25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Douugh Ltd
Buy, Hold or Sell?

Let's analyze Douugh together

I guess you are interested in Douugh 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 Douugh 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.

Get notifications about Douugh Ltd

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

1. Quick Overview

1.1. Quick analysis of Douugh (30 sec.)










1.2. What can you expect buying and holding a share of Douugh? (30 sec.)

How much money do you get?

How much money do you get?
A$0.00
When do you have the money?
1 year
How often do you get paid?
10.0%

What is your share worth?

Current worth
A$0.00
Expected worth in 1 year
A$0.00
How sure are you?
40.0%

+ What do you gain per year?

Total Gains per Share
A$0.00
Return On Investment
-39.0%

For what price can you sell your share?

Current Price per Share
A$0.01
Expected price per share
A$0.004 - A$0.006
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Douugh (5 min.)




Live pricePrice per Share (EOD)
A$0.01
Intrinsic Value Per Share
A$-0.02 - A$0.04
Total Value Per Share
A$-0.02 - A$0.04

2.2. Growth of Douugh (5 min.)




Is Douugh growing?

Current yearPrevious yearGrowGrow %
How rich?-$435.7k$206.7k-$642.4k-147.4%

How much money is Douugh making?

Current yearPrevious yearGrowGrow %
Making money-$962.1k-$3.8m$2.8m299.2%
Net Profit Margin-314.5%-4,134.3%--

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

2.3. Financial Health of Douugh (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Douugh?

Welcome investor! Douugh's management wants to use your money to grow the business. In return you get a share of Douugh.

First you should know what it really means to hold a share of Douugh. And how you can make/lose money.

Speculation

The Price per Share of Douugh is A$0.005. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Douugh.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Douugh, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is A$0.00. Based on the TTM, the Book Value Change Per Share is A$0.00 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.00 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is A$0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Douugh.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps0.00-9.3%0.00-9.3%0.00-37.0%0.00-41.6%0.00-34.4%
Usd Book Value Change Per Share0.00-6.2%0.00-6.2%0.00-20.7%0.00-2.7%0.00-2.9%
Usd Dividend Per Share0.000.0%0.000.0%0.008.8%0.001.8%0.000.9%
Usd Total Gains Per Share0.00-6.2%0.00-6.2%0.00-11.9%0.00-0.9%0.00-2.0%
Usd Price Per Share0.00-0.00-0.01-0.01-0.04-
Price to Earnings Ratio-4.11--4.11--2.75--4.73--29.42-
Price-to-Total Gains Ratio-6.16--6.16--8.56--0.04-1,266.92-
Price to Book Ratio-9.08--9.08-51.03-14.55-48.73-
Price-to-Total Gains Ratio-6.16--6.16--8.56--0.04-1,266.92-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.003177
Number of shares314762
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (314762 shares)-97.45-14.79
Gains per Year (314762 shares)-389.80-59.16
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-390-400111-171-69
20-780-790223-341-128
30-1169-1180334-512-187
40-1559-1570445-682-246
50-1949-1960557-853-305
60-2339-2350668-1023-364
70-2729-2740779-1194-423
80-3118-3130891-1364-482
90-3508-35201002-1535-541
100-3898-39101113-1705-600

