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

Redcastle Resources Ltd
Buy, Hold or Sell?

Let's analyze Redcastle together

I guess you are interested in Redcastle Resources Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Redcastle Resources Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Redcastle Resources Ltd

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

1. Quick Overview

1.1. Quick analysis of Redcastle (30 sec.)










1.2. What can you expect buying and holding a share of Redcastle? (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$0.01
Expected worth in 1 year
A$0.00
How sure are you?
30.0%

+ What do you gain per year?

Total Gains per Share
A$-0.01
Return On Investment
-67.5%

For what price can you sell your share?

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

2. Detailed Analysis

2.1. Valuation of Redcastle (5 min.)




Live pricePrice per Share (EOD)
A$0.01
Intrinsic Value Per Share
A$-0.03 - A$0.00
Total Value Per Share
A$-0.02 - A$0.01

2.2. Growth of Redcastle (5 min.)




Is Redcastle growing?

Current yearPrevious yearGrowGrow %
How rich?$2.7m$3.1m-$414.4k-15.2%

How much money is Redcastle making?

Current yearPrevious yearGrowGrow %
Making money-$414.4k-$787.5k$373k90.0%
Net Profit Margin-2,706.0%-652,447.8%--

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

2.3. Financial Health of Redcastle (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 Redcastle?

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

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

Speculation

The Price per Share of Redcastle 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 Redcastle.
  • 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 Redcastle, 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$0.01. 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$0.01 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 Redcastle.

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 Eps0.00-11.3%0.00-11.3%0.00-21.5%0.00-11.5%0.00-13.5%
Usd Book Value Change Per Share0.00-11.3%0.00-11.3%0.0178.1%0.009.0%0.008.3%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.00-11.3%0.00-11.3%0.0178.1%0.009.0%0.008.3%
Usd Price Per Share0.01-0.01-0.01-0.01-0.01-
Price to Earnings Ratio-5.93--5.93--4.54--4.67--17.45-
Price-to-Total Gains Ratio-5.93--5.93-1.25--4.12--3.91-
Price to Book Ratio0.90-0.90-1.14-1.92-4.13-
Price-to-Total Gains Ratio-5.93--5.93-1.25--4.12--3.91-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.0073766
Number of shares135563
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 (135563 shares)-168.71134.86
Gains per Year (135563 shares)-674.86539.44
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-675-6850539529
20-1350-1360010791068
30-2025-2035016181607
40-2699-2710021582146
50-3374-3385026972685
60-4049-4060032373224
70-4724-4735037763763
80-5399-5410043154302
90-6074-6085048554841
100-6749-6760053945380

