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

TPC Consolidated Ltd
Buy, Hold or Sell?

Let's analyze Tpc together

I guess you are interested in TPC Consolidated 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 TPC Consolidated 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 TPC Consolidated Ltd

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

1. Quick Overview

1.1. Quick analysis of Tpc (30 sec.)










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

How much money do you get?

How much money do you get?
A$1.27
When do you have the money?
1 year
How often do you get paid?
90.0%

What is your share worth?

Current worth
A$2.99
Expected worth in 1 year
A$3.67
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
A$2.67
Return On Investment
30.4%

For what price can you sell your share?

Current Price per Share
A$8.79
Expected price per share
A$8.88 - A$9.6
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Tpc (5 min.)




Live pricePrice per Share (EOD)
A$8.79
Intrinsic Value Per Share
A$-15.51 - A$4.57
Total Value Per Share
A$-12.52 - A$7.56

2.2. Growth of Tpc (5 min.)




Is Tpc growing?

Current yearPrevious yearGrowGrow %
How rich?$21.5m$20.4m$1.1m5.4%

How much money is Tpc making?

Current yearPrevious yearGrowGrow %
Making money$3.4m$10.7m-$7.2m-212.5%
Net Profit Margin3.4%12.3%--

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

2.3. Financial Health of Tpc (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 Tpc?

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

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

Speculation

The Price per Share of Tpc is A$8.79. 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 Tpc.
  • 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 Tpc, 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$2.99. Based on the TTM, the Book Value Change Per Share is A$0.17 per quarter. Based on the YOY, the Book Value Change Per Share is A$-1.77 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$0.50 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Tpc.

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 Eps0.303.4%0.303.4%0.9410.7%0.404.5%0.192.2%
Usd Book Value Change Per Share0.111.2%0.111.2%-1.13-12.8%0.313.5%0.141.6%
Usd Dividend Per Share0.323.6%0.323.6%0.131.4%0.151.7%0.101.1%
Usd Total Gains Per Share0.424.8%0.424.8%-1.00-11.4%0.465.2%0.242.7%
Usd Price Per Share7.01-7.01-2.86-2.74-1.61-
Price to Earnings Ratio23.23-23.23-3.04-8.28-5.42-
Price-to-Total Gains Ratio16.52-16.52--2.86-4.12-0.77-
Price to Book Ratio3.69-3.69-1.59-1.84-5.64-
Price-to-Total Gains Ratio16.52-16.52--2.86-4.12-0.77-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share5.585166
Number of shares179
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.320.15
Usd Book Value Change Per Share0.110.31
Usd Total Gains Per Share0.420.46
Gains per Quarter (179 shares)76.0381.93
Gains per Year (179 shares)304.11327.73
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
122777294105223318
2455153598209446646
3682230902314670974
491030712064188931302
51137383151052311161630
61365460181462713391958
71592536211873215622286
81820613242283617862614
92047690272694120092942
1022757663030104522323270