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.01.00.00.0%0.03.00.00.0%0.05.00.00.0%0.010.00.00.0%5.015.01.023.8%
Book Value Change Per Share0.01.00.00.0%0.03.00.00.0%1.04.00.020.0%4.06.00.040.0%11.010.00.052.4%
Dividend per Share0.00.01.00.0%1.00.02.033.3%1.00.04.020.0%1.00.09.010.0%3.00.018.014.3%
Total Gains per Share0.01.00.00.0%0.03.00.00.0%1.04.00.020.0%4.06.00.040.0%11.010.00.052.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Douugh 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--0.0000.0000%-0.002+235%0.000-56%0.000-53%
Book Value Per Share--0.0000.0000%0.000-311%0.001-132%0.001-132%
Current Ratio--0.6490.6490%1.085-40%1.888-66%5.497-88%
Debt To Asset Ratio--1.4661.4660%0.884+66%1.008+45%0.621+136%
Debt To Equity Ratio----0%7.599-100%1.692-100%1.049-100%
Dividend Per Share----0%0.001-100%0.000-100%0.000-100%
Enterprise Value--4226032.8084226032.8080%14875086.488-72%62562289.612-93%152069901.140-97%
Eps---0.001-0.0010%-0.003+299%-0.003+349%-0.003+271%
Ev To Ebitda Ratio---2.900-2.9000%-2.478-15%-5.724+97%-30.144+939%
Ev To Sales Ratio--8.7788.7780%101.727-91%1514.798-99%1196.189-99%
Free Cash Flow Per Share--0.0000.0000%-0.003+20282%-0.003+20277%-0.002+14144%
Free Cash Flow To Equity Per Share--0.0000.0000%-0.001+297%0.000-77%0.000-24%
Gross Profit Margin--1.1651.1650%1.045+11%1.1670%1.171-1%
Intrinsic Value_10Y_max--0.037--------
Intrinsic Value_10Y_min---0.019--------
Intrinsic Value_1Y_max---0.001--------
Intrinsic Value_1Y_min---0.003--------
Intrinsic Value_3Y_max--0.001--------
Intrinsic Value_3Y_min---0.007--------
Intrinsic Value_5Y_max--0.007--------
Intrinsic Value_5Y_min---0.011--------
Market Cap10375399.680+40%6225239.8086225239.8080%16600639.488-63%48971886.490-87%135336713.426-95%
Net Profit Margin---3.145-3.1450%-41.343+1214%-1284.294+40733%-650.620+20586%
Operating Margin---3.064-3.0640%-41.271+1247%-1231.478+40086%-626.731+20352%
Operating Ratio--1.0001.0000%58.558-98%2393.913-100%1209.592-100%
Pb Ratio-15.130-67%-9.078-9.0780%51.029-118%14.552-162%48.732-119%
Pe Ratio-6.852-67%-4.111-4.1110%-2.746-33%-4.733+15%-29.417+616%
Price Per Share0.005+40%0.0030.0030%0.008-63%0.024-87%0.065-95%
Price To Free Cash Flow Ratio402.038+40%241.223241.2230%-3.187+101%41.726+478%-24.352+110%
Price To Total Gains Ratio-10.262-67%-6.157-6.1570%-8.556+39%-0.038-99%1266.919-100%
Quick Ratio--0.6080.6080%1.050-42%1.861-67%5.437-89%
Return On Assets---1.029-1.0290%-2.161+110%-1.606+56%-1.825+77%
Return On Equity----0%-18.5830%-4.6650%-4.2870%
Total Gains Per Share--0.0000.0000%-0.001+92%0.000-85%0.000-68%
Usd Book Value---435733.175-435733.1750%206707.693-311%1378474.376-132%1366320.635-132%
Usd Book Value Change Per Share--0.0000.0000%-0.001+235%0.000-56%0.000-53%
Usd Book Value Per Share--0.0000.0000%0.000-311%0.001-132%0.001-132%
Usd Dividend Per Share----0%0.000-100%0.000-100%0.000-100%
Usd Enterprise Value--2685221.2462685221.2460%9451629.954-72%39752078.819-93%96625215.184-97%
Usd Eps--0.0000.0000%-0.002+299%-0.002+349%-0.002+271%
Usd Free Cash Flow--16397.76816397.7680%-3309323.321+20282%-3308616.502+20277%-2302851.563+14144%
Usd Free Cash Flow Per Share--0.0000.0000%-0.002+20282%-0.002+20277%-0.001+14144%
Usd Free Cash Flow To Equity Per Share--0.0000.0000%-0.001+297%0.000-77%0.000-24%
Usd Market Cap6592528.957+40%3955517.3743955517.3740%10548046.331-63%31116736.675-87%85992947.711-95%
Usd Price Per Share0.003+40%0.0020.0020%0.005-63%0.015-87%0.041-95%
Usd Profit---962148.096-962148.0960%-3841286.555+299%-4317577.566+349%-3485328.930+262%
Usd Revenue--305906.341305906.3410%92912.000+229%158891.682+93%177206.007+73%
Usd Total Gains Per Share--0.0000.0000%-0.001+92%0.000-85%0.000-68%
 EOD+5 -3MRQTTM+0 -0YOY+23 -165Y+15 -2410Y+15 -24

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-6.852
Price to Book Ratio (EOD)Between0-1-15.130
Net Profit Margin (MRQ)Greater than0-3.145
Operating Margin (MRQ)Greater than0-3.064
Quick Ratio (MRQ)Greater than10.608
Current Ratio (MRQ)Greater than10.649
Debt to Asset Ratio (MRQ)Less than11.466
Debt to Equity Ratio (MRQ)Less than10.000
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.05-1.029
Total1/10 (10.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5041.022
Ma 20Greater thanMa 500.006
Ma 50Greater thanMa 1000.007
Ma 100Greater thanMa 2000.007
OpenGreater thanClose0.005
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Douugh Ltd

Douugh Limited develops artificial intelligence services for reimagine banking in Australia. The company enables customers to better manage their money and achieve financial freedom through a smart mobile banking app. Douugh Limited was founded in 2016 and is based in Sydney, Australia.