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%5.016.00.023.8%
Book Value Change Per Share0.01.00.00.0%1.02.00.033.3%1.04.00.020.0%3.07.00.030.0%8.013.00.038.1%
Dividend per Share0.00.01.00.0%0.00.03.00.0%0.00.05.00.0%0.00.010.00.0%6.00.015.028.6%
Total Gains per Share0.01.00.00.0%1.02.00.033.3%1.04.00.020.0%3.07.00.030.0%8.013.00.038.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Redcastle Resources Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.002-0.0020%0.013-114%0.001-225%0.001-236%
Book Value Per Share--0.0120.0120%0.014-13%0.007+84%0.005+128%
Current Ratio--41.95041.9500%55.046-24%28.341+48%18.790+123%
Debt To Asset Ratio--0.0120.0120%0.013-5%0.065-81%0.604-98%
Debt To Equity Ratio--0.0120.0120%0.013-5%0.075-84%0.265-95%
Dividend Per Share----0%-0%-0%-0%
Eps---0.002-0.0020%-0.004+90%-0.002+1%-0.002+19%
Free Cash Flow Per Share---0.002-0.0020%-0.002-3%-0.001-61%-0.001-44%
Free Cash Flow To Equity Per Share---0.002-0.0020%0.011-116%0.007-126%0.004-140%
Gross Profit Margin--1.0141.0140%1.038-2%1.010+0%1.0160%
Intrinsic Value_10Y_max---0.004--------
Intrinsic Value_10Y_min---0.031--------
Intrinsic Value_1Y_max---0.001--------
Intrinsic Value_1Y_min---0.002--------
Intrinsic Value_3Y_max---0.002--------
Intrinsic Value_3Y_min---0.006--------
Intrinsic Value_5Y_max---0.003--------
Intrinsic Value_5Y_min---0.012--------
Market Cap3663285.8240%3663285.8243663285.8240%5328415.744-31%3103802.171+18%6513988.247-44%
Net Profit Margin---27.060-27.0600%-6524.478+24011%-1452.967+5269%-733.109+2609%
Operating Margin---28.060-28.0600%-12116.017+43079%-2572.273+9067%-1292.221+4505%
Operating Ratio--28.06028.0600%6527.411-100%1454.753-98%733.678-96%
Pb Ratio0.9030%0.9030.9030%1.140-21%1.923-53%4.131-78%
Pe Ratio-5.9270%-5.927-5.9270%-4.536-23%-4.669-21%-17.451+194%
Price Per Share0.0110%0.0110.0110%0.016-31%0.009+18%0.020-44%
Price To Free Cash Flow Ratio-6.0920%-6.092-6.0920%-9.177+51%-3204.727+52507%-1624.746+26571%
Price To Total Gains Ratio-5.9270%-5.927-5.9270%1.250-574%-4.116-31%-3.915-34%
Quick Ratio--41.66941.6690%54.786-24%28.046+49%18.739+122%
Return On Assets---0.151-0.1510%-0.248+65%-0.413+174%-1.596+960%
Return On Equity---0.152-0.1520%-0.251+65%-0.456+199%-0.384+152%
Total Gains Per Share---0.002-0.0020%0.013-114%0.001-225%0.001-236%
Usd Book Value--2719303.7892719303.7890%3133769.460-13%1479944.994+84%1192709.176+128%
Usd Book Value Change Per Share---0.001-0.0010%0.009-114%0.001-225%0.001-236%
Usd Book Value Per Share--0.0080.0080%0.009-13%0.004+84%0.004+128%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.001-0.0010%-0.002+90%-0.001+1%-0.001+19%
Usd Free Cash Flow---403262.869-403262.8690%-389352.922-3%-158678.657-61%-226224.803-44%
Usd Free Cash Flow Per Share---0.001-0.0010%-0.001-3%0.000-61%-0.001-44%
Usd Free Cash Flow To Equity Per Share---0.001-0.0010%0.008-116%0.005-126%0.003-140%
Usd Market Cap2456599.474+0%2456599.4742456599.4740%3573235.598-31%2081409.736+18%4368280.518-44%
Usd Price Per Share0.0070%0.0070.0070%0.011-31%0.006+18%0.013-44%
Usd Profit---414463.659-414463.6590%-787556.664+90%-419502.950+1%-492914.739+19%
Usd Revenue--15316.50415316.5040%120.708+12589%6824.026+124%6837.438+124%
Usd Total Gains Per Share---0.001-0.0010%0.009-114%0.001-225%0.001-236%
 EOD+1 -0MRQTTM+0 -0YOY+14 -205Y+22 -1210Y+18 -16

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-5.927
Price to Book Ratio (EOD)Between0-10.903
Net Profit Margin (MRQ)Greater than0-27.060
Operating Margin (MRQ)Greater than0-28.060
Quick Ratio (MRQ)Greater than141.669
Current Ratio (MRQ)Greater than141.950
Debt to Asset Ratio (MRQ)Less than10.012
Debt to Equity Ratio (MRQ)Less than10.012
Return on Equity (MRQ)Greater than0.15-0.152
Return on Assets (MRQ)Greater than0.05-0.151
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5037.687
Ma 20Greater thanMa 500.013
Ma 50Greater thanMa 1000.014
Ma 100Greater thanMa 2000.017
OpenGreater thanClose0.010
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Redcastle Resources Ltd

Redcastle Resources Limited, through its subsidiary, a gold and mineral resources exploration company in Australia. It holds 100% interest in the Redcastle Gold Project that covers an area of 1,088 hectares, as well as holds 8 licenses located in the Mt Margaret Mineral Field of Western Australia. The company was formerly known as Transcendence Technologies Limited and changed its name to Redcastle Resources Limited in December 2021. Redcastle Resources Limited was incorporated in 2001 and is based in Subiaco, Australia.