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 Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%8.02.00.080.0%15.04.02.071.4%
Book Value Change Per Share1.00.00.0100.0%2.01.00.066.7%4.01.00.080.0%6.04.00.060.0%14.07.00.066.7%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%9.00.01.090.0%18.00.03.085.7%
Total Gains per Share1.00.00.0100.0%2.01.00.066.7%4.01.00.080.0%6.04.00.060.0%14.07.00.066.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of TPC Consolidated 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--0.1680.1680%-1.774+1153%0.491-66%0.227-26%
Book Value Per Share--2.9932.9930%2.824+6%2.539+18%1.413+112%
Current Ratio--2.1022.1020%2.162-3%2.537-17%1.842+14%
Debt To Asset Ratio--0.4820.4820%0.487-1%0.491-2%0.657-27%
Debt To Equity Ratio--0.9310.9310%0.948-2%1.023-9%7.792-88%
Dividend Per Share--0.5000.5000%0.200+150%0.230+118%0.153+227%
Enterprise Value--114637190.000114637190.0000%53823697.500+113%39601459.513+189%17600612.307+551%
Eps--0.4750.4750%1.481-68%0.625-24%0.303+57%
Ev To Ebitda Ratio--12.61212.6120%2.154+486%3.917+222%0.725+1640%
Ev To Sales Ratio--0.7180.7180%0.392+83%0.287+150%0.120+497%
Free Cash Flow Per Share---0.513-0.5130%2.367-122%0.601-185%0.183-380%
Free Cash Flow To Equity Per Share---1.065-1.0650%1.980-154%0.311-443%0.067-1697%
Gross Profit Margin--0.8490.8490%0.968-12%0.874-3%0.884-4%
Intrinsic Value_10Y_max--4.567--------
Intrinsic Value_10Y_min---15.509--------
Intrinsic Value_1Y_max--0.607--------
Intrinsic Value_1Y_min---0.257--------
Intrinsic Value_3Y_max--1.710--------
Intrinsic Value_3Y_min---1.901--------
Intrinsic Value_5Y_max--2.676--------
Intrinsic Value_5Y_min---4.768--------
Market Cap99704091.000-26%125225616.000125225616.0000%51181681.500+145%48902786.113+156%28710652.007+336%
Net Profit Margin--0.0340.0340%0.123-72%0.058-41%0.012+182%
Operating Margin--0.0490.0490%0.176-72%0.078-36%0.015+218%
Operating Ratio--0.9480.9480%0.850+12%0.948+0%0.996-5%
Pb Ratio2.937-26%3.6893.6890%1.593+132%1.844+100%5.645-35%
Pe Ratio18.492-26%23.22623.2260%3.038+665%8.275+181%5.419+329%
Price Per Share8.790-26%11.04011.0400%4.500+145%4.308+156%2.530+336%
Price To Free Cash Flow Ratio-17.130+20%-21.515-21.5150%1.901-1232%1.371-1669%0.430-5103%
Price To Total Gains Ratio13.150-26%16.51616.5160%-2.858+117%4.120+301%0.766+2056%
Quick Ratio--2.4132.4130%2.541-5%2.071+17%1.537+57%
Return On Assets--0.0820.0820%0.269-69%0.139-41%0.048+73%
Return On Equity--0.1590.1590%0.524-70%0.288-45%0.293-46%
Total Gains Per Share--0.6680.6680%-1.574+336%0.720-7%0.379+76%
Usd Book Value--21569916.81121569916.8110%20411034.896+6%18328830.367+18%10196920.804+112%
Usd Book Value Change Per Share--0.1070.1070%-1.127+1153%0.312-66%0.144-26%
Usd Book Value Per Share--1.9021.9020%1.795+6%1.613+18%0.898+112%
Usd Dividend Per Share--0.3180.3180%0.127+150%0.146+118%0.097+227%
Usd Enterprise Value--72840470.52672840470.5260%34199577.392+113%25162767.375+189%11183429.060+551%
Usd Eps--0.3020.3020%0.941-68%0.397-24%0.192+57%
Usd Free Cash Flow---3698303.128-3698303.1280%17105801.009-122%4338039.479-185%1324633.185-379%
Usd Free Cash Flow Per Share---0.326-0.3260%1.504-122%0.382-185%0.116-380%
Usd Free Cash Flow To Equity Per Share---0.676-0.6760%1.258-154%0.197-443%0.042-1697%
Usd Market Cap63351979.421-26%79568356.40679568356.4060%32520840.425+145%31072830.296+156%18242748.285+336%
Usd Price Per Share5.585-26%7.0157.0150%2.859+145%2.737+156%1.607+336%
Usd Profit--3425843.6083425843.6080%10704890.698-68%4511370.372-24%2187198.343+57%
Usd Revenue--101510196.347101510196.3470%87259829.564+16%76254089.038+33%57482445.806+77%
Usd Total Gains Per Share--0.4250.4250%-1.000+336%0.458-7%0.241+76%
 EOD+3 -5MRQTTM+0 -0YOY+21 -195Y+18 -2210Y+29 -11

