25 XP   0   0   10

Prodigy Gold NL
Buy, Hold or Sell?

Let's analyse Prodigy Gold NL together

PenkeI guess you are interested in Prodigy Gold NL. 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 Prodigy Gold NL. 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 Prodigy Gold NL

I send you an email if I find something interesting about Prodigy Gold NL.

Quick analysis of Prodigy Gold NL (30 sec.)










What can you expect buying and holding a share of Prodigy Gold NL? (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?
0.0%

What is your share worth?

Current worth
A$0.00
Expected worth in 1 year
A$-0.01
How sure are you?
30.8%

+ What do you gain per year?

Total Gains per Share
A$-0.01
Return On Investment
-319.3%

For what price can you sell your share?

Current Price per Share
A$0.00
Expected price per share
A$0.003 - A$0.004
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Prodigy Gold NL (5 min.)




Live pricePrice per Share (EOD)

A$0.00

Intrinsic Value Per Share

A$-0.07 - A$-0.01

Total Value Per Share

A$-0.07 - A$-0.01

2. Growth of Prodigy Gold NL (5 min.)




Is Prodigy Gold NL growing?

Current yearPrevious yearGrowGrow %
How rich?$4.2m$9m$3.1b99.7%

How much money is Prodigy Gold NL making?

Current yearPrevious yearGrowGrow %
Making money-$2.4m-$1.2m-$1.1m-48.9%
Net Profit Margin-0.3%-12,905.7%--

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

3. Financial Health of Prodigy Gold NL (5 min.)




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




  Industry Rankings (Gold)  


Richest
#347 / 516

Most Revenue
#93 / 516

Most Profit
#390 / 516

Most Efficient
#366 / 516
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Prodigy Gold NL? (5 min.)

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

What can you expect buying and holding a share of Prodigy Gold NL?

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

Speculation

The Price per Share of Prodigy Gold NL is A$0.003. 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 Prodigy Gold NL.
  • 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 Prodigy Gold NL, 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 Prodigy Gold NL.

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 Eps0.00-99.7%-0.57-18,913.5%-0.30-10,059.6%-0.15-5,115.2%-0.08-2,508.6%
Usd Book Value Change Per Share-5.40-180,083.9%0.00-51.9%0.0021.0%0.00-6.6%0.00-6.3%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-5.40-180,083.9%0.00-51.9%0.0021.0%0.00-6.6%0.00-6.3%
Usd Price Per Share0.00-0.00-0.01-0.03-0.05-
Price to Earnings Ratio-0.33--0.11--2.14--13.54--18.14-
Price-to-Total Gains Ratio0.00--1.74--4.62-3,161,708.95-715,133.92-
Price to Book Ratio1.61-0.86-2.26-4.22-6.95-
Price-to-Total Gains Ratio0.00--1.74--4.62-3,161,708.95-715,133.92-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.0019497
Number of shares512899
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 (512899 shares)-798.15-101.99
Gains per Year (512899 shares)-3,192.59-407.98
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-3193-32030-408-418
20-6385-63960-816-826
30-9578-95890-1224-1234
40-12770-127820-1632-1642
50-15963-159750-2040-2050
60-19156-191680-2448-2458
70-22348-223610-2856-2866
80-25541-255540-3264-3274
90-28733-287470-3672-3682
100-31926-319400-4080-4090

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 Share0.03.00.00.0%0.011.00.00.0%0.019.00.00.0%0.038.01.00.0%0.099.07.00.0%
Book Value Change Per Share1.02.00.033.3%2.05.04.018.2%4.08.07.021.1%12.016.011.030.8%29.039.038.027.4%
Dividend per Share0.00.03.00.0%0.00.011.00.0%0.00.019.00.0%0.00.039.00.0%0.00.0106.00.0%
Total Gains per Share1.02.00.033.3%2.05.04.018.2%4.08.07.021.1%12.016.011.030.8%29.039.038.027.4%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Prodigy Gold NL

About Prodigy Gold NL

Prodigy Gold NL explores for and develops mineral resources in the Tanami gold district of the Northern Territory of Australia. The company primarily explores for gold, copper, zinc, tin, silver, lead, tantalum, lithium, and nickel deposits. The company was formerly known as ABM Resources NL and changed its name to Prodigy Gold NL in May 2018. Prodigy Gold NL was incorporated in 1985 and is headquartered in Darwin, Australia.

Fundamental data was last updated by Penke on 2024-02-26 09:07:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/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 efficient in keeping operating costs low.
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.

