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

Eneco Refresh Ltd
Buy, Hold or Sell?

Let's analyze Eneco Refresh Ltd together

I guess you are interested in Eneco Refresh 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 Eneco Refresh 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 Eneco Refresh Ltd

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

1. Quick Overview

1.1. Quick analysis of Eneco Refresh Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Eneco Refresh Ltd? (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?
20.0%

What is your share worth?

Current worth
A$0.03
Expected worth in 1 year
A$0.03
How sure are you?
42.5%

+ What do you gain per year?

Total Gains per Share
A$-0.01
Return On Investment
-52.9%

For what price can you sell your share?

Current Price per Share
A$0.01
Expected price per share
A$0.009 - A$0.012
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Eneco Refresh Ltd (5 min.)




Live pricePrice per Share (EOD)
A$0.01
Intrinsic Value Per Share
A$-0.03 - A$0.01
Total Value Per Share
A$0.00 - A$0.04

2.2. Growth of Eneco Refresh Ltd (5 min.)




Is Eneco Refresh Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$5.6m$6.5m-$610.5k-10.2%

How much money is Eneco Refresh Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$330.5k$24.7k-$355.3k-107.5%
Net Profit Margin-10.3%0.9%--

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

2.3. Financial Health of Eneco Refresh Ltd (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 Eneco Refresh Ltd?

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

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

Speculation

The Price per Share of Eneco Refresh Ltd is A$0.011. 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 Eneco Refresh Ltd.
  • 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 Eneco Refresh Ltd, 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$0.03. 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 Eneco Refresh Ltd.

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 Eps0.00-9.5%0.00-11.0%0.000.8%0.00-3.7%0.00-3.6%
Usd Book Value Change Per Share0.000.0%0.00-8.9%0.000.5%0.00-3.1%0.002.2%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.2%
Usd Total Gains Per Share0.000.0%0.00-8.9%0.000.5%0.00-3.1%0.002.4%
Usd Price Per Share0.01-0.01-0.01-0.02-0.03-
Price to Earnings Ratio-1.29--2.10--0.49--16.46--68.97-
Price-to-Total Gains Ratio122.79--124,170.50--121,183.66--68,138.03-
Price to Book Ratio0.26-0.42-0.47-0.97-2.11-
Price-to-Total Gains Ratio122.79--124,170.50--121,183.66--68,138.03-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.0074283
Number of shares134620
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 (134620 shares)-132.30-46.32
Gains per Year (134620 shares)-529.21-185.26
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-529-5390-185-195
20-1058-10680-371-380
30-1588-15970-556-565
40-2117-21260-741-750
50-2646-26550-926-935
60-3175-31840-1112-1120
70-3704-37130-1297-1305
80-4234-42420-1482-1490
90-4763-47710-1667-1675
100-5292-53000-1853-1860