Fundamental data was last updated by Penke on 2025-02-16 10:03:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is unable to pay all its debts by selling its assets.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Douugh to the Software - Application industry mean.
  • A Net Profit Margin of -314.5% means that $-3.15 for each $1 in revenue is generated as profit.

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

  • The MRQ is -314.5%. The company is making a huge loss. -2
  • The TTM is -314.5%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-314.5%TTM-314.5%0.0%
TTM-314.5%YOY-4,134.3%+3,819.8%
TTM-314.5%5Y-128,429.4%+128,114.9%
5Y-128,429.4%10Y-65,062.0%-63,367.4%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Douugh to the Software - Application industry mean.
  • -102.9% Return on Assets means that Douugh generated $-1.03 profit for each $1 in assets.

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

  • The MRQ is -102.9%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -102.9%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-102.9%TTM-102.9%0.0%
TTM-102.9%YOY-216.1%+113.2%
TTM-102.9%5Y-160.6%+57.7%
5Y-160.6%10Y-182.5%+21.9%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Douugh to the Software - Application industry mean.
  • 0.0% Return on Equity means Douugh generated $0.00 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-1,858.3%+1,858.3%
TTM-5Y-466.5%+466.5%
5Y-466.5%10Y-428.7%-37.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Douugh Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Douugh is operating .

  • Measures how much profit Douugh 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 Douugh to the Software - Application industry mean.
  • An Operating Margin of -306.4% means the company generated $-3.06  for each $1 in revenue (before taxes).

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

  • The MRQ is -306.4%. The company is operating very inefficient. -2
  • The TTM is -306.4%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-306.4%TTM-306.4%0.0%
TTM-306.4%YOY-4,127.1%+3,820.7%
TTM-306.4%5Y-123,147.8%+122,841.4%
5Y-123,147.8%10Y-62,673.1%-60,474.8%
4.3.2.2. Operating Ratio

Measures how efficient Douugh is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Application industry mean).
  • An Operation Ratio of 1.00 means that the operating costs are $1.00 for each $1 in net sales.

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

  • The MRQ is 1.000. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.000. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.000TTM1.0000.000
TTM1.000YOY58.558-57.558
TTM1.0005Y2,393.913-2,392.913
5Y2,393.91310Y1,209.592+1,184.322
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Douugh Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Software - Application industry mean).
  • A Current Ratio of 0.65 means the company has $0.65 in assets for each $1 in short-term debts.

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

  • The MRQ is 0.649. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.649. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.649TTM0.6490.000
TTM0.649YOY1.085-0.437
TTM0.6495Y1.888-1.240
5Y1.88810Y5.497-3.609
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Douugh to the Software - Application industry mean.
  • A Quick Ratio of 0.61 means the company can pay off $0.61 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.608. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.608. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.608TTM0.6080.000
TTM0.608YOY1.050-0.442
TTM0.6085Y1.861-1.253
5Y1.86110Y5.437-3.576
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Douugh Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Douugh to Software - Application industry mean.
  • A Debt to Asset Ratio of 1.47 means that Douugh assets are financed with 146.6% credit (debt) and the remaining percentage (100% - 146.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 1.466. The company is unable to pay all its debts by selling its assets. -2
  • The TTM is 1.466. The company is unable to pay all its debts by selling its assets. -2
Trends
Current periodCompared to+/- 
MRQ1.466TTM1.4660.000
TTM1.466YOY0.884+0.582
TTM1.4665Y1.008+0.458
5Y1.00810Y0.621+0.387
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Douugh to the Software - Application industry mean.
  • A Debt to Equity ratio of 0.0% means that company has $0.00 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY7.599-7.599
TTM-5Y1.692-1.692
5Y1.69210Y1.049+0.642
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Douugh generates.

  • Above 15 is considered overpriced but always compare Douugh to the Software - Application industry mean.
  • A PE ratio of -4.11 means the investor is paying $-4.11 for every $1 in earnings.

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

  • The EOD is -6.852. Based on the earnings, the company is expensive. -2
  • The MRQ is -4.111. Based on the earnings, the company is expensive. -2
  • The TTM is -4.111. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-6.852MRQ-4.111-2.741
MRQ-4.111TTM-4.1110.000
TTM-4.111YOY-2.746-1.365
TTM-4.1115Y-4.733+0.622
5Y-4.73310Y-29.417+24.684
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Douugh Ltd:

  • The EOD is 402.038. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is 241.223. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 241.223. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD402.038MRQ241.223+160.815
MRQ241.223TTM241.2230.000
TTM241.223YOY-3.187+244.410
TTM241.2235Y41.726+199.497
5Y41.72610Y-24.352+66.078
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Software - Application industry mean).
  • A PB ratio of -9.08 means the investor is paying $-9.08 for each $1 in book value.