Valuation

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 expensive.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Prodigy Gold NL.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Prodigy Gold NL earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Prodigy Gold NL to the Gold industry mean.
  • A Net Profit Margin of 0.0% means that $0.00 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Prodigy Gold NL:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.3%+0.3%
TTM-0.3%YOY-12,905.7%+12,905.4%
TTM-0.3%5Y-5,869.7%+5,869.4%
5Y-5,869.7%10Y-3,610.7%-2,259.0%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ--1.9%+1.9%
TTM-0.3%-5.3%+5.0%
YOY-12,905.7%-3.3%-12,902.4%
5Y-5,869.7%-21.9%-5,847.8%
10Y-3,610.7%-29.4%-3,581.3%
1.1.2. Return on Assets

Shows how efficient Prodigy Gold NL is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Prodigy Gold NL to the Gold industry mean.
  • -94.9% Return on Assets means that Prodigy Gold NL generated $-0.95 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Prodigy Gold NL:

  • The MRQ is -94.9%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -34.6%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-94.9%TTM-34.6%-60.2%
TTM-34.6%YOY-12.6%-22.0%
TTM-34.6%5Y-14.0%-20.6%
5Y-14.0%10Y-11.5%-2.5%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ-94.9%-3.8%-91.1%
TTM-34.6%-4.7%-29.9%
YOY-12.6%-4.8%-7.8%
5Y-14.0%-7.1%-6.9%
10Y-11.5%-9.2%-2.3%
1.1.3. Return on Equity

Shows how efficient Prodigy Gold NL is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Prodigy Gold NL to the Gold industry mean.
  • -123.4% Return on Equity means Prodigy Gold NL generated $-1.23 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Prodigy Gold NL:

  • The MRQ is -123.4%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -45.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-123.4%TTM-45.1%-78.2%
TTM-45.1%YOY-18.8%-26.3%
TTM-45.1%5Y-18.0%-27.2%
5Y-18.0%10Y-14.5%-3.5%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ-123.4%-3.8%-119.6%
TTM-45.1%-4.6%-40.5%
YOY-18.8%-5.4%-13.4%
5Y-18.0%-8.5%-9.5%
10Y-14.5%-10.9%-3.6%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Prodigy Gold NL.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Prodigy Gold NL is operating .

  • Measures how much profit Prodigy Gold NL 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 Prodigy Gold NL to the Gold industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Prodigy Gold NL:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.3%+0.3%
TTM-0.3%YOY-6,787.2%+6,786.8%
TTM-0.3%5Y-3,253.8%+3,253.5%
5Y-3,253.8%10Y-2,384.1%-869.7%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ--6.2%+6.2%
TTM-0.3%1.6%-1.9%
YOY-6,787.2%3.5%-6,790.7%
5Y-3,253.8%-9.2%-3,244.6%
10Y-2,384.1%-19.8%-2,364.3%
1.2.2. Operating Ratio

Measures how efficient Prodigy Gold NL is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Gold 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 Prodigy Gold NL:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.639-0.639
TTM0.639YOY7.933-7.294
TTM0.6395Y7.257-6.618
5Y7.25710Y14.025-6.768
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.494-1.494
TTM0.6391.318-0.679
YOY7.9331.343+6.590
5Y7.2571.505+5.752
10Y14.0251.508+12.517
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Prodigy Gold NL.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Prodigy Gold NL is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Gold industry mean).
  • A Current Ratio of 8.60 means the company has $8.60 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Prodigy Gold NL:

  • The MRQ is 8.597. The company is very able to pay all its short-term debts. +2
  • The TTM is 11.873. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ8.597TTM11.873-3.275
TTM11.873YOY10.563+1.309
TTM11.8735Y10.909+0.963
5Y10.90910Y6.899+4.010
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ8.5972.386+6.211
TTM11.8732.568+9.305
YOY10.5633.682+6.881
5Y10.9094.079+6.830
10Y6.8994.493+2.406
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Prodigy Gold NL to the Gold industry mean.
  • A Quick Ratio of 6.72 means the company can pay off $6.72 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Prodigy Gold NL:

  • The MRQ is 6.718. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 5.928. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ6.718TTM5.928+0.791
TTM5.928YOY6.158-0.230
TTM5.9285Y5.693+0.234
5Y5.69310Y3.925+1.768
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ6.7180.792+5.926
TTM5.9280.694+5.234
YOY6.1580.991+5.167
5Y5.6931.295+4.398
10Y3.9251.426+2.499
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Prodigy Gold NL.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Prodigy Gold NL assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Prodigy Gold NL to Gold industry mean.
  • A Debt to Asset Ratio of 0.23 means that Prodigy Gold NL assets are financed with 23.1% credit (debt) and the remaining percentage (100% - 23.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Prodigy Gold NL:

  • The MRQ is 0.231. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.143. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.231TTM0.143+0.088
TTM0.143YOY0.199-0.057
TTM0.1435Y0.150-0.008
5Y0.15010Y0.155-0.004
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2310.194+0.037
TTM0.1430.189-0.046
YOY0.1990.162+0.037
5Y0.1500.221-0.071
10Y0.1550.245-0.090
1.4.2. Debt to Equity Ratio

Measures if Prodigy Gold NL is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Prodigy Gold NL to the Gold industry mean.
  • A Debt to Equity ratio of 30.1% means that company has $0.30 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Prodigy Gold NL:

  • The MRQ is 0.301. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.180. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.301TTM0.180+0.121
TTM0.180YOY0.305-0.125
TTM0.1805Y0.195-0.015
5Y0.19510Y0.197-0.003
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3010.196+0.105
TTM0.1800.196-0.016
YOY0.3050.176+0.129
5Y0.1950.236-0.041
10Y0.1970.272-0.075
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Prodigy Gold NL

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Prodigy Gold NL to the Gold industry mean.
  • A PE ratio of -0.33 means the investor is paying $-0.33 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Prodigy Gold NL:

  • The EOD is -0.163. Based on the earnings, the company is expensive. -2
  • The MRQ is -0.326. Based on the earnings, the company is expensive. -2
  • The TTM is -0.110. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.163MRQ-0.326+0.163
MRQ-0.326TTM-0.110-0.216
TTM-0.110YOY-2.143+2.033
TTM-0.1105Y-13.538+13.428
5Y-13.53810Y-18.140+4.603
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
EOD-0.163-2.859+2.696
MRQ-0.326-3.628+3.302
TTM-0.110-4.409+4.299
YOY-2.143-6.732+4.589
5Y-13.538-9.131-4.407
10Y-18.140-9.301-8.839
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Prodigy Gold NL:

  • The EOD is -0.403. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -0.805. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -2.707. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.403MRQ-0.805+0.403
MRQ-0.805TTM-2.707+1.902
TTM-2.707YOY-2.229-0.478
TTM-2.7075Y-13.367+10.660
5Y-13.36710Y-17.760+4.393
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
EOD-0.403-3.228+2.825
MRQ-0.805-4.027+3.222
TTM-2.707-4.935+2.228
YOY-2.229-7.010+4.781
5Y-13.367-11.194-2.173
10Y-17.760-11.608-6.152
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Gold industry mean).
  • A PB ratio of 1.61 means the investor is paying $1.61 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Prodigy Gold NL:

  • The EOD is 0.805. Based on the equity, the company is cheap. +2
  • The MRQ is 1.609. Based on the equity, the company is underpriced. +1
  • The TTM is 0.863. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.805MRQ1.609-0.805
MRQ1.609TTM0.863+0.746
TTM0.863YOY2.257-1.394
TTM0.8635Y4.220-3.357
5Y4.22010Y6.951-2.731
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
EOD0.8050.942-0.137
MRQ1.6091.178+0.431
TTM0.8631.267-0.404
YOY2.2571.809+0.448
5Y4.2202.416+1.804
10Y6.9512.494+4.457
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Prodigy Gold NL.

3.1. Funds holding Prodigy Gold NL

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2020-11-30ASA Gold & Precious Metals Limited6.6700004-38750000--
Total 6.670000403875000000.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Prodigy Gold NL 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---8.313-0.002-100%0.001-859195%0.000-100%0.000-100%
Book Value Per Share--0.0042.776-100%0.008-53%0.447-99%0.224-98%
Current Ratio--8.59711.873-28%10.563-19%10.909-21%6.899+25%
Debt To Asset Ratio--0.2310.143+62%0.199+16%0.150+54%0.155+49%
Debt To Equity Ratio--0.3010.180+67%0.305-1%0.195+54%0.197+52%
Dividend Per Share----0%-0%-0%-0%
Eps---0.005-0.873+18877%-0.464+9994%-0.236+5032%-0.116+2417%
Free Cash Flow Per Share---0.002-0.001-46%0.000-1666%-0.001-64%-0.001-43%
Free Cash Flow To Equity Per Share---0.002-0.001-46%0.002-212%0.000-76%-0.001-35%
Gross Profit Margin--1.4171.679-16%1.4240%1.255+13%1.099+29%
Intrinsic Value_10Y_max---0.012--------
Intrinsic Value_10Y_min---0.073--------
Intrinsic Value_1Y_max---0.002--------
Intrinsic Value_1Y_min---0.005--------
Intrinsic Value_3Y_max---0.005--------
Intrinsic Value_3Y_min---0.017--------
Intrinsic Value_5Y_max---0.008--------
Intrinsic Value_5Y_min---0.031--------
Market Cap5253330.048-100%10506660.09613425176.789-22%25040873.229-58%73297778.722-86%144686587.578-93%
Net Profit Margin----0.0030%-129.0570%-58.6970%-36.1070%
Operating Margin----0.0030%-67.8720%-32.5380%-23.8410%
Operating Ratio---0.639-100%7.933-100%7.257-100%14.025-100%
Pb Ratio0.805-100%1.6090.863+86%2.257-29%4.220-62%6.951-77%
Pe Ratio-0.163+50%-0.326-0.110-66%-2.143+557%-13.538+4052%-18.140+5464%
Price Per Share0.003-100%0.0060.008-22%0.014-58%0.042-86%0.083-93%
Price To Free Cash Flow Ratio-0.403+50%-0.805-2.707+236%-2.229+177%-13.367+1560%-17.760+2106%
Price To Total Gains Ratio0.000+50%-0.001-1.739+240797%-4.616+639439%3161708.952-100%715133.918-100%
Quick Ratio--6.7185.928+13%6.158+9%5.693+18%3.925+71%
Return On Assets---0.949-0.346-64%-0.126-87%-0.140-85%-0.115-88%
Return On Equity---1.234-0.451-63%-0.188-85%-0.180-85%-0.145-88%
Total Gains Per Share---8.313-0.002-100%0.001-859195%0.000-100%0.000-100%
Usd Book Value--4243568.8433159780594.876-100%9065483.371-53%508491775.198-99%255271263.505-98%
Usd Book Value Change Per Share---5.403-0.002-100%0.001-859195%0.000-100%0.000-100%
Usd Book Value Per Share--0.0021.804-100%0.005-53%0.290-99%0.146-98%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.003-0.567+18877%-0.302+9994%-0.153+5032%-0.075+2417%
Usd Free Cash Flow---2120216.863-1147514.132-46%135419.988-1666%-763507.292-64%-1187542.652-44%
Usd Free Cash Flow Per Share---0.001-0.001-46%0.000-1666%0.000-64%-0.001-43%
Usd Free Cash Flow To Equity Per Share---0.001-0.001-46%0.001-212%0.000-76%-0.001-35%
Usd Market Cap3414139.198-100%6828278.3968725022.395-22%16274063.511-58%47636226.392-86%94031813.267-93%
Usd Price Per Share0.002-100%0.0040.005-22%0.009-58%0.027-86%0.054-93%
Usd Profit---5235697.084-2406462.285-54%-1228800.700-77%-1397571.144-73%-1471199.535-72%
Usd Revenue---34501024.667-100%13168106.451-100%8244280.864-100%4670637.001-100%
Usd Total Gains Per Share---5.403-0.002-100%0.001-859195%0.000-100%0.000-100%
 EOD+3 -5MRQTTM+7 -25YOY+8 -245Y+7 -2510Y+8 -24

