM-102.7475Y-75.518-27.229
5Y-75.51810Y-82.652+7.134
Compared to industry (Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD-109.124-0.136-108.988
MRQ-93.5350.759-94.294
TTM-102.7472.101-104.848
YOY-100.8835.008-105.891
5Y-75.5186.357-81.875
10Y-82.6523.992-86.644
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Alliance Resources 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 Alliance Resources Ltd:

  • The MRQ is -93.535. Very Bad. -2
  • The TTM is -106.217. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-93.535TTM-106.217+12.682
TTM-106.217YOY-96.099-10.118
TTM-106.2175Y-67.528-38.689
5Y-67.52810Y69.471-136.999
Compared to industry (Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-93.5354.319-97.854
TTM-106.2176.303-112.520
YOY-96.0992.401-98.500
5Y-67.52816.018-83.546
10Y69.47118.168+51.303

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

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

  • At or below 1 is considered healthy (always compare to Metals & Mining industry mean).
  • A PB ratio of 1.96 means the investor is paying $1.96 for each $1 in book value.

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

  • The EOD is 2.287. Good. +1
  • The MRQ is 1.960. Good. +1
  • The TTM is 2.171. Good. +1
Trends
Current periodCompared to+/- 
EOD2.287MRQ1.960+0.327
MRQ1.960TTM2.171-0.211
TTM2.171YOY2.663-0.492
TTM2.1715Y2.026+0.145
5Y2.02610Y2.873-0.847
Compared to industry (Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD2.2870.956+1.331
MRQ1.9601.066+0.894
TTM2.1711.080+1.091
YOY2.6631.217+1.446
5Y2.0261.107+0.919
10Y2.8731.104+1.769
2. Total Gains per Share

3. Holders & Insider Transactions

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


4. Summary

4.1. Key Performance Indicators

The key performance indicators of Alliance Resources 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---0.0030.004-182%0.001-492%0.000-783%-0.003+10%
Book Value Growth--0.9611.064-10%1.014-5%1.011-5%0.982-2%
Book Value Per Share--0.0770.074+3%0.061+24%0.062+24%0.097-21%
Book Value Per Share Growth--0.9611.064-10%1.014-5%1.011-5%0.982-2%
Current Ratio--1.3704.120-67%2.255-39%13.876-90%22.115-94%
Debt To Asset Ratio--0.0540.046+18%0.037+46%0.038+41%0.055-1%
Debt To Equity Ratio--0.0570.048+19%0.039+47%0.041+39%0.065-11%
Dividend Per Share----0%-0%-0%-0%
Eps---0.002-0.002-4%-0.002+10%-0.002+18%0.000-75%
Eps Growth--1.0000.970+3%1.005-1%0.871+15%1.282-22%
Free Cash Flow Per Share---0.005-0.005-3%-0.004-29%-0.005-12%-0.005-7%
Free Cash Flow Per Share Growth--1.0000.724+38%1.106-10%0.972+3%0.938+7%
Free Cash Flow To Equity Per Share---0.0050.000-20748%-0.005-13%-0.004-27%-0.007+30%
Free Cash Flow To Equity Per Share Growth--1.0001.269-21%1.127-11%1.036-4%0.913+10%
Gross Profit Margin--1.0001.0000%1.020-2%1.026-3%1.016-2%
Intrinsic Value_10Y_max--0.525--------
Intrinsic Value_10Y_min---0.163--------
Intrinsic Value_1Y_max---0.009--------
Intrinsic Value_1Y_min---0.020--------
Intrinsic Value_3Y_max--0.020--------
Intrinsic Value_3Y_min---0.058--------
Intrinsic Value_5Y_max--0.106--------
Intrinsic Value_5Y_min---0.092--------
Net Profit Margin---252.333-107.083-58%-111.484-56%-48.269-81%-36.546-86%
Operating Margin---126.167-53.385-58%-73.609-42%-30.220-76%-25.485-80%
Operating Ratio----0%9.094-100%3.018-100%9.301-100%
Pb Ratio2.287+14%1.9602.171-10%2.663-26%2.026-3%2.873-32%
Pe Ratio-109.124-17%-93.535-102.747+10%-100.883+8%-75.518-19%-82.652-12%
Peg Ratio---93.535-106.217+14%-96.099+3%-67.528-28%69.471-235%
Price Per Share0.175+14%0.1500.159-6%0.165-9%0.125+20%0.312-52%
Price To Total Gains Ratio-56.814-17%-48.697-20.217-58%-34.950-28%3139.883-102%-33496.421+68685%
Profit Growth---0.735-100%0.866-100%0.901-100%1.294-100%
Quick Ratio--1.2522.098-40%1.140+10%7.043-82%9.827-87%
Return On Assets---0.040-0.030-26%-0.033-17%-0.028-31%-0.001-97%
Return On Equity---0.042-0.031-26%-0.034-18%-0.029-31%-0.006-87%
Total Gains Per Share---0.0030.004-182%0.001-492%0.000-783%-0.003+10%
Usd Book Value--12014652.70011664871.225+3%9653835.650+24%9721945.837+24%15249908.335-21%
Usd Book Value Change Per Share---0.0020.003-182%0.001-492%0.000-783%-0.002+10%
Usd Book Value Per Share--0.0510.049+3%0.041+24%0.041+24%0.065-21%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.001-0.001-4%-0.001+10%-0.001+18%0.000-75%
Usd Free Cash Flow---855243.150-825637.300-3%-610579.075-29%-753944.140-12%-799397.436-7%
Usd Free Cash Flow Per Share---0.004-0.003-3%-0.003-29%-0.003-12%-0.003-7%
Usd Free Cash Flow To Equity Per Share---0.0040.000-20748%-0.003-13%-0.003-27%-0.005+30%
Usd Price Per Share0.116+14%0.1000.106-6%0.110-9%0.083+20%0.208-52%
Usd Profit---503632.100-364501.238-28%-330363.031-34%-280428.408-44%-55569.153-89%
Usd Revenue--1995.9001164.275+71%997.950+100%23887.597-92%93910.422-98%
Usd Total Gains Per Share---0.0020.003-182%0.001-492%0.000-783%-0.002+10%
 EOD+2 -3MRQTTM+8 -28YOY+10 -285Y+12 -2610Y+16 -22