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

  • The EOD is -15.130. Based on the equity, the company is expensive. -2
  • The MRQ is -9.078. Based on the equity, the company is expensive. -2
  • The TTM is -9.078. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-15.130MRQ-9.078-6.052
MRQ-9.078TTM-9.0780.000
TTM-9.078YOY51.029-60.107
TTM-9.0785Y14.552-23.630
5Y14.55210Y48.732-34.180
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

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

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2020-06-302021-06-302022-06-302023-06-302024-06-30
Current Deferred Revenue 330033003300330-409-79
Net Working Capital  5667,7078,273-4,6803,593-3,382211-969-758
Net Invested Capital  5667,8328,398-4,6883,710-3,384325-1,011-686
Gross Profit  -1,158-2,263-3,421-5,217-8,6372,484-6,1536,19239



5.2. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in AUD. All numbers in thousands.

Summary
Total Assets1,472
Total Liabilities2,157
Total Stockholder Equity-686
 As reported
Total Liabilities 2,157
Total Stockholder Equity+ -686
Total Assets = 1,472

Assets

Total Assets1,472
Total Current Assets1,399
Long-term Assets72
Total Current Assets
Cash And Cash Equivalents 158
Net Receivables 1,154
Other Current Assets 87
Total Current Assets  (as reported)1,399
Total Current Assets  (calculated)1,399
+/-0
Long-term Assets
Intangible Assets 72
Long-term Assets  (as reported)72
Long-term Assets  (calculated)72
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities2,157
Long-term Liabilities0
Total Stockholder Equity-686
Total Current Liabilities
Short-term Debt 187
Accounts payable 1,726
Other Current Liabilities 432
Total Current Liabilities  (as reported)2,157
Total Current Liabilities  (calculated)2,345
+/- 187
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock33,319
Retained Earnings -36,699
Accumulated Other Comprehensive Income 2,694
Total Stockholder Equity (as reported)-686
Total Stockholder Equity (calculated)-686
+/-0
Other
Capital Stock33,319
Cash and Short Term Investments 158
Common Stock Shares Outstanding 1,065,791
Current Deferred Revenue-79
Liabilities and Stockholders Equity 1,472
Net Debt -158
Net Invested Capital -686
Net Working Capital -758
Short Long Term Debt Total 187