4.2. Fundamental Score

Let's check the fundamental score of Prodigy Gold NL based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-0.163
Price to Book Ratio (EOD)Between0-10.805
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than16.718
Current Ratio (MRQ)Greater than18.597
Debt to Asset Ratio (MRQ)Less than10.231
Debt to Equity Ratio (MRQ)Less than10.301
Return on Equity (MRQ)Greater than0.15-1.234
Return on Assets (MRQ)Greater than0.05-0.949
Total5/10 (50.0%)

4.3. Technical Score

Let's check the technical score of Prodigy Gold NL based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5038.143
Ma 20Greater thanMa 500.004
Ma 50Greater thanMa 1000.005
Ma 100Greater thanMa 2000.007
OpenGreater thanClose0.003
Total0/5 (0.0%)



Reversals in quarterly reports

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

 2022-09-302022-12-312023-03-312023-06-302023-12-31
Total Other Income Expense Net 410414080080-4,776-4,696



Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in AUD. All numbers in thousands.

Summary
Total Assets8,493
Total Liabilities1,963
Total Stockholder Equity6,530
 As reported
Total Liabilities 1,963
Total Stockholder Equity+ 6,530
Total Assets = 8,493

Assets

Total Assets8,493
Total Current Assets3,702
Long-term Assets4,791
Total Current Assets
Cash And Cash Equivalents 2,779
Net Receivables 113
Inventory 4
Other Current Assets 805
Total Current Assets  (as reported)3,702
Total Current Assets  (calculated)3,702
+/-0
Long-term Assets
Property Plant Equipment 563
Long-term Assets Other 1,735
Long-term Assets  (as reported)4,791
Long-term Assets  (calculated)2,299
+/- 2,492

Liabilities & Shareholders' Equity

Total Current Liabilities431
Long-term Liabilities1,532
Total Stockholder Equity6,530
Total Current Liabilities
Accounts payable 191
Other Current Liabilities 239
Total Current Liabilities  (as reported)431
Total Current Liabilities  (calculated)431
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)1,532
Long-term Liabilities  (calculated)0
+/- 1,532
Total Stockholder Equity
Common Stock198,197
Retained Earnings -193,584
Accumulated Other Comprehensive Income 1,916
Total Stockholder Equity (as reported)6,530
Total Stockholder Equity (calculated)6,530
+/-0
Other
Cash and Short Term Investments 2,779
Common Stock Shares Outstanding 198,197
Liabilities and Stockholders Equity 8,493
Net Debt -2,779
Net Working Capital 3,271