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-109.124
Price to Book Ratio (EOD)Between0-12.287
Net Profit Margin (MRQ)Greater than0-252.333
Operating Margin (MRQ)Greater than0-126.167
Quick Ratio (MRQ)Greater than11.252
Current Ratio (MRQ)Greater than11.370
Debt to Asset Ratio (MRQ)Less than10.054
Debt to Equity Ratio (MRQ)Less than10.057
Return on Equity (MRQ)Greater than0.15-0.042
Return on Assets (MRQ)Greater than0.05-0.040
Total4/10 (40.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.175
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2021-12-31. Currency in AUD. All numbers in thousands.

Summary
Total Assets19,096
Total Liabilities1,037
Total Stockholder Equity18,059
 As reported
Total Liabilities 1,037
Total Stockholder Equity+ 18,059
Total Assets = 19,096

Assets

Total Assets19,096
Total Current Assets1,206
Long-term Assets1,206
Total Current Assets
Cash And Cash Equivalents 75
Net Receivables 114
Other Current Assets 104
Total Current Assets  (as reported)1,206
Total Current Assets  (calculated)293
+/- 913
Long-term Assets
Property Plant Equipment 17,789
Long-term Assets  (as reported)0
Long-term Assets  (calculated)17,789
+/- 17,789

Liabilities & Shareholders' Equity

Total Current Liabilities880
Long-term Liabilities-
Total Stockholder Equity18,059
Total Current Liabilities
Accounts payable 743
Other Current Liabilities 70
Total Current Liabilities  (as reported)880
Total Current Liabilities  (calculated)813
+/- 67
Long-term Liabilities
Long term Debt Total 78
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)78
+/- 78
Total Stockholder Equity
Common Stock58,750
Retained Earnings -41,193
Other Stockholders Equity 502
Total Stockholder Equity (as reported)18,059
Total Stockholder Equity (calculated)18,059
+/-0
Other
Cash and Short Term Investments 988
Net Tangible Assets 18,059