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 Share0.04.00.00.0%2.010.00.016.7%4.016.00.020.0%10.030.00.025.0%14.061.00.018.7%
Book Value Change Per Share1.02.01.025.0%4.07.01.033.3%7.011.02.035.0%14.016.010.035.0%19.022.034.025.3%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%8.00.032.020.0%8.00.067.010.7%
Total Gains per Share1.02.01.025.0%4.07.01.033.3%7.011.02.035.0%17.015.08.042.5%22.021.032.029.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Eneco Refresh 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----0.0010%0.000-100%-0.0010%0.000-100%
Book Value Per Share--0.0310.032-5%0.036-14%0.036-15%0.028+9%
Current Ratio--3.0752.943+4%2.734+12%2.367+30%2.563+20%
Debt To Asset Ratio--0.3990.403-1%0.360+11%0.343+16%0.282+41%
Debt To Equity Ratio--0.6630.674-2%0.566+17%0.531+25%0.414+60%
Dividend Per Share----0%-0%-0%0.000-100%
Eps---0.002-0.002+16%0.000-1252%-0.001-61%-0.001-62%
Free Cash Flow Per Share--0.002-0.002+182%0.000+117%0.000+112%-0.001+145%
Free Cash Flow To Equity Per Share--0.001-0.002+273%-0.001+193%-0.001+179%0.000+109%
Gross Profit Margin--2.6242.547+3%1.256+109%4.232-38%7.223-64%
Intrinsic Value_10Y_max--0.011--------
Intrinsic Value_10Y_min---0.028--------
Intrinsic Value_1Y_max---0.002--------
Intrinsic Value_1Y_min---0.004--------
Intrinsic Value_3Y_max---0.003--------
Intrinsic Value_3Y_min---0.010--------
Intrinsic Value_5Y_max---0.002--------
Intrinsic Value_5Y_min---0.016--------
Market Cap2995938.176+27%2178864.1283746627.006-42%4564049.138-52%9765414.991-78%13312188.090-84%
Net Profit Margin---0.110-0.103-7%0.009-1287%-0.043-60%-0.045-59%
Operating Margin---0.097-0.079-18%-0.044-55%-0.045-54%-0.038-61%
Operating Ratio--1.1181.103+1%1.024+9%1.053+6%1.048+7%
Pb Ratio0.356+27%0.2590.418-38%0.471-45%0.965-73%2.111-88%
Pe Ratio-1.780-38%-1.295-2.102+62%-0.494-62%-16.462+1172%-68.968+5227%
Price Per Share0.011+27%0.0080.014-42%0.017-52%0.036-78%0.049-84%
Price To Free Cash Flow Ratio1.339+27%0.9740.030+3151%2.371-59%19.117-95%482.950-100%
Quick Ratio--2.3902.129+12%1.321+81%1.382+73%1.534+56%
Return On Assets---0.030-0.033+10%0.001-4419%-0.014-55%-0.014-54%
Return On Equity---0.050-0.055+10%0.003-1894%-0.021-58%-0.020-60%
Total Gains Per Share----0.0010%0.000-100%-0.0010%0.000-100%
Usd Book Value--5677823.8065961954.593-5%6572457.026-14%6655682.213-15%5194238.319+9%
Usd Book Value Change Per Share----0.0010%0.000-100%0.0000%0.000-100%
Usd Book Value Per Share--0.0210.022-5%0.024-14%0.024-15%0.019+9%
Usd Dividend Per Share----0%-0%-0%0.000-100%
Usd Eps---0.001-0.001+16%0.000-1252%0.000-61%0.000-62%
Usd Free Cash Flow--377731.081-311031.193+182%-64815.632+117%-46842.522+112%-169065.660+145%
Usd Free Cash Flow Per Share--0.001-0.001+182%0.000+117%0.000+112%-0.001+145%
Usd Free Cash Flow To Equity Per Share--0.001-0.002+273%-0.001+193%-0.001+179%0.000+109%
Usd Market Cap2023157.050+27%1471386.9462530097.217-42%3082102.383-52%6594584.743-78%8989720.617-84%
Usd Price Per Share0.007+27%0.0050.009-42%0.011-52%0.024-78%0.033-84%
Usd Profit---284131.124-330561.882+16%24737.927-1249%-134548.123-53%-108517.789-62%
Usd Revenue--2581172.8533267822.283-21%3668318.233-30%3334532.570-23%2318885.439+11%
Usd Total Gains Per Share----0.0010%0.000-100%0.0000%0.000-100%
 EOD+4 -3MRQTTM+17 -12YOY+12 -215Y+10 -1910Y+14 -21

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-1.780
Price to Book Ratio (EOD)Between0-10.356
Net Profit Margin (MRQ)Greater than0-0.110
Operating Margin (MRQ)Greater than0-0.097
Quick Ratio (MRQ)Greater than12.390
Current Ratio (MRQ)Greater than13.075
Debt to Asset Ratio (MRQ)Less than10.399
Debt to Equity Ratio (MRQ)Less than10.663
Return on Equity (MRQ)Greater than0.15-0.050
Return on Assets (MRQ)Greater than0.05-0.030
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.558
Ma 20Greater thanMa 500.011
Ma 50Greater thanMa 1000.010
Ma 100Greater thanMa 2000.009
OpenGreater thanClose0.011
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Eneco Refresh Ltd