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1518.492
Price to Book Ratio (EOD)Between0-12.937
Net Profit Margin (MRQ)Greater than00.034
Operating Margin (MRQ)Greater than00.049
Quick Ratio (MRQ)Greater than12.413
Current Ratio (MRQ)Greater than12.102
Debt to Asset Ratio (MRQ)Less than10.482
Debt to Equity Ratio (MRQ)Less than10.931
Return on Equity (MRQ)Greater than0.150.159
Return on Assets (MRQ)Greater than0.050.082
Total8/10 (80.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose8.790
Total0/1 (0.0%)

4. In-depth Analysis

4.1 About TPC Consolidated Ltd

TPC Consolidated Limited provides retail electricity and gas services to residential, industrial, and commercial customers in Australia. The company was formerly known as Tel. Pacific Limited and changed its name to TPC Consolidated Limited in December 2015. TPC Consolidated Limited was incorporated in 1996 and is based in Sydney, Australia.

Fundamental data was last updated by Penke on 2025-01-31 14:24:07.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient 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 fair priced.
Based on the earnings, the company is fair priced.
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 Tpc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Tpc to the Utilities - Diversified industry mean.
  • A Net Profit Margin of 3.4% means that $0.03 for each $1 in revenue is generated as profit.

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

  • The MRQ is 3.4%. The company is making a profit. +1
  • The TTM is 3.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.4%TTM3.4%0.0%
TTM3.4%YOY12.3%-8.9%
TTM3.4%5Y5.8%-2.4%
5Y5.8%10Y1.2%+4.6%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Tpc to the Utilities - Diversified industry mean.
  • 8.2% Return on Assets means that Tpc generated $0.08 profit for each $1 in assets.

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

  • The MRQ is 8.2%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 8.2%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ8.2%TTM8.2%0.0%
TTM8.2%YOY26.9%-18.7%
TTM8.2%5Y13.9%-5.7%
5Y13.9%10Y4.8%+9.2%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Tpc to the Utilities - Diversified industry mean.
  • 15.9% Return on Equity means Tpc generated $0.16 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 15.9%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 15.9%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ15.9%TTM15.9%0.0%
TTM15.9%YOY52.4%-36.6%
TTM15.9%5Y28.8%-12.9%
5Y28.8%10Y29.3%-0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of TPC Consolidated Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Tpc is operating .

  • Measures how much profit Tpc 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 Tpc to the Utilities - Diversified industry mean.
  • An Operating Margin of 4.9% means the company generated $0.05  for each $1 in revenue (before taxes).

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

  • The MRQ is 4.9%. The company is operating less efficient.
  • The TTM is 4.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ4.9%TTM4.9%0.0%
TTM4.9%YOY17.6%-12.7%
TTM4.9%5Y7.8%-2.8%
5Y7.8%10Y1.5%+6.2%
4.3.2.2. Operating Ratio

Measures how efficient Tpc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Diversified industry mean).
  • An Operation Ratio of 0.95 means that the operating costs are $0.95 for each $1 in net sales.

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

  • The MRQ is 0.948. The company is less efficient in keeping operating costs low.
  • The TTM is 0.948. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.948TTM0.9480.000
TTM0.948YOY0.850+0.098
TTM0.9485Y0.948+0.000
5Y0.94810Y0.996-0.048
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of TPC Consolidated Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Utilities - Diversified industry mean).
  • A Current Ratio of 2.10 means the company has $2.10 in assets for each $1 in short-term debts.