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-31
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,726
0
0
0
0
0
0
0
3,115
0
0
3,447
3,447
0
0
0
2,386
0
0
0
2,013
0
0
2,063
2,062
3,948
3,948
2,967
2,967
4,396
4,396
3,846
3,846
9,227
9,227
8,872
8,872
21,805
21,805
19,240
19,240
46,573
46,573
46,355
46,355
27,802
27,802
59,694
59,694
64,515
64,515
62,149
62,149
56,415
56,415
52,451
52,451
50,736
50,736
48,838
48,838
46,213
46,213
42,673
42,672
40,531
40,531
34,008
34,008
27,109
27,109
27,588
27,588
27,179
27,179
25,017
25,017
16,130
16,130
15,433
15,433
14,376
14,376
13,853
13,853
12,691
12,691
14,781
14,781
13,954
13,954
0
15,458
0
15,453
0
19,446
0
19,096
19,096019,446015,453015,458013,95413,95414,78114,78112,69112,69113,85313,85314,37614,37615,43315,43316,13016,13025,01725,01727,17927,17927,58827,58827,10927,10934,00834,00840,53140,53142,67242,67346,21346,21348,83848,83850,73650,73652,45152,45156,41556,41562,14962,14964,51564,51559,69459,69427,80227,80246,35546,35546,57346,57319,24019,24021,80521,8058,8728,8729,2279,2273,8463,8464,3964,3962,9672,9673,9483,9482,0622,063002,0130002,3860003,4473,447003,115000000013,72600000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,076
0
0
0
0
0
0
0
622
0
0
0
1,147
0
0
0
1,573
0
0
0
890
0
0
0
1,048
0
0
0
1,523
0
0
0
972
0
0
0
4,821
0
0
0
5,492
0
0
0
24,407
0
0
0
52,516
0
0
0
48,456
0
0
0
35,472
0
0
0
31,246
0
0
0
25,567
0
0
0
29,688
0
0
0
25,870
0
0
25,000
24,730
11,182
11,182
9,752
9,752
7,457
7,457
5,605
5,605
3,201
3,201
3,868
3,868
1,504
1,504
1,720
1,720
589
589
3,421
3,421
1,206
1,206
1,2061,2063,4213,4215895891,7201,7201,5041,5043,8683,8683,2013,2015,6055,6057,4577,4579,7529,75211,18211,18224,73025,0000025,87000029,68800025,56700031,24600035,47200048,45600052,51600024,4070005,4920004,8210009720001,5230001,0480008900001,5730001,14700062200000004,07600000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,905
0
0
0
0
0
0
0
520
0
0
0
754
0
0
0
1,168
0
0
0
858
0
0
0
683
0
0
0
1,421
0
0
0
890
0
0
0
4,739
0
0
0
5,166
0
0
0
23,793
0
0
0
43,250
0
0
0
38,429
0
0
0
34,914
0
0
0
31,091
0
0
0
25,359
0
0
0
16,673
0
0
0
927
0
0
25,000
24,687
10,701
10,701
9,497
9,497
7,298
7,298
5,408
5,408
3,024
3,024
3,693
3,693
1,366
1,366
0
1,561
0
453
0
3,306
0
75
7503,306045301,56101,3661,3663,6933,6933,0243,0245,4085,4087,2987,2989,4979,49710,70110,70124,68725,0000092700016,67300025,35900031,09100034,91400038,42900043,25000023,7930005,1660004,7390008900001,4210006830008580001,16800075400052000000003,90500000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29
0
0
0
0
0
0
0
0
0
0
0
304
0
0
0
343
0
0
0
32
0
0
36
365
396
396
62
62
78
78
56
56
48
48
52
52
289
289
296
296
520
520
443
443
545
545
236
236
88
88
479
479
361
361
466
466
155
155
106
106
113
113
160
160
102
102
69
69
56
56
108
108
49
49
43
43
432
432
238
238
111
111
120
120
108
108
153
153
94
94
96
96
59
59
93
93
114
114
11411493935959969694941531531081081201201111112382384324324343494910810856566969102102160160113113106106155155466466361361479479888823623654554544344352052029629628928952524848565678786262396396365360032000343000304000000000002900000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
34
34
40
40
78
78
27
27
79
79
30
30
98
98
30
30
109
109
112
112
237
237
9,030
9,030
9,298
9,298
9,549
9,549
99
99
92
92
93
93
49
48
101
101
48
48
89
89
12,947
12,947
25,203
25,203
24,836
24,836
59
59
0
0
49
49
17
18
48
48
77
77
69
69
22