Eneco Refresh Limited produces and distributes bottled water and accessories, and filtration systems in Australia. It offers distilled drinking water to homes and businesses; rents water coolers; and distributes filtration systems and water purifiers. In addition, the company offers a range of plastic bottles, containers, and jars for the beer, wine, and beverage industries; and water tanks, caravan tanks, jerrycans, watering cans, vehicle parts, etc., as well as Ampi activity toys. Further, it distributes PET kegs. The company was formerly known as Refresh Group Limited. Eneco Refresh Limited was incorporated in 1997 and is headquartered in Malaga, Australia. Eneco Refresh Limited operates as a subsidiary of Eneco Investment Pte Ltd.

Fundamental data was last updated by Penke on 2024-10-13 06:23:03.

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.
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.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is 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.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
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 Eneco Refresh Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Eneco Refresh Ltd to the Beverages - Non-Alcoholic industry mean.
  • A Net Profit Margin of -11.0% means that $-0.11 for each $1 in revenue is generated as profit.

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

  • The MRQ is -11.0%. The company is making a huge loss. -2
  • The TTM is -10.3%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-11.0%TTM-10.3%-0.7%
TTM-10.3%YOY0.9%-11.2%
TTM-10.3%5Y-4.3%-5.9%
5Y-4.3%10Y-4.5%+0.2%
4.3.1.2. Return on Assets

Shows how efficient Eneco Refresh Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Eneco Refresh Ltd to the Beverages - Non-Alcoholic industry mean.
  • -3.0% Return on Assets means that Eneco Refresh Ltd generated $-0.03 profit for each $1 in assets.

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

  • The MRQ is -3.0%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -3.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-3.0%TTM-3.3%+0.3%
TTM-3.3%YOY0.1%-3.4%
TTM-3.3%5Y-1.4%-1.9%
5Y-1.4%10Y-1.4%+0.0%
4.3.1.3. Return on Equity

Shows how efficient Eneco Refresh Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Eneco Refresh Ltd to the Beverages - Non-Alcoholic industry mean.
  • -5.0% Return on Equity means Eneco Refresh Ltd generated $-0.05 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -5.0%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -5.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-5.0%TTM-5.5%+0.5%
TTM-5.5%YOY0.3%-5.8%
TTM-5.5%5Y-2.1%-3.4%
5Y-2.1%10Y-2.0%-0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Eneco Refresh Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Eneco Refresh Ltd is operating .

  • Measures how much profit Eneco Refresh 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 Eneco Refresh Ltd to the Beverages - Non-Alcoholic industry mean.
  • An Operating Margin of -9.7% means the company generated $-0.10  for each $1 in revenue (before taxes).

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

  • The MRQ is -9.7%. The company is operating very inefficient. -2
  • The TTM is -7.9%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-9.7%TTM-7.9%-1.8%
TTM-7.9%YOY-4.4%-3.5%
TTM-7.9%5Y-4.5%-3.4%
5Y-4.5%10Y-3.8%-0.8%
4.3.2.2. Operating Ratio

Measures how efficient Eneco Refresh Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Beverages - Non-Alcoholic industry mean).
  • An Operation Ratio of 1.12 means that the operating costs are $1.12 for each $1 in net sales.

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

  • The MRQ is 1.118. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.103. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.118TTM1.103+0.015
TTM1.103YOY1.024+0.079
TTM1.1035Y1.053+0.050
5Y1.05310Y1.048+0.005
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Eneco Refresh Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Eneco Refresh Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Beverages - Non-Alcoholic industry mean).
  • A Current Ratio of 3.08 means the company has $3.08 in assets for each $1 in short-term debts.