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

  • The MRQ is 2.102. The company is able to pay all its short-term debts. +1
  • The TTM is 2.102. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.102TTM2.1020.000
TTM2.102YOY2.162-0.060
TTM2.1025Y2.537-0.435
5Y2.53710Y1.842+0.695
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Tpc to the Utilities - Diversified industry mean.
  • A Quick Ratio of 2.41 means the company can pay off $2.41 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 2.413. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.413. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.413TTM2.4130.000
TTM2.413YOY2.541-0.128
TTM2.4135Y2.071+0.342
5Y2.07110Y1.537+0.534
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of TPC Consolidated Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Tpc to Utilities - Diversified industry mean.
  • A Debt to Asset Ratio of 0.48 means that Tpc assets are financed with 48.2% credit (debt) and the remaining percentage (100% - 48.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.482. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.482. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.482TTM0.4820.000
TTM0.482YOY0.487-0.004
TTM0.4825Y0.491-0.009
5Y0.49110Y0.657-0.166
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Tpc to the Utilities - Diversified industry mean.
  • A Debt to Equity ratio of 93.1% means that company has $0.93 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.931. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.931. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.931TTM0.9310.000
TTM0.931YOY0.948-0.017
TTM0.9315Y1.023-0.092
5Y1.02310Y7.792-6.769
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 Tpc generates.

  • Above 15 is considered overpriced but always compare Tpc to the Utilities - Diversified industry mean.
  • A PE ratio of 23.23 means the investor is paying $23.23 for every $1 in earnings.

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

  • The EOD is 18.492. Based on the earnings, the company is fair priced.
  • The MRQ is 23.226. Based on the earnings, the company is fair priced.
  • The TTM is 23.226. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD18.492MRQ23.226-4.734
MRQ23.226TTM23.2260.000
TTM23.226YOY3.038+20.188
TTM23.2265Y8.275+14.951
5Y8.27510Y5.419+2.856
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 TPC Consolidated Ltd:

  • The EOD is -17.130. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -21.515. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -21.515. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-17.130MRQ-21.515+4.385
MRQ-21.515TTM-21.5150.000
TTM-21.515YOY1.901-23.416
TTM-21.5155Y1.371-22.886
5Y1.37110Y0.430+0.941
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 Tpc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Diversified industry mean).
  • A PB ratio of 3.69 means the investor is paying $3.69 for each $1 in book value.

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

  • The EOD is 2.937. Based on the equity, the company is underpriced. +1
  • The MRQ is 3.689. Based on the equity, the company is fair priced.
  • The TTM is 3.689. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD2.937MRQ3.689-0.752
MRQ3.689TTM3.6890.000
TTM3.689YOY1.593+2.096
TTM3.6895Y1.844+1.845
5Y1.84410Y5.645-3.801
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 TPC Consolidated Ltd.

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2020-06-302021-06-302022-06-302023-06-302024-06-30
Other Assets  1,5992571,856-1,85601,7421,742-1,7420
Other Stockholders Equity  -9,798-3,473-13,271-3,745-17,01517,015000
Total Other Income Expense Net 754-47128311,20711,490-8,6792,812-3,321-509



5.2. Latest Balance Sheet

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

Summary
Total Assets65,543
Total Liabilities31,596
Total Stockholder Equity33,947
 As reported
Total Liabilities 31,596
Total Stockholder Equity+ 33,947
Total Assets = 65,543

Assets

Total Assets65,543
Total Current Assets61,285
Long-term Assets4,258
Total Current Assets
Cash And Cash Equivalents 5,996
Short-term Investments 15,011
Net Receivables 34,335
Inventory 991
Other Current Assets 4,951
Total Current Assets  (as reported)61,285
Total Current Assets  (calculated)61,285
+/-0
Long-term Assets
Property Plant Equipment 4,162
Other Assets 0
Long-term Assets  (as reported)4,258
Long-term Assets  (calculated)4,162
+/- 96