5.3. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-30
> Total Assets 
40,154
18,746
7,579
11,256
27,512
28,592
28,135
27,172
25,803
115
5,415
6,587
1,641
1,287
1,670
1,633
812
10,715
5,869
2,798
1,472
1,4722,7985,86910,7158121,6331,6701,2871,6416,5875,41511525,80327,17228,13528,59227,51211,2567,57918,74640,154
   > Total Current Assets 
18,853
8,179
4,016
6,153
8,384
8,964
7,687
5,920
6,387
115
5,167
6,399
1,486
1,219
1,670
1,633
812
10,590
5,753
2,683
1,399
1,3992,6835,75310,5908121,6331,6701,2191,4866,3995,1671156,3875,9207,6878,9648,3846,1534,0168,17918,853
       Cash And Cash Equivalents 
9,919
3,155
890
1,671
744
388
221
43
115
76
4,976
6,278
1,353
1,156
1,643
1,603
172
10,325
3,266
747
158
1587473,26610,3251721,6031,6431,1561,3536,2784,97676115432213887441,6718903,1559,919
       Net Receivables 
2,530
2,116
1,027
534
3,270
5,016
4,107
1,953
2,713
39
164
97
105
13
10
12
640
228
2,386
1,850
1,154
1,1541,8502,38622864012101310597164392,7131,9534,1075,0163,2705341,0272,1162,530
       Inventory 
6,161
2,822
2,194
1,605
4,258
3,327
3,027
3,282
3,003
-39
21
24
21
19
0
0
-639
0
0
0
0
0000-6390019212421-393,0033,2823,0273,3274,2581,6052,1942,8226,161
       Other Current Assets 
243
86
211
2,343
112
233
332
642
556
39
6
0
7
30
17
18
639
37
100
87
87
878710037639181730706395566423322331122,34321186243
   > Long-term Assets 
21,301
10,568
3,564
5,103
19,128
19,628
20,448
21,252
19,416
0
249
187
155
68
61
0
72
125
117
114
72
721141171257206168155187249019,41621,25220,44819,62819,1285,1033,56410,56821,301
       Property Plant Equipment 
1,178
1,392
1,188
1,732
3,906
3,191
2,529
1,890
1,619
0
43
25
7
0
0
0
53
53
44
42
0
0424453530007254301,6191,8902,5293,1913,9061,7321,1881,3921,178
       Goodwill 
20,122
9,175
2,675
3,371
4,644
4,184
4,745
5,168
3,705
0
0
0
0
0
0
0
0
0
0
0
0
0000000000003,7055,1684,7454,1844,6443,3712,6759,17520,122
       Intangible Assets 
0
0
0
0
8,178
8,178
8,719
9,754
9,337
0
200
163
125
68
61
0
72
72
72
72
72
72727272720616812516320009,3379,7548,7198,1788,1780000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-61
0
-72
0
0
0
0
0000-720-6100000000000000
> Total Liabilities 
14,015
9,000
9,133
10,418
19,531
18,418
17,463
14,559
17,254
163
1,380
523
836
550
145
107
1,712
2,317
2,160
2,472
2,157
2,1572,4722,1602,3171,7121071455508365231,38016317,25414,55917,46318,41819,53110,4189,1339,00014,015
   > Total Current Liabilities 
13,824
8,937
9,080
10,394
16,877
16,201
14,191
5,680
6,024
163
1,350
439
732
550
145
107
1,712
2,317
2,160
2,472
2,157
2,1572,4722,1602,3171,7121071455507324391,3501636,0245,68014,19116,20116,87710,3949,0808,93713,824
       Short-term Debt 
2,266
1,746
495
324
4,847
6,700
6,046
698
1,535
0
95
92
14
6
0
317
621
330
-310
827
187
187827-3103306213170614929501,5356986,0466,7004,8473244951,7462,266
       Accounts payable 
8,336
4,554
5,190
4,944
3,800
3,848
4,184
2,214
2,644
28
1,059
427
635
209
103
92
706
956
644
403
1,726
1,726403644956706921032096354271,059282,6442,2144,1843,8483,8004,9445,1904,5548,336
       Other Current Liabilities 
3,222
2,637
3,395
5,126
8,230
4,658
3,251
2,324
1,845
135
196
92
83
335
42
16
1,007
1,031
1,166
583
432
4325831,1661,0311,007164233583921961351,8452,3243,2514,6588,2305,1263,3952,6373,222
   > Long-term Liabilities 
191
64
54
24
2,654
2,217
3,272
8,879
11,230
0
30
84
103
0
0
92
283
1,807
1,288
0
0
001,2881,80728392001038430011,2308,8793,2722,2172,654245464191
> Total Stockholder Equity
26,226
9,746
-1,554
838
7,981
10,174
10,672
12,613
8,549
-48
4,036
6,064
805
737
1,524
1,526
-900
8,398
3,710
325
-686
-6863253,7108,398-9001,5261,5247378056,0644,036-488,54912,61310,67210,1747,981838-1,5549,74626,226
   Common Stock
29,197
29,242
29,242
31,191
35,283
38,312
38,258
39,991
39,991
501
7,224
12,131
12,403
12,403
13,473
14,384
3,104
25,198
30,698
32,737
33,319
33,31932,73730,69825,1983,10414,38413,47312,40312,40312,1317,22450139,99139,99138,25838,31235,28331,19129,24229,24229,197
   Retained Earnings -36,699-35,185-29,139-17,511-4,023-12,866-11,887-23,686-23,066-9,056-3,371-499-31,621-27,557-27,358-27,939-27,362-30,513-29,955-19,496-2,971
   Accumulated Other Comprehensive Income 
-510
-771
-10
159
60
-199
-228
179
179
0
180
2,989
11,469
12,051
0
8
19
711
2,151
2,774
2,694
2,6942,7742,151711198012,05111,4692,9891800179179-228-19960159-10-771-510
   Capital Surplus 000000000000000000000
   Treasury Stock000000000000000000000
   Other Stockholders Equity 
510
6
-926
-2
1,826
2,046
2,589
3,262
3,537
-50
3
3,037
11,535
-30
-61
0
8
-7,687
-1,558
0
0
00-1,558-7,68780-61-3011,5353,0373-503,5373,2622,5892,0461,826-2-9266510



5.4. Balance Sheets

Currency in AUD. All numbers in thousands.




5.5. Cash Flows

Currency in AUD. All numbers in thousands.




5.6. Income Statements

Currency in AUD. All numbers in thousands.