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2023-12-312023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-31
> Total 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
13,246
0
0
0
0
0
0
0
4,552
0
0
0
4,605
0
0
0
9,972
0
0
10,124
10,124
8,741
8,741
7,223
7,223
10,339
10,339
9,532
9,532
8,358
8,358
6,953
6,953
6,060
6,060
5,172
5,172
4,603
4,603
7,312
7,312
7,464
7,464
8,489
8,489
7,758
7,758
1,157
5,981
10,592
10,592
26,435
26,435
32,759
32,759
30,893
30,893
29,104
29,104
44,747
44,747
34,744
34,744
31,557
31,557
30,462
30,462
34,379
34,379
35,664
35,664
52,500
52,500
29,263
29,263
26,571
26,571
20,728
20,728
18,403
18,403
15,143
15,143
19,024
19,024
19,483
19,483
19,973
19,973
25,313
25,313
0
23,581
0
21,594
0
18,838
0
14,449
13,696
13,696
19,915
19,915
17,002
17,002,448
8,493
8,49317,002,44817,00219,91519,91513,69613,69614,449018,838021,594023,581025,31325,31319,97319,97319,48319,48319,02419,02415,14315,14318,40318,40320,72820,72826,57126,57129,26329,26352,50052,50035,66435,66434,37934,37930,46230,46231,55731,55734,74434,74444,74744,74729,10429,10430,89330,89332,75932,75926,43526,43510,59210,5925,9811,1577,7587,7588,4898,4897,4647,4647,3127,3124,6034,6035,1725,1726,0606,0606,9536,9538,3588,3589,5329,53210,33910,3397,2237,2238,7418,74110,12410,124009,9720004,6050004,552000000013,2460000000000000000000000000000000000
   > Total 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
2,823
0
0
0
0
0
0
0
1,197
0
0
0
716
0
0
0
6,299
0
0
0
2,954
0
0
0
1,181
0
0
0
692
0
0
0
2,779
0
0
0
2,737
0
0
0
4,385
0
0
0
2,262
0
0
0
517
0
0
0
7,236
0
0
0
9,419
0
0
0
24,650
0
0
0
8,777
0
0
0
11,143
0
0
0
16,224
0
0
0
11,826
0
0
0
5,569
2,552
2,552
6,388
6,388
7,033
7,033
7,517
7,517
12,877
12,877
11,161
11,161
9,032
9,032
6,638
6,638
2,935
2,935
8,785
8,785
14,929
14,929
12,366
12,365,814
3,702
3,70212,365,81412,36614,92914,9298,7858,7852,9352,9356,6386,6389,0329,03211,16111,16112,87712,8777,5177,5177,0337,0336,3886,3882,5522,5525,56900011,82600016,22400011,1430008,77700024,6500009,4190007,2360005170002,2620004,3850002,7370002,7790006920001,1810002,9540006,2990007160001,19700000002,8230000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
61
0
0
0
0
0
0
0
597
0
0
0
74
0
0
0
3,722
0
0
0
458
0
0
0
304
0
0
0
245
0
0
0
159
0
0
0
1,428
0
0
0
4,285
0
0
0
1,999
0
0
0
448
0
0
0
3,892
0
0
0
8,746
0
0
0
23,035
0
0
0
8,344
0
0
0
10,200
0
0
0
13,583
0
0
0
10,097
0
0
0
5,361
2,473
2,473
6,137
6,137
6,627
6,627
6,356
6,356
12,602
12,602
0
10,700
0
8,555
0
6,258
0
2,825
2,395
2,395
8,101
8,101
6,053
6,052,764
2,779
2,7796,052,7646,0538,1018,1012,3952,3952,82506,25808,555010,700012,60212,6026,3566,3566,6276,6276,1376,1372,4732,4735,36100010,09700013,58300010,2000008,34400023,0350008,7460003,8920004480001,9990004,2850001,4280001590002450003040004580003,722000740005970000000610000000000000000000000000000000000
       Short-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
42
0
0
0
12
0
0
0
12
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-2,478,570
0
0-2,478,570000000000000000000000000000000000000000000000000000000000000000000000000000000000001200012000420000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,069
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,966
0
0
1,228
1,228
489
489
453
453
156
156
197
197
136
136
83
83
254
254
58
58
11
11
19
19
40
40
7
7
5
5
24
24
69
69
79
1,855
2,063
2,063
580
580
183
183
1,193
1,193
188
188
136
136
71
71
637
747
1,588
1,588
901
901
2,942
2,942
1,158
1,158
154
154
24
24
24
24
111
111
306
306
908
908
175
175
249
249
409
409
258
258
38
38
630
630
1,107
1,107
500
500
113
1135005001,1071,1076306303838258258409409249249175175908908306306111111242424241541541,1581,1582,9422,9429019011,5881,58874763771711361361881881,1931,1931831835805802,0632,0631,85579696924245577404019191111585825425483831361361971971561564534534894891,2281,228001,9660000000000000002,0690000000000000000000000000000000000
       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
0
0
0
600
0
0
0
600
0
0
0
600
0
0
405
405
467
467
407
407
795
795
164
164
4,964
4,964
2,291
2,291
55
55
1,252
1,252
320
320
80
80
48
48
256
256
39
39
45
44
42
42
1,489
1,488
33
33
93
93
46
46
422
422
86
86
174
174
378
378
87
86
82
82
605
605
312
312
210
210
52
52
136
136
42
42
125
125
76
76
110
110
53
53
167
167
64
64
106
106
58
58
132
132
5,716,650
5,716,650