Liabilities & Shareholders' Equity

Total Current Liabilities29,153
Long-term Liabilities2,443
Total Stockholder Equity33,947
Total Current Liabilities
Short-term Debt 800
Accounts payable 5,231
Other Current Liabilities 23,122
Total Current Liabilities  (as reported)29,153
Total Current Liabilities  (calculated)29,153
+/-0
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt2,346
Long-term Liabilities  (as reported)2,443
Long-term Liabilities  (calculated)2,346
+/- 97
Total Stockholder Equity
Common Stock10,527
Retained Earnings 20,826
Accumulated Other Comprehensive Income 2,594
Total Stockholder Equity (as reported)33,947
Total Stockholder Equity (calculated)33,947
+/-0
Other
Capital Stock10,527
Cash and Short Term Investments 21,007
Common Stock Shares Outstanding 11,343
Current Deferred Revenue3,231
Liabilities and Stockholders Equity 65,543
Net Debt -2,850
Net Invested Capital 33,947
Net Working Capital 32,133
Property Plant and Equipment Gross 7,782
Short Long Term Debt Total 3,146



5.3. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302005-06-302004-06-302003-06-30
> Total Assets 
5,173
6,493
10,226
18,662
32,533
35,504
39,681
31,484
54,353
47,669
15,846
12,958
15,837
14,910
21,180
22,067
24,067
32,542
83,974
62,564
65,543
65,54362,56483,97432,54224,06722,06721,18014,91015,83712,95815,84647,66954,35331,48439,68135,50432,53318,66210,2266,4935,173
   > Total Current Assets 
0
0
0
0
25,008
26,814
27,467
19,756
26,010
21,675
15,432
12,405
15,404
14,369
17,288
19,170
18,872
28,420
80,376
53,159
61,285
61,28553,15980,37628,42018,87219,17017,28814,36915,40412,40515,43221,67526,01019,75627,46726,81425,0080000
       Cash And Cash Equivalents 
288
995
2,819
10,851
15,101
11,832
10,970
4,360
4,149
2,902
2,452
2,692
1,198
585
589
1,045
3,078
10,223
10,562
33,083
5,996
5,99633,08310,56210,2233,0781,0455895851,1982,6922,4522,9024,1494,36010,97011,83215,10110,8512,819995288
       Short-term Investments 
0
0
0
0
663
1,760
903
701
0
2,050
9,000
2,683
2,491
2,997
148
2,272
1,222
3,197
5,297
11,011
15,011
15,01111,0115,2973,1971,2222,2721482,9972,4912,6839,0002,05007019031,7606630000
       Net Receivables 
2,365
1,040
514
4,260
6,223
9,481
8,030
7,796
10,941
10,723
939
6,548
8,640
10,150
12,083
14,131
13,779
13,393
18,155
18,372
34,335
34,33518,37218,15513,39313,77914,13112,08310,1508,6406,54893910,72310,9417,7968,0309,4816,2234,2605141,0402,365
       Other Current Assets 
89
662
900
895
3,441
4,971
7,516
5,774
9,485
7,103
2,893
3,057
5,447
3,524
4,551
3,938
1,967
4,758
51,615
1,704
4,951
4,9511,70451,6154,7581,9673,9384,5513,5245,4473,0572,8937,1039,4855,7747,5164,9713,44189590066289
   > Long-term Assets 
0
0
0
0
7,525
8,691
12,214
11,728
28,343
25,994
414
552
433
541
1,168
938
5,195
4,122
3,597
9,405
4,258
4,2589,4053,5974,1225,1959381,16854143355241425,99428,34311,72812,2148,6917,5250000
       Property Plant Equipment 
1,298
1,932
2,453
2,125
2,283
3,252
3,155
2,477
3,125
1,776
414
552
363
250
1,055
938
1,807
1,511
857
4,728
4,162
4,1624,7288571,5111,8079381,0552503635524141,7763,1252,4773,1553,2522,2832,1252,4531,9321,298
       Goodwill 
29
28
26
0
4,480
4,472
8,183
8,183
14,769
14,769
0
0
0
0
0
0
0
0
0
0
0
0000000000014,76914,7698,1838,1834,4724,4800262829