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

  • The MRQ is 3.075. The company is very able to pay all its short-term debts. +2
  • The TTM is 2.943. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ3.075TTM2.943+0.132
TTM2.943YOY2.734+0.209
TTM2.9435Y2.367+0.576
5Y2.36710Y2.563-0.196
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Eneco Refresh Ltd to the Beverages - Non-Alcoholic industry mean.
  • A Quick Ratio of 2.39 means the company can pay off $2.39 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 2.390. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.129. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.390TTM2.129+0.262
TTM2.129YOY1.321+0.808
TTM2.1295Y1.382+0.746
5Y1.38210Y1.534-0.151
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Eneco Refresh Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Eneco Refresh Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Eneco Refresh Ltd to Beverages - Non-Alcoholic industry mean.
  • A Debt to Asset Ratio of 0.40 means that Eneco Refresh Ltd assets are financed with 39.9% credit (debt) and the remaining percentage (100% - 39.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.399. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.403. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.399TTM0.403-0.004
TTM0.403YOY0.360+0.043
TTM0.4035Y0.343+0.060
5Y0.34310Y0.282+0.061
4.5.4.2. Debt to Equity Ratio

Measures if Eneco Refresh Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Eneco Refresh Ltd to the Beverages - Non-Alcoholic industry mean.
  • A Debt to Equity ratio of 66.3% means that company has $0.66 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.663. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.674. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.663TTM0.674-0.011
TTM0.674YOY0.566+0.109
TTM0.6745Y0.531+0.143
5Y0.53110Y0.414+0.117
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 Eneco Refresh Ltd generates.

  • Above 15 is considered overpriced but always compare Eneco Refresh Ltd to the Beverages - Non-Alcoholic industry mean.
  • A PE ratio of -1.29 means the investor is paying $-1.29 for every $1 in earnings.

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

  • The EOD is -1.780. Based on the earnings, the company is expensive. -2
  • The MRQ is -1.295. Based on the earnings, the company is expensive. -2
  • The TTM is -2.102. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-1.780MRQ-1.295-0.485
MRQ-1.295TTM-2.102+0.807
TTM-2.102YOY-0.494-1.608
TTM-2.1025Y-16.462+14.361
5Y-16.46210Y-68.968+52.506
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 Eneco Refresh Ltd:

  • The EOD is 1.339. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 0.974. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 0.030. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.339MRQ0.974+0.365
MRQ0.974TTM0.030+0.944
TTM0.030YOY2.371-2.341
TTM0.0305Y19.117-19.087
5Y19.11710Y482.950-463.833
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 Eneco Refresh Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Beverages - Non-Alcoholic industry mean).
  • A PB ratio of 0.26 means the investor is paying $0.26 for each $1 in book value.

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

  • The EOD is 0.356. Based on the equity, the company is cheap. +2
  • The MRQ is 0.259. Based on the equity, the company is cheap. +2
  • The TTM is 0.418. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.356MRQ0.259+0.097
MRQ0.259TTM0.418-0.159
TTM0.418YOY0.471-0.052
TTM0.4185Y0.965-0.547
5Y0.96510Y2.111-1.146
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 Eneco Refresh Ltd.

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets13,983
Total Liabilities5,575
Total Stockholder Equity8,408
 As reported
Total Liabilities 5,575
Total Stockholder Equity+ 8,408
Total Assets = 13,983

Assets

Total Assets13,983
Total Current Assets6,958
Long-term Assets7,025
Total Current Assets
Cash And Cash Equivalents 4,313
Net Receivables 1,095
Inventory 1,438
Other Current Assets 112
Total Current Assets  (as reported)6,958
Total Current Assets  (calculated)6,958
+/-0
Long-term Assets
Property Plant Equipment 6,459
Goodwill 546
Intangible Assets 4
Long-term Assets  (as reported)7,025
Long-term Assets  (calculated)7,009
+/- 16

Liabilities & Shareholders' Equity

Total Current Liabilities2,263
Long-term Liabilities3,312
Total Stockholder Equity8,408
Total Current Liabilities
Short-term Debt 517
Accounts payable 735
Other Current Liabilities 1,011
Total Current Liabilities  (as reported)2,263
Total Current Liabilities  (calculated)2,263
+/- 0
Long-term Liabilities
Long-term Liabilities  (as reported)3,312
Long-term Liabilities  (calculated)0
+/- 3,312
Total Stockholder Equity
Common Stock18,321
Retained Earnings -10,155
Accumulated Other Comprehensive Income 242
Total Stockholder Equity (as reported)8,408
Total Stockholder Equity (calculated)8,408
+/-0
Other
Cash and Short Term Investments 4,313
Common Stock Shares Outstanding 272,062
Current Deferred Revenue0
Liabilities and Stockholders Equity 13,983
Net Debt -484
Short Long Term Debt Total 3,829