Fundamental data was last updated by Penke on 2024-08-30 01:37:04.

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 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.

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 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 Redcastle earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Redcastle to the Software - Application industry mean.
  • A Net Profit Margin of -2,706.0% means that $-27.06 for each $1 in revenue is generated as profit.

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

  • The MRQ is -2,706.0%. The company is making a huge loss. -2
  • The TTM is -2,706.0%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-2,706.0%TTM-2,706.0%0.0%
TTM-2,706.0%YOY-652,447.8%+649,741.8%
TTM-2,706.0%5Y-145,296.7%+142,590.7%
5Y-145,296.7%10Y-73,310.9%-71,985.8%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Redcastle to the Software - Application industry mean.
  • -15.1% Return on Assets means that Redcastle generated $-0.15 profit for each $1 in assets.

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

  • The MRQ is -15.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -15.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-15.1%TTM-15.1%0.0%
TTM-15.1%YOY-24.8%+9.8%
TTM-15.1%5Y-41.3%+26.2%
5Y-41.3%10Y-159.6%+118.3%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Redcastle to the Software - Application industry mean.
  • -15.2% Return on Equity means Redcastle generated $-0.15 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -15.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -15.2%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-15.2%TTM-15.2%0.0%
TTM-15.2%YOY-25.1%+9.9%
TTM-15.2%5Y-45.6%+30.4%
5Y-45.6%10Y-38.4%-7.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Redcastle Resources Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Redcastle is operating .

  • Measures how much profit Redcastle 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 Redcastle to the Software - Application industry mean.
  • An Operating Margin of -2,806.0% means the company generated $-28.06  for each $1 in revenue (before taxes).

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

  • The MRQ is -2,806.0%. The company is operating very inefficient. -2
  • The TTM is -2,806.0%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-2,806.0%TTM-2,806.0%0.0%
TTM-2,806.0%YOY-1,211,601.7%+1,208,795.7%
TTM-2,806.0%5Y-257,227.3%+254,421.3%
5Y-257,227.3%10Y-129,222.1%-128,005.3%
4.3.2.2. Operating Ratio

Measures how efficient Redcastle is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Application industry mean).
  • An Operation Ratio of 28.06 means that the operating costs are $28.06 for each $1 in net sales.

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

  • The MRQ is 28.060. The company is inefficient in keeping operating costs low. -1
  • The TTM is 28.060. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ28.060TTM28.0600.000
TTM28.060YOY6,527.411-6,499.351
TTM28.0605Y1,454.753-1,426.693
5Y1,454.75310Y733.678+721.075
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Redcastle Resources Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Redcastle 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 41.95 means the company has $41.95 in assets for each $1 in short-term debts.

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

  • The MRQ is 41.950. The company is very able to pay all its short-term debts. +2
  • The TTM is 41.950. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ41.950TTM41.9500.000
TTM41.950YOY55.046-13.097
TTM41.9505Y28.341+13.608
5Y28.34110Y18.790+9.552
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Redcastle to the Software - Application industry mean.
  • A Quick Ratio of 41.67 means the company can pay off $41.67 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 41.669. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 41.669. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ41.669TTM41.6690.000
TTM41.669YOY54.786-13.117
TTM41.6695Y28.046+13.624
5Y28.04610Y18.739+9.307
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Redcastle Resources Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Redcastle to Software - Application industry mean.
  • A Debt to Asset Ratio of 0.01 means that Redcastle assets are financed with 1.2% credit (debt) and the remaining percentage (100% - 1.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.012. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.012. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.012TTM0.0120.000
TTM0.012YOY0.013-0.001
TTM0.0125Y0.065-0.053
5Y0.06510Y0.604-0.540
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Redcastle to the Software - Application industry mean.
  • A Debt to Equity ratio of 1.2% means that company has $0.01 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.012. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.012. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.012TTM0.0120.000
TTM0.012YOY0.013-0.001
TTM0.0125Y0.075-0.063
5Y0.07510Y0.265-0.190
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 Redcastle generates.