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
70
291
113
0
0
0
0
0
0
00000011329170000000000000
       Intangible Assets 
29
28
26
98
111
110
110
110
5,760
5,760
0
0
0
0
0
0
0
0
0
0
0
000000000005,7605,76011011011011198262829
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
-22,304
-414
-552
-433
-541
-1,168
-3,577
11
3
3
0
0
003311-3,577-1,168-541-433-552-414-22,304000000000
> Total Liabilities 
5,797
6,852
10,371
15,496
22,701
24,199
28,004
22,490
52,193
41,712
7,596
9,958
13,612
14,654
16,536
15,944
15,209
15,554
31,660
30,441
31,596
31,59630,44131,66015,55415,20915,94416,53614,65413,6129,9587,59641,71252,19322,49028,00424,19922,70115,49610,3716,8525,797
   > Total Current Liabilities 
5,785
6,843
10,044
15,417
21,971
23,002
26,476
21,348
44,933
38,785
7,396
9,863
13,490
14,557
15,369
15,697
12,665
14,204
16,303
24,583
29,153
29,15324,58316,30314,20412,66515,69715,36914,55713,4909,8637,39638,78544,93321,34826,47623,00221,97115,41710,0446,8435,785
       Short-term Debt 
0
0
0
0
0
3,270
7
7
4,015
2,254
1,263
2,289
1,747
559
2,192
2,946
1,240
-1,564
1,841
618
800
8006181,841-1,5641,2402,9462,1925591,7472,2891,2632,2544,015773,27000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
1,747
559
2,192
2,946
751
0
1,455
0
0
001,45507512,9462,1925591,747000000000000
       Accounts payable 
3,104
2,617
2,625
2,714
2,851
2,556
4,193
3,204
11,815
12,198
2,683
1,913
1,670
940
341
1,111
1,888
2,852
2,998
4,076
5,231
5,2314,0762,9982,8521,8881,1113419401,6701,9132,68312,19811,8153,2044,1932,5562,8512,7142,6252,6173,104
       Other Current Liabilities 
2,679
3,984
7,177
12,703
19,121
346
4,656
3,548
8,170
4,327
3,450
5,661
7,644
11,081
10,987
9,789
7,656
7,774
8,876
16,980
23,122
23,12216,9808,8767,7747,6569,78910,98711,0817,6445,6613,4504,3278,1703,5484,65634619,12112,7037,1773,9842,679
   > Long-term Liabilities 
0
0
0
0
729
1,197
1,528
1,142
7,261
2,927
200
95
122
97
1,167
1,865
2,544
1,350
15,356
5,858
2,443
2,4435,85815,3561,3502,5441,8651,16797122952002,9277,2611,1421,5281,1977290000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
667
454
26
2,809
0
02,809264546670000000000000000
       Other Liabilities 
0
0
0
79
159
239
273
388
606
251
200
95
122
97
1,167
247
99
144
12,593
114
0
011412,593144992471,167971229520025160638827323915979000
> Total Stockholder Equity
0
0
0
3,167
9,832
11,306
11,677
8,995
2,160
5,957
8,249
3,000
2,226
256
4,644
6,124
8,858
16,988
52,314
32,123
33,947
33,94732,12352,31416,9888,8586,1244,6442562,2263,0008,2495,9572,1608,99511,67711,3069,8323,167000
   Retained Earnings 
0
0
0
0
815
2,919
3,093
312
-7,521
-3,528
-870
-5,601
-8,267
-7,794
-4,625
-3,435
-122
2,782
6,516
21,088
20,826
20,82621,0886,5162,782-122-3,435-4,625-7,794-8,267-5,601-870-3,528-7,5213123,0932,9198150000
   Accumulated Other Comprehensive Income 
0
0
0
0
329
345
498
540
682
486
-102
-129
1,736
-1,775
-555
-275
-939
3,718
35,299
662
2,594
2,59466235,2993,718-939-275-555-1,7751,736-129-1024866825404983453290000
   Capital Surplus 000000000000000000000
   Treasury Stock000000000000000000000



5.4. Balance Sheets

Currency in AUD. All numbers in thousands.




5.5. Cash Flows

Currency in AUD. All numbers in thousands.




5.6. Income Statements

Currency in AUD. All numbers in thousands.