5.2. Balance Sheets Structured

All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-31
> Total Assets 
0
0
0
0
0
0
0
0
0
0
5,577
0
0
0
4,982
0
0
0
5,627
0
0
0
5,452
0
0
0
4,535
0
0
0
4,344
4,825
4,825
4,680
4,680
4,782
4,782
5,369
5,369
5,460
5,460
5,278
5,278
5,554
5,554
5,443
5,443
6,721
6,721
7,926
7,926
8,100
8,100
6,677
6,677
6,529
6,529
13,400
13,400
14,454
14,454
14,237
14,237
14,409
14,409
16,190
16,190
16,231
16,231
14,811
14,811
14,136
14,136
16,378
16,377
15,588
15,588
13,983
13,983
13,98313,98315,58815,58816,37716,37814,13614,13614,81114,81116,23116,23116,19016,19014,40914,40914,23714,23714,45414,45413,40013,4006,5296,5296,6776,6778,1008,1007,9267,9266,7216,7215,4435,4435,5545,5545,2785,2785,4605,4605,3695,3694,7824,7824,6804,6804,8254,8254,3440004,5350005,4520005,6270004,9820005,5770000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
1,373
0
0
0
2,014
0
0
0
2,649
0
0
0
2,268
0
0
0
1,636
0
0
0
1,654
2,144
2,144
1,978
1,978
2,164
2,164
2,541
2,541
2,605
2,605
2,243
2,243
2,440
2,440
2,440
2,440
3,399
3,399
3,288
3,288
3,311
3,311
2,701
2,701
2,762
2,762
5,486
5,486
5,060
5,060
4,803
4,803
5,545
5,545
4,826
4,826
4,804
4,804
4,718
4,718
7,926
7,926
11,052
11,051
8,490
8,490
6,958
6,958
6,9586,9588,4908,49011,05111,0527,9267,9264,7184,7184,8044,8044,8264,8265,5455,5454,8034,8035,0605,0605,4865,4862,7622,7622,7012,7013,3113,3113,2883,2883,3993,3992,4402,4402,4402,4402,2432,2432,6052,6052,5412,5412,1642,1641,9781,9782,1442,1441,6540001,6360002,2680002,6490002,0140001,3730000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
436
0
0
0
738
0
0
0
1,257
0
0
0
537
0
0
0
130
0
0
0
153
194
194
224
224
138
138
1,262
1,262
902
902
782
782
716
716
963
963
1,592
1,592
982
982
503
503
378
378
313
313
2,265
2,265
1,344
1,344
1,427
1,427
1,698
1,698
1,455
1,455
1,315
1,315
1,284
1,284
630
630
5,395
5,395
3,399
3,399
4,313
4,313
4,3134,3133,3993,3995,3955,3956306301,2841,2841,3151,3151,4551,4551,6981,6981,4271,4271,3441,3442,2652,2653133133783785035039829821,5921,5929639637167167827829029021,2621,2621381382242241941941530001300005370001,2570007380004360000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
472
0
0
0
611
0
0
0
552
0
0
0
534
0
0
0
525
0
0
0
574
998
998
601
700
1,059
1,059
434
521
966
966
481
549
882
882
445
484
878
878
797
871
1,473
1,473
834
888
1,193
1,193
862
989
1,664
1,699
1,016
1,168
1,519
1,554
1,159
1,214
1,448
1,483
1,238
1,276
1,777
1,811
1,310
3,475
1,528
2,952
1,095
1,095
1,0951,0952,9521,5283,4751,3101,8111,7771,2761,2381,4831,4481,2141,1591,5541,5191,1681,0161,6991,6649898621,1931,1938888341,4731,4738717978788784844458828825494819669665214341,0591,0597006019989985740005250005340005520006110004720000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
67
0
0
0
59
0
0
0
62
0
0
0
116
0
0
0
18
0
0
0
59
0
0
188
89
0
0
105
17
0
0
97
29
0
0
184
145
0
0
85
11
0
0
210
156
0
0
252
125
35
35
293
141
299
264
170
115
223
188
202
165
3,435
3,400
2,427
262
1,875
451
112
112