  • Above 15 is considered overpriced but always compare Redcastle to the Software - Application industry mean.
  • A PE ratio of -5.93 means the investor is paying $-5.93 for every $1 in earnings.

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

  • The EOD is -5.927. Based on the earnings, the company is expensive. -2
  • The MRQ is -5.927. Based on the earnings, the company is expensive. -2
  • The TTM is -5.927. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-5.927MRQ-5.9270.000
MRQ-5.927TTM-5.9270.000
TTM-5.927YOY-4.536-1.391
TTM-5.9275Y-4.669-1.258
5Y-4.66910Y-17.451+12.782
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 Redcastle Resources Ltd:

  • The EOD is -6.092. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -6.092. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -6.092. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-6.092MRQ-6.0920.000
MRQ-6.092TTM-6.0920.000
TTM-6.092YOY-9.177+3.086
TTM-6.0925Y-3,204.727+3,198.635
5Y-3,204.72710Y-1,624.746-1,579.981
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 Redcastle 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 0.90 means the investor is paying $0.90 for each $1 in book value.

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

  • The EOD is 0.903. Based on the equity, the company is cheap. +2
  • The MRQ is 0.903. Based on the equity, the company is cheap. +2
  • The TTM is 0.903. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.903MRQ0.9030.000
MRQ0.903TTM0.9030.000
TTM0.903YOY1.140-0.237
TTM0.9035Y1.923-1.020
5Y1.92310Y4.131-2.208
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in AUD. All numbers in thousands.

Summary
Total Assets4,104
Total Liabilities49
Total Stockholder Equity4,055
 As reported
Total Liabilities 49
Total Stockholder Equity+ 4,055
Total Assets = 4,104

Assets

Total Assets4,104
Total Current Assets2,074
Long-term Assets2,030
Total Current Assets
Cash And Cash Equivalents 2,040
Net Receivables 21
Inventory 14
Other Current Assets 0
Total Current Assets  (as reported)2,074
Total Current Assets  (calculated)2,074
+/- 0
Long-term Assets
Property Plant Equipment 2,030
Long-term Assets  (as reported)2,030
Long-term Assets  (calculated)2,030
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities49
Long-term Liabilities0
Total Stockholder Equity4,055
Total Current Liabilities
Accounts payable 29
Other Current Liabilities 20
Total Current Liabilities  (as reported)49
Total Current Liabilities  (calculated)49
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock18,974
Retained Earnings -16,221
Other Stockholders Equity 1,301
Total Stockholder Equity (as reported)4,055
Total Stockholder Equity (calculated)4,055
+/-0
Other
Capital Stock18,974
Cash And Equivalents2,040
Cash and Short Term Investments 2,040
Common Stock Shares Outstanding 328,284
Liabilities and Stockholders Equity 4,104
Net Debt -2,040
Net Invested Capital 4,055
Net Tangible Assets 4,055
Net Working Capital 2,025
Property Plant and Equipment Gross 2,030