5,791,741
167,791
805
805167,7915,791,7415,716,6505,716,6501321325858106106646416716753531101107676125125424213613652522102103123126056058282868737837817417486864224224646939333331,4881,489424244453939256256484880803203201,2521,25255552,2912,2914,9644,96416416479579540740746746740540500600000600000600000000000000000000000000000000000000000000
   > Long-term 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
10,423
0
0
0
0
0
0
0
3,355
0
0
0
3,889
0
0
0
3,672
0
0
0
7,171
0
0
0
6,042
0
0
0
8,840
0
0
0
4,174
0
0
0
2,435
0
0
0
2,927
0
0
0
6,227
0
0
0
5,464
0
0
0
19,199
0
0
0
21,474
0
0
0
20,096
0
0
0
22,781
0
0
0
23,236
0
0
0
36,276
0
0
0
14,746
0
0
0
12,834
0
0
0
12,636
0
0
0
12,456
0
0
0
12,420
0
0
0
12,200
0
0
4,910
4,910
4,987
4,987
4,637
4,636,634
4,791
4,7914,636,6344,6374,9874,9874,9104,9100012,20000012,42000012,45600012,63600012,83400014,74600036,27600023,23600022,78100020,09600021,47400019,1990005,4640006,2270002,9270002,4350004,1740008,8400006,0420007,1710003,6720003,8890003,355000000010,4230000000000000000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,423
0
0
0
0
0
0
0
1,494
0
0
0
2,784
0
0
0
2,679
0
0
6,102
6,102
5,721
5,721
5,072
5,072
7,120
7,120
7,942
7,942
2,443
2,443
3,476
3,475
3,303
3,303
709
709
1,316
1,316
2,145
2,145
4,393
4,393
4,548
4,548
6,508
6,508
198
5,022
6,597
6,597
18,540
18,540
18,538
18,538
18,762
18,762
18,796
18,796
19,237
19,237
19,437
19,437
20,910
20,910
23,064
23,064
22,700
22,700
22,280
22,280
35,821
35,821
13,169
13,169
10,595
10,595
10,414
10,414
10,301
10,301
10,243
10,243
10,204
10,204
10,069
10,069
10,028
10,028
10,008
10,008
9,993
9,993
10,077
10,077
9,690
9,690
9,004
9,004
2,401
2,401
2,517
2,517
2,156
2,155,583
563
5632,155,5832,1562,5172,5172,4012,4019,0049,0049,6909,69010,07710,0779,9939,99310,00810,00810,02810,02810,06910,06910,20410,20410,24310,24310,30110,30110,41410,41410,59510,59513,16913,16935,82135,82122,28022,28022,70022,70023,06423,06420,91020,91019,43719,43719,23719,23718,79618,79618,76218,76218,53818,53818,54018,5406,5976,5975,0221986,5086,5084,5484,5484,3934,3932,1452,1451,3161,3167097093,3033,3033,4753,4762,4432,4437,9427,9427,1207,1205,0725,0725,7215,7216,1026,102002,6790002,7840001,494000000010,4230000000000000000000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
194
194
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000000000000000000000000001941940000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,348
2,348
2,432
2,432
2,381
2,381
2,427
2,427
2,427
2,427
0
2,427
0
0
0
2,509
0
0
0
2,509
0
0
0
2,481
0
02,4810002,5090002,5090002,42702,4272,4272,4272,4272,3812,3812,4322,4322,3482,3480000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
249
249
194
194
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000000000000000000000000000019419424924900000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
1,105
0
0
0
993
0
0
1,069
1,069
993
993
970
970
961
961
898
898
705
705
699
699
2,180
2,180
1,726
1,726
1,732
1,732
782
782
822
822
1,679
1,679
456
456
442
442
249
249
2,435
2,435
624
624
2,712
2,712
922
922
859
859
928
928
1,871
1,871
536
536
536
536
455
455
455
455
455
455
4,151
4,151
2,533
2,533
2,533
2,533
2,349
2,349
2,432
2,432
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000002,4322,4322,3492,3492,5332,5332,5332,5334,1514,1514554554554554554555365365365361,8711,8719289288598599229222,7122,7126246242,4352,4352492494424424564561,6791,6798228227827821,7321,7321,7261,7262,1802,1806996997057058988989619619709709939931,0691,069009930001,1050000000000000000000000000000000000000000000000
> Total 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
6,075
0
0
0
0
0
0
0
627
0
0
0
616
0
0
0
1,132
0
0
2,285
2,285
2,785
2,785
2,810
2,810
2,884
2,884
2,866
2,866
2,092
2,092
2,856
2,856
1,422
1,422
976
976
1,004
1,004
1,158
1,157
2,295
2,295
1,235
1,235
952
952
546
546
911
911
1,131
1,131
585
585
1,732
1,732
1,088
1,088
2,955
2,955
1,427
1,427
3,965
3,965
4,124
4,124
3,204
3,204
3,177
3,177
10,931
10,931
10,299
10,299
4,955
4,955
2,283
2,283
2,532
2,532
2,036
2,036
2,597
2,597
2,773
2,773
4,900
4,900
2,381
2,381
0
2,626
0
2,355
0
2,544
0
2,118
4,906
4,906
807
807
915
2,439,218
1,963