22
44
44
63
63
77
77
22
22
104
104
104104222277776363444422226969777748481817494900595924,83624,83625,20325,20312,94712,9478989484810110148499393929299999,5499,5499,2989,2989,0309,03023723711211210910930309898303079792727787840403434000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,650
0
0
0
0
0
0
0
2,493
0
0
0
2,299
0
0
0
813
0
0
0
1,123
0
0
0
1,014
0
0
0
1,444
0
0
0
2,874
0
0
0
4,050
0
0
0
13,748
0
0
0
21,948
0
0
0
7,178
0
0
0
13,692
0
0
0
16,979
0
0
0
17,592
0
0
0
17,106
0
0
0
4,320
0
0
0
1,718
0
0
0
287
0
0
0
5,680
0
0
0
8,248
0
0
0
10,913
0
0
0
13,738
0
0
0
16,025
0
0
0016,02500013,73800010,9130008,2480005,6800002870001,7180004,32000017,10600017,59200016,97900013,6920007,17800021,94800013,7480004,0500002,8740001,4440001,0140001,1230008130002,2990002,49300000009,65000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,650
0
0
0
0
0
0
0
2,493
0
0
2,099
2,099
0
0
0
746
0
0
0
1,047
0
0
866
866
880
880
1,119
1,119
1,677
1,677
2,550
2,550
3,058
3,058
3,747
3,747
7,351
7,351
11,552
11,552
15,318
15,318
20,991
20,990
10,681
10,681
1,863
1,863
2,003
2,003
2,060
2,060
2,104
2,104
2,135
2,135
2,395
2,395
3,100
3,100
3,741
3,741
2,151
2,151
2,374
2,374
2,038
2,038
491
491
576
576
1,153
1,153
98
98
2,572
2,572
4,161
4,160
5,499
5,499
6,998
6,998
8,841
8,841
10,604
10,604
12,161
12,161
13,382
13,382
14,372
14,372
15,831
15,831
17,789
17,789
17,78917,78915,83115,83114,37214,37213,38213,38212,16112,16110,60410,6048,8418,8416,9986,9985,4995,4994,1604,1612,5722,57298981,1531,1535765764914912,0382,0382,3742,3742,1512,1513,7413,7413,1003,1002,3952,3952,1352,1352,1042,1042,0602,0602,0032,0031,8631,86310,68110,68120,99020,99115,31815,31811,55211,5527,3517,3513,7473,7473,0583,0582,5502,5501,6771,6771,1191,119880880866866001,0470007460002,0992,099002,49300000009,65000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,356
2,356
1,500
1,500
1,420
1,420
1,250
1,250
649
649
294
294
274
274
0
341
0
0
0
149
0
0
0014900034102742742942946496491,2501,2501,4201,4201,5001,5002,3562,3560000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
200
200
0
0
0
67
0
0
0
76
0
0
149
149
0
0
325
325
324
324
324
324
324
324
304
304
3,542
3,542
2,196
2,196
1,368
1,368
958
958
681
681
5,316
5,316
10,775
10,775
11,632
11,632
17,250
17,250
14,844
14,844
14,608
14,608
14,491
14,491
14,348
14,348
14,955
14,955
16,182
16,182
2,281
2,281
1,142
1,142
1,143
1,143
323
323
189
189
2,376
2,376
1,520
1,520
1,420
1,420
1,250
1,250
0
0
15
15
15
15
15
15
45
45
45
45
45
45
454545454545151515151515001,2501,2501,4201,4201,5201,5202,3762,3761891893233231,1431,1431,1421,1422,2812,28116,18216,18214,95514,95514,34814,34814,49114,49114,60814,60814,84414,84417,25017,25011,63211,63210,77510,7755,3165,3166816819589581,3681,3682,1962,1963,5423,542304304324324324324324324325325001491490076000670002002000000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
978
0
0
0
0
0
0
0
360
0
0
335
335
0
0
0
382
0
0
0
370
0
0
375
375
770
770
468
468
634
634
664
663
473
473
599
599
2,290
2,290
1,534
1,533
1,347
1,347
1,896
1,896
2,224
2,224
2,605
2,605
1,941
1,941
1,610
1,610
353
353
556
556
723
723
696
696
397
397
1,820
1,820
1,910
1,910
9,823
9,823
4,531
4,531
3,116
3,116
263
263
220
220
199
199
543
542
198
1,031
432
432
454
1,359
357
357
194
194
0
568
0
951
0
660
0
1,037