1121124511,8752622,4273,4003,43516520218822311517026429914129335351252520015621000118500145184002997001710500891880059000180001160006200059000670000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
4,205
0
0
0
2,968
0
0
0
2,978
0
0
0
3,184
0
0
0
2,898
0
0
0
2,690
2,681
2,681
2,702
2,702
2,618
2,618
2,828
2,828
2,855
2,855
3,035
3,035
3,114
3,114
3,003
3,003
3,323
3,323
4,638
4,638
4,789
4,789
3,975
3,975
3,767
3,559
7,914
7,914
9,394
9,394
9,434
9,434
8,865
8,865
11,363
11,363
11,427
11,427
10,093
10,093
6,210
6,210
5,326
5,326
7,098
7,098
7,025
7,025
7,0257,0257,0987,0985,3265,3266,2106,21010,09310,09311,42711,42711,36311,3638,8658,8659,4349,4349,3949,3947,9147,9143,5593,7673,9753,9754,7894,7894,6384,6383,3233,3233,0033,0033,1143,1143,0353,0352,8552,8552,8282,8282,6182,6182,7022,7022,6812,6812,6900002,8980003,1840002,9780002,9680004,2050000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
3,547
0
0
0
1,997
0
0
0
2,006
0
0
0
2,018
0
0
0
2,174
0
0
0
1,934
1,894
1,894
1,920
1,920
1,836
1,836
1,528
1,528
1,528
1,528
1,961
1,961
1,942
1,942
1,866
1,866
1,850
1,850
2,617
2,617
2,458
2,458
2,486
2,486
2,377
2,377
7,024
7,024
8,453
8,453
8,599
8,599
8,252
8,252
10,728
10,728
10,782
10,782
9,464
9,464
5,583
5,583
4,701
4,701
6,482
6,482
6,459
6,459
6,4596,4596,4826,4824,7014,7015,5835,5839,4649,46410,78210,78210,72810,7288,2528,2528,5998,5998,4538,4537,0247,0242,3772,3772,4862,4862,4582,4582,6172,6171,8501,8501,8661,8661,9421,9421,9611,9611,5281,5281,5281,5281,8361,8361,9201,9201,8941,8941,9340002,1740002,0180002,0060001,9970003,5470000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
541
0
0
0
967
0
0
0
967
0
0
0
1,160
0
0
0
719
0
0
0
752
0
0
752
752
0
0
295
295
0
0
295
295
0
0
302
295
0
0
856
856
0
0
447
447
0
0
690
690
0
0
546
546
0
0
546
546
0
0
546
546
0
0
546
546
0
0
546
546
5465460054654600546546005465460054654600690690004474470085685600295302002952950029529500752752007520007190001,1600009670009670005410000000000
       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
792
792
730
730
185
185
235
235
0
272
0
0
0
73
0
0
0
66
0
0
0
66
0
0
0
0
0000660006600073000272023523518518573073079279200000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
3
0
0
0
3
0
0
0
4
0
0
0
4
0
0
0
4
0
0
0
4
787
787
30
30
782
782
23
23
319
319
17
17
316
316
11
18
310
310
5
5
861
861
5
5
452
452
15
15
706
706
17
562
562
562
17
562
562
562
17
562
561
561
13
559
550
550
4
4
44550550559135615615621756256256217562562562177067061515452452558618615531031018113163161717319319232378278230307877874000400040004000300030000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
474
0
506
506
247
0
367
367
347
0
367
367
293
0
236
236
246
246
208
208
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000020820824624623623602933673670347367367024750650604740000000000000000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
1,514
0
0
0
934
0
0
0
2,054
0
0
0
1,190
0
0
0
1,291
0
0
0
1,164
1,342
1,342
1,199
1,199
1,166
1,166
791
815
877
877
750
801
861
861
1,042
1,042
1,164
1,164
2,321
2,321
2,383
2,383
2,210
2,210
1,961
1,961
2,217
2,217
3,863