1,9632,439,2189158078074,9064,9062,11802,54402,35502,62602,3812,3814,9004,9002,7732,7732,5972,5972,0362,0362,5322,5322,2832,2834,9554,95510,29910,29910,93110,9313,1773,1773,2043,2044,1244,1243,9653,9651,4271,4272,9552,9551,0881,0881,7321,7325855851,1311,1319119115465469529521,2351,2352,2952,2951,1571,1581,0041,0049769761,4221,4222,8562,8562,0922,0922,8662,8662,8842,8842,8102,8102,7852,7852,2852,285001,13200061600062700000006,0750000000000000000000000000000000000
   > Total Current 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
6,003
0
0
0
0
0
0
0
283
0
0
0
272
0
0
0
772
0
0
1,629
1,629
2,127
2,127
2,152
2,152
2,156
2,156
2,154
2,154
1,380
1,380
2,150
2,150
724
724
248
247
265
265
863
863
1,522
1,522
824
824
659
659
318
318
696
696
956
956
329
329
1,306
1,306
640
640
2,432
2,432
880
880
2,454
2,454
2,687
2,687
1,661
1,661
1,595
1,595
7,487
7,487
8,530
8,530
2,909
2,909
394
394
720
720
392
392
850
850
1,075
1,075
3,156
3,156
636
636
881
881
591
591
778
778
525
525
3,342
3,342
807
807
915
915,295
431
431915,2959158078073,3423,3425255257787785915918818816366363,1563,1561,0751,0758508503923927207203943942,9092,9098,5308,5307,4877,4871,5951,5951,6611,6612,6872,6872,4542,4548808802,4322,4326406401,3061,3063293299569566966963183186596598248241,5221,5228638632652652472487247242,1502,1501,3801,3802,1542,1542,1562,1562,1522,1522,1272,1271,6291,6290077200027200028300000006,0030000000000000000000000000000000000
       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
42
0
0
0
12
0
0
0
12
0
0
0
385
0
0
0
173
0
0
0
305
0
0
0
9
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,500
2,500
0
0
0
0
0
000002,5002,5000000000000000000000000000000000000000000000000000000000000000090003050001730003850001200012000420000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,500
0
0
0
0
0
000002,50000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
162
0
0
0
534
0
0
847
847
0
0
1,158
1,158
0
0
997
997
0
0
1,194
1,194
654
654
122
122
265
265
169
169
242
242
440
440
178
178
40
40
645
645
514
514
313
313
602
602
608
608
1,904
1,904
839
839
2,023
2,023
2,378
2,378
894
894
1,160
1,160
4,268
4,268
6,458
6,458
863
863
126
126
377
377
187
187
172
172
871
871
1,847
1,847
438
438
527
527
379
379
533
533
301
301
248
248
609
609
507
506,750
191
191506,7505076096092482483013015335333793795275274384381,8471,8478718711721721871873773771261268638636,4586,4584,2684,2681,1601,1608948942,3782,3782,0232,0238398391,9041,90460860860260231331351451464564540401781784404402422421691692652651221226546541,1941,19400997997001,1581,15800847847005340001620000000000000000000000000000000000000000000000
       Other Current 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
3,149
0
0
0
0
0
0
0
235
0
0
0
68
0
0
0
226
0
0
772
770
2,117
2,117
609
609
1,766
1,766
984
984
1,257
1,257
650
650
11
11
116
116
0
0
694
694
1,280
1,280
384
384
481
481
278
278
51
51
442
442
15
15
704
704
33
33
528
528
41
41
431
431
309
309
768
768
435
435
3,219
3,220
2,073
2,073
2,046
2,046
268
268
343
343
205
205
499
678
0
0
1,075
1,309
0
0
157
355
0
0
37
245
0
0
594
594
198
198
409
408,545
239
239408,545409198198594594002453700355157001,3091,075006784992052053433432682682,0462,0462,0732,0733,2203,21943543576876830930943143141415285283333704704151544244251512782784814813843841,2801,2806946940011611611116506501,2571,2579849841,7661,7666096092,1172,117770772002260006800023500000003,1490000000000000000000000000000000000
   > Long-term 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
72
0
0
0
0
0
0
0
344
0
0
0
344
0
0
0
360
0
0
0
656
0
0
0
658
0
0
0
713
0
0
0
706
0
0
0
728
0
0
0
294
0
0
0
411
0
0
0
227
0
0
0
175
0
0
0
426
0
0
0
523
0
0
0
1,511
0
0
0
1,543
0
0
0
3,444
0
0
0
2,046
0
0
0
1,812
0
0
0
1,747
0
0
0
1,745
0
0
0
1,745
0
0
0
1,767
0
0
1,564
1,564
0
1,517
0
1,523,923
1,532
1,5321,523,92301,51701,5641,564001,7670001,7450001,7450001,7470001,8120002,0460003,4440001,5430001,5110005230004260001750002270004110002940007280007060007130006580006560003600003440003440000000720000000000000000000000000000000000
       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
345
0
0
0
344
0
0
650
650
658
658
50
50
728
728
41
41
712
712
34
706
698
698
728
728
739
739
294
294
773
773
411
411
293
293
227
227
216
216
175
175
257
257
426
426
448
448
523
523
547
547
1,511
1,511
1,437
1,437
1,543
1,543
1,582
1,582
3,444
3,444
1,769
1,769
2,046
2,046
1,889
1,889
1,812
1,812
1,644
1,644
1,747
1,747
1,698
1,698
1,745
1,745
1,745
1,745
1,745
1,745
1,764
1,764
1,767
1,767
1,593
1,593
1,564