1,03706600951056801941943573571,3594544324321,0311985425431991992202202632633,1163,1164,5314,5319,8239,8231,9101,9101,8201,8203973976966967237235565563533531,6101,6101,9411,9412,6052,6052,2242,2241,8961,8961,3471,3471,5331,5342,2902,2905995994734736636646346344684687707703753750037000038200033533500360000000097800000000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
679
0
0
0
0
0
0
0
56
0
0
31
31
0
0
0
78
0
0
0
89
0
0
50
50
445
445
143
143
309
309
339
338
132
132
274
274
1,690
1,690
934
933
717
717
1,237
1,237
1,568
1,568
2,605
2,605
1,941
1,941
1,610
1,610
353
353
520
520
672
672
647
647
345
345
1,746
1,746
964
964
9,738
9,738
4,441
4,441
3,020
3,020
162
162
139
139
129
129
469
468
121
121
352
352
372
372
356
356
184
184
457
457
789
789
498
498
880
880
8808804984987897894574571841843563563723723523521211214684691291291391391621623,0203,0204,4414,4419,7389,7389649641,7461,7463453456476476726725205203533531,6101,6101,9411,9412,6052,6051,5681,5681,2371,2377177179339341,6901,690274274132132338339309309143143445445505000890007800031310056000000067900000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19
0
0
0
19
0
0
0019000190000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11
7
0
0
0
74
0
0
0
83
0
0
45
45
0
0
127
127
0
0
330
330
132
132
242
242
1,660
1,660
860
860
671
671
1,135
1,135
1,536
1,536
402
402
0
0
508
517
276
276
371
371
561
561
242
242
216
216
126
126
897
897
53
53
2,235
2,235
42
42
104
104
36
36
107
107
369
369
99
99
229
229
353
353
201
201
157
157
327
327
722
722
312
312
743
743
7437433123127227223273271571572012013533532292299999369369107107363610410442422,2352,2355353897897126126216216242242561561371371276276517508004024021,5361,5361,1351,1356716718608601,6601,660242242132132330330001271270045450083000740007110000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
282
0
0
0
0
0
0
0
55
0
0
0
25
0
0
0
5
0
0
0
6
0
0
5
5
445
445
16
16
309
309
9
9
0
0
32
32
30
30
74
74
46
46
102
102
32
32
2,203
2,203
1,941
1,941
1,101
1,093
77
77
148
149
112
112
405
405
129
129
1,620
1,620
68
68
9,685
9,685
927
927
2,979
2,979
57
57
102
102
22
22
100
99
22
22
11
123
0
0
13
155
0
0
13
111
0
0
26
167
70
70
707016726001111300155130012311222299100222210210257572,9792,9799279279,6859,68568681,6201,62012912940540511211214914877771,0931,1011,9411,9412,2032,20332321021024646747430303232009930930916164454455500600050002500055000000028200000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
298
0
0
0
0
0
0
0
304
0
0
0
304
0
0
0
304
0
0
0
281
0
0
0
325
0
0
0
325
0
0
0
325
0
0
0
325
0
0
0
600
0
0
0
659
0
0
0
0
0
0
0
0
0
0
0
36
0
0
0
49
0
0
0
74
0
0
0
85
0
0
0
96
0
0
0
82
0
0
0
74
0
0
0
80
0
0
0
1
0
0
0
111
0
0
0
162
0
0
001620001110001000800007400082000960008500074000490003600000000000659000600000325000325000325000325000281000304000304000304000000029800000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
106
0
96
0
87
0
78
7808709601060800000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
304
304
0
0
0
304
0
0
0
281
0
0
325
325
325
325
325
325
325
325
325
325
341
341
325
325
600
600
600
600
630
630
659
659
656
656
0
0
0
0
0
0
0
0
36
36
51
51
49
49
52
52
74
74
946
946
86
86
90
90
96
96
101
101
82
82
70
70
74
74
77
77
80
80
82
82
1
1
2
2
5
5
66
66
75
75
79
79
7979757566665522118282808077777474707082821011019696909086869469467474525249495151363600000000656656659659630630600600600600325325341341325325325325325325325325325325002810003040003043040000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,748
0
0
0
0
0
0
0
2,755
0
0
3,111
3,111
0
0
0
2,003
0