3,863
4,098
4,098
3,811
3,811
6,064
6,064
6,145
6,145
4,915
4,915
4,664
4,664
6,384
6,384
6,339
6,339
5,575
5,575
5,5755,5756,3396,3396,3846,3844,6644,6644,9154,9156,1456,1456,0646,0643,8113,8114,0984,0983,8633,8632,2172,2171,9611,9612,2102,2102,3832,3832,3212,3211,1641,1641,0421,0428618618017508778778157911,1661,1661,1991,1991,3421,3421,1640001,2910001,1900002,0540009340001,5140000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
612
0
0
0
765
0
0
0
1,946
0
0
0
1,106
0
0
0
1,178
0
0
0
1,068
1,244
1,244
1,146
1,146
1,126
1,126
791
791
877
877
750
750
861
861
777
777
919
919
1,253
1,253
1,435
1,435
1,415
1,415
1,391
1,391
1,749
1,749
2,377
2,377
2,246
2,246
2,261
2,261
2,418
2,202
2,754
2,754
2,689
2,689
2,609
2,609
4,549
4,549
3,020
3,020
2,263
2,263
2,2632,2633,0203,0204,5494,5492,6092,6092,6892,6892,7542,7542,2022,4182,2612,2612,2462,2462,3772,3771,7491,7491,3911,3911,4151,4151,4351,4351,2531,2539199197777778618617507508778777917911,1261,1261,1461,1461,2441,2441,0680001,1780001,1060001,9460007650006120000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
191
0
0
0
65
0
0
0
70
0
0
0
47
0
0
0
380
0
0
0
409
0
0
270
291
160
160
0
0
0
0
0
0
0
0
0
56
0
0
200
259
260
260
200
261
295
295
200
261
249
249
200
313
20
273
0
494
0
881
683
683
0
502
0
379
0
493
0
517
517049303790502068368388104940273203132002492492612002952952612002602602592000056000000000160160291270004090003800004700070000650001910000000000
       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
0
0
0
0
0
0
0
0
0
0
200
200
295
295
200
200
249
249
0
200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000200024924920020029529520020000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
212
0
0
0
249
0
0
0
230
0
0
0
286
0
0
0
268
0
0
0
232
710
710
325
325
754
754
305
305
567
567
237
237
511
511
247
247
607
607
328
328
816
816
465
465
616
616
574
574
954
954
521
521
1,122
1,122
722
722
1,089
1,089
777
777
1,280
1,280
3,009
3,348
1,987
1,987
735
735
7357351,9871,9873,3483,0091,2801,2807777771,0891,0897227221,1221,1225215219549545745746166164654658168163283286076072472475115112372375675673053057547543253257107102320002680002860002300002490002120000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
209
0
0
0
451
0
0
0
89
0
0
0
773
0
0
0
530
0
0
0
427
535
535
552
530
212
212
485
485
310
310
513
513
350
350
530
474
313
313
725
667
359
359
750
689
480
775
975
914
1,173
1,422
1,525
1,411
1,119
866
1,696
986
1,665
784
1,912
1,912
1,329
827
1,540
1,540
1,033
540
1,527
1,011
1,0111,5275401,0331,5401,5408271,3291,9121,9127841,6659861,6968661,1191,4111,5251,4221,173914975775480689750359359667725313313474530350350513513310310485485212212530552535535427000530000773000890004510002090000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
902
0
0
0
169
0
0
0
107
0
0
0
84
0
0
0
114
0
0
0
96
0
0
53
53
40
40
0
24
0
0
0
52
0
0
265
265
244
244
1,068
1,068
948
948
796
796
570
549
468
468
1,486
300
1,853
1,853
1,550
1,550
3,646
3,862
3,391
3,391
2,226
2,226
2,055
2,055
1,835
1,835
3,319
3,319
3,312
3,312