1,564
1,517
1,517
1,524
1,524
0
01,5241,5241,5171,5171,5641,5641,5931,5931,7671,7671,7641,7641,7451,7451,7451,7451,7451,7451,6981,6981,7471,7471,6441,6441,8121,8121,8891,8892,0462,0461,7691,7693,4443,4441,5821,5821,5431,5431,4371,4371,5111,5115475475235234484484264262572571751752162162272272932934114117737732942947397397287286986987063471271241417287285050658658650650003440003450000000000000000000000000000000000000000000000
> Total Stockholder 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
0
0
0
7,171
0
0
0
0
0
0
0
3,924
0
0
0
3,989
0
0
0
8,840
8,840
0
7,839
7,839
5,955
5,955
4,413
4,413
7,456
7,456
6,665
6,665
6,266
6,266
4,098
4,098
4,638
4,638
4,197
4,197
3,599
3,599
6,154
6,154
5,169
5,169
7,254
7,254
6,806
6,806
611
5,435
9,681
9,681
25,304
25,303
32,173
32,173
29,161
29,161
28,015
28,015
41,792
41,792
33,318
33,318
27,592
27,592
26,338
26,338
31,175
31,175
32,488
32,488
41,569
41,569
18,964
18,964
21,616
21,616
18,445
18,445
15,870
15,870
13,107
13,107
16,427
16,427
16,710
16,710
15,073
15,073
22,932
22,932
0
20,956
0
19,240
0
16,294
0
12,331
8,790
8,790
15,606
15,606
12,670
14,563,230
6,530
6,53014,563,23012,67015,60615,6068,7908,79012,331016,294019,240020,956022,93222,93215,07315,07316,71016,71016,42716,42713,10713,10715,87015,87018,44518,44521,61621,61618,96418,96441,56941,56932,48832,48831,17531,17526,33826,33827,59227,59233,31833,31841,79241,79228,01528,01529,16129,16132,17332,17325,30325,3049,6819,6815,4356116,8066,8067,2547,2545,1695,1696,1546,1543,5993,5994,1974,1974,6384,6384,0984,0986,2666,2666,6656,6657,4567,4564,4134,4135,9555,9557,8397,83908,8408,8400003,9890003,92400000007,1710000000000000000000000000000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,785
0
0
0
0
0
0
0
28,565
0
0
0
29,038
0
0
0
35,652
0
0
37,352
37,352
37,803
37,803
38,557
38,557
41,374
41,374
42,079
42,079
43,886
43,886
43,886
43,886
45,651
45,651
47,614
47,614
48,383
48,383
51,981
51,981
53,218
53,218
57,593
57,593
58,538
58,538
59,638
59,638
74,619
74,619
93,232
93,232
104,875
104,875
105,755
105,755
111,911
111,911
130,638
130,638
131,261
131,261
131,416
131,416
131,448
131,448
143,137
143,137
150,294
150,294
164,733
164,733
164,733
164,733
166,260
166,259
166,260
166,260
166,375
166,375
166,375
166,375
172,403
172,403
176,028
176,028
176,028
176,028
187,262
187,262
187,262
187,262
187,262
187,262
187,262
187,262
187,261
187,261
187,261
187,261
198,199
198,199
198,197
198,197,192
198,197
198,197198,197,192198,197198,199198,199187,261187,261187,261187,261187,262187,262187,262187,262187,262187,262187,262187,262176,028176,028176,028176,028172,403172,403166,375166,375166,375166,375166,260166,260166,259166,260164,733164,733164,733164,733150,294150,294143,137143,137131,448131,448131,416131,416131,261131,261130,638130,638111,911111,911105,755105,755104,875104,87593,23293,23274,61974,61959,63859,63858,53858,53857,59357,59353,21853,21851,98151,98148,38348,38347,61447,61445,65145,65143,88643,88643,88643,88642,07942,07941,37441,37438,55738,55737,80337,80337,35237,3520035,65200029,03800028,565000000016,7850000000000000000000000000000000000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
-193
0
0
0
0
0
0
0
-124
0
0
0
-182
0
0
0
-244
0
0
0
-1,677
0
0
0
-2,542
0
0
0
-3,675
0
0
0
-1,711
0
0
0
-525
0
0
0
0
0
0
0
-18
0
0
0
128
0
0
0
21,351
0
0
0
22,411
0
0
0
9,071
0
0
0
8,555
0
0
0
8,040
0
0
0
2,579
0
0
0
2,249
0
0
0
3,089
0
0
0
3,310
0
0
0
3,336
0
0
0
3,462
0
0
0
2,412
0
0
1,956
1,956
0
1,985
0
1,893
1,916
1,9161,89301,98501,9561,956002,4120003,4620003,3360003,3100003,0890002,2490002,5790008,0400008,5550009,07100022,41100021,351000128000-180000000-525000-1,711000-3,675000-2,542000-1,677000-244000-182000-1240000000-1930000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
0
3,528
0
0
0
0
0
0
0
124
0
0
0
182
0
0
0
244
0
0
0
1,677
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,219
3,219
3,310
3,310
3,332
3,332
3,336
3,336
3,238
3,238
3,462
3,462
2,360
2,360
2,412
2,412
1,924
1,924
1,956
1,956
-15,606
-15,606
-12,670
-12,670
0
0-12,670-12,670-15,606-15,6061,9561,9561,9241,9242,4122,4122,3602,3603,4623,4623,2383,2383,3363,3363,3323,3323,3103,3103,2193,2190000000000000000000000000000000000000000000000000000000000001,67700024400018200012400000003,5280000000000000000000000000000000000



Balance Sheet

Currency in AUD. All numbers in thousands.