0
0
1,643
1,643
0
1,688
1,688
3,178
3,178
2,500
2,499
3,762
3,762
3,183
3,183
8,754
8,754
8,273
8,273
19,515
19,515
17,706
17,706
45,226
45,226
44,459
44,459
25,578
25,578
57,090
57,089
62,574
62,574
60,539
60,539
56,062
56,062
51,895
51,895
50,013
50,013
48,141
48,141
45,816
45,816
40,853
40,853
38,621
38,621
24,185
24,185
22,578
22,578
24,472
24,472
26,916
26,916
24,796
24,796
15,386
15,386
13,988
14,891
13,345
13,345
12,517
12,517
11,332
11,332
14,424
14,424
13,760
13,760
0
14,890
0
14,502
0
18,786
0
18,059
18,059018,786014,502014,890013,76013,76014,42414,42411,33211,33212,51712,51713,34513,34514,89113,98815,38615,38624,79624,79626,91626,91624,47224,47222,57822,57824,18524,18538,62138,62140,85340,85345,81645,81648,14148,14150,01350,01351,89551,89556,06256,06260,53960,53962,57462,57457,08957,09025,57825,57844,45944,45945,22645,22617,70617,70619,51519,5158,2738,2738,7548,7543,1833,1833,7623,7622,4992,5003,1783,1781,6881,68801,6431,6430002,0030003,1113,111002,755000000012,74800000000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,567
0
0
0
0
0
0
0
19,961
0
0
4,361
4,361
0
0
0
5,376
0
0
0
5,616
0
0
6,363
6,363
8,683
8,683
8,683
8,683
10,393
10,393
10,382
10,382
16,305
16,305
16,294
16,294
25,016
25,016
25,677
25,677
54,926
54,926
55,574
55,574
55,867
55,867
90,665
90,665
98,918
98,918
98,918
98,918
98,918
98,918
98,918
98,918
98,918
98,918
98,918
98,918
98,918
98,918
98,918
98,918
98,918
98,918
98,918
98,918
98,841
98,841
103,476
103,476
55,841
55,841
55,841
55,841
47,495
47,495
47,495
47,495
47,495
47,495
47,498
47,498
47,500
47,500
51,815
51,815
51,930
51,930
53,814
53,814
53,759
53,759
58,750
58,750
58,750
58,750
58,75058,75058,75058,75053,75953,75953,81453,81451,93051,93051,81551,81547,50047,50047,49847,49847,49547,49547,49547,49547,49547,49555,84155,84155,84155,841103,476103,47698,84198,84198,91898,91898,91898,91898,91898,91898,91898,91898,91898,91898,91898,91898,91898,91898,91898,91898,91898,91898,91898,91890,66590,66555,86755,86755,57455,57454,92654,92625,67725,67725,01625,01616,29416,29416,30516,30510,38210,38210,39310,3938,6838,6838,6838,6836,3636,363005,6160005,3760004,3614,3610019,961000000016,56700000000000000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,022
0
0
0
-1,166
0
0
0
-1,278
0
0
0
-1,342
0
0
0
-1,428
0
0
0
-1,537
0
0
0
-1,587
0
0
0
491
0
0
0
1,004
0
0
0
3,378
0
0
0
3,813
0
0
0
3,852
0
0
0
-71
0
0
0
54
0
0
0
54
0
0
0
364
0
0
0
-781
0
0
0
-64
0
0
0
-1,375
0
0
0
-1,577
0
0
0
-2,511
0
0
0
-2,293
0
0
0
138
0
0
00138000-2,293000-2,511000-1,577000-1,375000-64000-7810003640005400054000-710003,8520003,8130003,3780001,004000491000-1,587000-1,537000-1,428000-1,342000-1,278000-1,166000-1,0220000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,644
0
0
0
0
0
0
0
1,022
0
0
0
1,166
0
0
0
1,278
0
0
0
1,342
0
0
0
1,428
0
0
0
1,537
0
0
0
1,587
0
0
0
2,079
0
0
0
2,650
0
0
0
5,105
0
0
0
3,852
0
0
0
3,911
0
0
0
71
0
0
0
143
0
0
0
155
0
0
0
425
0
0
0
0
0
0
0
12
-567
-567
-1,375
-1,375
-1,425
-1,425
-1,577
-1,577
-2,166
-2,166
-2,511
-2,511
-2,528
-2,528
-2,293
-2,293
-1,209
-1,209
138
138
502
502
502502138138-1,209-1,209-2,293-2,293-2,528-2,528-2,511-2,511-2,166-2,166-1,577-1,577-1,425-1,425-1,375-1,375-567-567120000000425000155000143000710003,9110003,8520005,1050002,6500002,0790001,5870001,5370001,4280001,3420001,2780001,1660001,02200000002,64400000000000000



Balance Sheet

Currency in AUD. All numbers in thousands.