3,3123,3123,3193,3191,8351,8352,0552,0552,2262,2263,3913,3913,8623,6461,5501,5501,8531,8533001,4864684685495707967969489481,0681,0682442442652650052000240404053530096000114000840001070001690009020000000000
       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
812
0
681
0
549
0
419
0
1,393
0
1,790
0
1,482
0
3,605
0
3,337
0
2,200
0
2,044
0
1,821
0
0
0
0
00001,82102,04402,20003,33703,60501,48201,79001,39304190549068108120000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
115
115
21
21
48
48
93
93
63
63
67
67
41
41
54
54
26
26
11
11
14
14
0
0
0
0
0000141411112626545441416767636393934848212111511500000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
4,063
0
0
0
4,047
0
0
0
3,573
0
0
0
4,262
0
0
0
3,244
0
0
0
3,180
3,483
3,483
3,481
3,481
3,616
3,616
4,554
4,554
4,551
4,551
4,476
4,476
4,406
4,406
4,401
4,401
5,558
5,558
5,604
5,604
5,717
5,717
4,466
4,466
4,569
4,500
11,183
11,183
10,592
10,920
10,139
10,139
10,598
10,598
10,126
10,126
10,086
10,086
9,896
9,896
9,472
9,472
9,994
9,993
9,249
9,249
8,408
8,408
8,4088,4089,2499,2499,9939,9949,4729,4729,8969,89610,08610,08610,12610,12610,59810,59810,13910,13910,92010,59211,18311,1834,5004,5694,4664,4665,7175,7175,6045,6045,5585,5584,4014,4014,4064,4064,4764,4764,5514,5514,5544,5543,6163,6163,4813,4813,4833,4833,1800003,2440004,2620003,5730004,0470004,0630000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
4,729
0
0
0
4,779
0
0
0
4,779
0
0
0
5,843
0
0
0
8,407
0
0
0
8,407
9,326
9,326
8,786
8,783
9,326
9,326
9,299
9,275
9,375
9,375
9,375
9,368
9,368
9,368
9,368
9,368
10,536
10,536
10,536
10,496
10,496
10,496
10,496
10,496
10,996
10,996
18,321
18,321
18,730
18,730
18,321
18,321
18,321
18,321
18,321
18,321
18,321
18,321
18,321
18,321
18,321
18,321
18,321
18,321
18,321
18,321
18,321
18,321
18,32118,32118,32118,32118,32118,32118,32118,32118,32118,32118,32118,32118,32118,32118,32118,32118,32118,32118,73018,73018,32118,32110,99610,99610,49610,49610,49610,49610,49610,53610,53610,5369,3689,3689,3689,3689,3689,3759,3759,3759,2759,2999,3269,3268,7838,7869,3269,3268,4070008,4070005,8430004,7790004,7790004,7290000000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
805
0
0
0
128
0
0
0
142
0
0
0
187
0
0
0
192
0
0
0
192
0
0
188
192
-351
-351
168
192
185
185
185
660
192
192
192
548
151
151
226
623
642
642
117
548
69
69
81
437
-328
437
118
474
192
548
267
623
267
623
242
599
242
599
242
599
242
599
242
242
242242599242599242599242599242623267623267548192474118437-328437816969548117642642623226151151548192192192660185185185192168-351-351192188001920001920001870001420001280008050000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-351
-351
0
0
0
0
-4,386
0
0
0
-4,291
0
0
0
0
0
0
0
0
0
0
0
0
-75
0
-4,500
-11,103
-111
-10,920
-10,920
-10,021
118
0
0
-9,859
267
0
-9,819
0
242
242
-9,229
242
-9,751
0
0
0
356
356000-9,751242-9,2292422420-9,8190267-9,85900118-10,021-10,920-10,920-111-11,103-4,5000-75000000000000-4,291000-4,3860000-351-3510000000000000000000000000000000



5.3. Balance Sheets

All numbers in thousands.