6.2. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-302003-06-30
> Total Assets 
50,886
46,334
43,921
33,394
40,882
22
44
1
22
130
22
796
127
3,551
2,540
1,690
1,233
775
507
4,733
4,104
4,1044,7335077751,2331,6902,5403,55112779622130221442240,88233,39443,92146,33450,886
   > Total Current Assets 
35,885
39,357
37,522
29,661
17,236
0
18
1
22
130
22
796
127
3,546
2,537
1,690
1,233
775
507
3,303
2,074
2,0743,3035077751,2331,6902,5373,5461277962213022118017,23629,66137,52239,35735,885
       Cash And Cash Equivalents 
5,254
1,249
141
21
20
0
18
1
5
71
1
138
61
3,481
2,522
1,652
1,198
747
492
3,224
2,040
2,0403,2244927471,1981,6522,5223,481611381715118020211411,2495,254
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
625
0
0
0
0
0
0
0
0
0
00000000062500000000000
       Net Receivables 
19,256
38,090
37,377
22,373
26,310
0
0
0
17
59
22
32
66
65
15
15
10
9
11
64
21
216411910151565663222591700026,31022,37337,37738,09019,256
       Other Current Assets 
11,375
19
4
7,267
0
0
0
0
0
0
22
-625
66
0
15
23
24
0
0
0
0
0000242315066-625220000007,26741911,375
   > Long-term Assets 
15,001
6,977
6,399
3,733
23,647
22
26
0
0
0
0
0
0
5
3
0
0
0
1,430
1,430
2,030
2,0301,4301,43000035000000262223,6473,7336,3996,97715,001
       Property Plant Equipment 
2,768
5,814
3,338
3,033
1,483
22
26
0
0
0
0
0
0
5
3
0
0
0
1,430
1,430
2,030
2,0301,4301,4300003500000026221,4833,0333,3385,8142,768
       Goodwill 
367
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000367
       Intangible Assets 
367
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000367
       Long-term Assets Other 
10,182
0
0
-312
9,218
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000009,218-3120010,182
> Total Liabilities 
40,505
29,192
24,219
27,842
27,821
971
1,156
1,148
34
311
505
527
608
601
113
105
78
33
98
60
49
4960983378105113601608527505311341,1481,15697127,82127,84224,21929,19240,505
   > Total Current Liabilities 
28,952
11,023
3,857
5,999
12,483
971
1,156
1,148
34
311
505
527
608
601
113
105
78
33
98
60
49
4960983378105113601608527505311341,1481,15697112,4835,9993,85711,02328,952
       Short-term Debt 
23,009
5,205
776
2,966
8,943
408
0
0
0
163
291
293
279
0
-40
-40
0
0
0
0
0
00000-40-4002792932911630004088,9432,9667765,20523,009
       Accounts payable 
5,044
2,827
2,192
2,935
3,132
0
0
0
0
0
49
56
0
425
2
19
26
12
98
42
29
294298122619242505649000003,1322,9352,1922,8275,044
       Other Current Liabilities 
899
2,990
890
166
409
564
1,156
1,148
34
148
215
234
328
176
111
85
52
21
18
19
20
201918215285111176328234215148341,1481,1565644091668902,990899
   > Long-term Liabilities 
11,553
18,169
20,362
21,843
15,338
0
0
0
0
0
0
0
0
0
0
0
26
12
98
42
0
0429812260000000000015,33821,84320,36218,16911,553
> Total Stockholder Equity
10,381
17,143
19,702
5,552
13,061
-949
-1,112
-1,147
-11
-182
-483
269
-481
2,950
2,427
1,585
1,155
742
409
4,673
4,055
4,0554,6734097421,1551,5852,4272,950-481269-483-182-11-1,147-1,112-94913,0615,55219,70217,14310,381
   Common Stock
4,736
4,736
4,736
4,736
4,736
7,375
7,375
7,375
7,765
7,840
8,309
8,381
10,111
14,441
14,472
14,472
14,472
14,472
14,472
18,974
18,974
18,97418,97414,47214,47214,47214,47214,47214,44110,1118,3818,3097,8407,7657,3757,3757,3754,7364,7364,7364,7364,736
   Retained Earnings 
4,987
9,509
13,068
267
3,858
-8,324
-8,487
-8,522
-7,776
-8,022
-8,864
-8,976
-10,591
-11,591
-12,244
-13,086
-13,682
-14,095
-14,428
-15,603
-16,221
-16,221-15,603-14,428-14,095-13,682-13,086-12,244-11,591-10,591-8,976-8,864-8,022-7,776-8,522-8,487-8,3243,85826713,0689,5094,987
   Accumulated Other Comprehensive Income 
658
2,899
1,899
706
3,019
0
0
0
0
0
72
864
0
100
199
199
365
365
365
1,301
1,301
1,3011,301365365365199199100086472000003,0197061,8992,899658
   Capital Surplus 000000000000000000000
   Treasury Stock000000000000000000000



6.3. Balance Sheets

Currency in AUD. All numbers in thousands.




6.4. Cash Flows

Currency in AUD. All numbers in thousands.




6.5. Income Statements

Currency in AUD. All numbers in thousands.