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

Unith Ltd.
Buy, Hold or Sell?

Let's analyze Unith together

I guess you are interested in Unith 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 Unith 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 Unith Ltd.

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

1. Quick Overview

1.1. Quick analysis of Unith (30 sec.)










1.2. What can you expect buying and holding a share of Unith? (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?
40.0%

What is your share worth?

Current worth
A$0.01
Expected worth in 1 year
A$0.02
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
A$0.02
Return On Investment
85.2%

For what price can you sell your share?

Current Price per Share
A$0.02
Expected price per share
A$0.017 - A$0.023085201793722
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Unith (5 min.)




Live pricePrice per Share (EOD)
A$0.02
Intrinsic Value Per Share
A$-0.04 - A$-0.02
Total Value Per Share
A$-0.03 - A$-0.01

2.2. Growth of Unith (5 min.)




Is Unith growing?

Current yearPrevious yearGrowGrow %
How rich?$6.2m$3.1m$3m49.5%

How much money is Unith making?

Current yearPrevious yearGrowGrow %
Making money-$491k-$2.1m$1.6m333.0%
Net Profit Margin-18.2%-59.0%--

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

2.3. Financial Health of Unith (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 Unith?

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

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

Speculation

The Price per Share of Unith is A$0.02. 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 Unith.
  • 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 Unith, 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$0.00 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 Unith.

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 Eps0.00-2.0%0.00-2.0%0.00-8.7%0.00-9.2%0.00-12.7%
Usd Book Value Change Per Share0.0012.6%0.0012.6%0.00-1.5%0.002.5%0.002.7%
Usd Dividend Per Share0.001.7%0.001.7%0.000.0%0.000.3%0.000.5%
Usd Total Gains Per Share0.0014.3%0.0014.3%0.00-1.5%0.002.9%0.003.2%
Usd Price Per Share0.02-0.02-0.01-0.01-0.05-
Price to Earnings Ratio-52.81--52.81--7.47--16.80--196.20-
Price-to-Total Gains Ratio7.40-7.40--43.07--2.51-9.50-
Price to Book Ratio4.15-4.15-5.04-9.09-16.70-
Price-to-Total Gains Ratio7.40-7.40--43.07--2.51-9.50-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.013412
Number of shares74560
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 (74560 shares)212.9242.96
Gains per Year (74560 shares)851.70171.84
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
110175184220152162
22021501169440303334
33032252254661455506
44043002339881606678
550637534250101758850
6607450451021219101022
77085254595414210611194
88096005680616212131366
99106755765818213651538
1010117506851020215161710

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%1.09.00.010.0%3.020.01.012.5%
Book Value Change Per Share1.00.00.0100.0%2.01.00.066.7%3.02.00.060.0%6.04.00.060.0%11.013.00.045.8%
Dividend per Share1.00.00.0100.0%1.00.02.033.3%1.00.04.020.0%4.00.06.040.0%6.00.018.025.0%
Total Gains per Share1.00.00.0100.0%2.01.00.066.7%3.02.00.060.0%7.03.00.070.0%14.010.00.058.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Unith 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--0.0040.0040%0.000+112%0.001+395%0.001+368%
Book Value Per Share--0.0080.0080%0.004+98%0.004+104%0.007+16%
Current Ratio--2.3662.3660%2.210+7%1.741+36%1.353+75%
Debt To Asset Ratio--0.2350.2350%0.361-35%0.549-57%19.235-99%
Debt To Equity Ratio--0.3080.3080%0.564-45%2.778-89%1.923-84%
Dividend Per Share--0.0010.0010%-+100%0.000+400%0.000+222%
Eps---0.001-0.0010%-0.003+333%-0.003+360%-0.004+537%
Free Cash Flow Per Share---0.002-0.0020%-0.001-69%-0.002-26%-0.002-8%
Free Cash Flow To Equity Per Share--0.0020.0020%0.001+244%0.001+162%0.001+245%
Gross Profit Margin--2.7172.7170%1.327+105%2.211+23%15.760-83%
Intrinsic Value_10Y_max---0.016--------
Intrinsic Value_10Y_min---0.042--------
Intrinsic Value_1Y_max---0.001--------
Intrinsic Value_1Y_min---0.002--------
Intrinsic Value_3Y_max---0.004--------
Intrinsic Value_3Y_min---0.009--------
Intrinsic Value_5Y_max---0.008--------
Intrinsic Value_5Y_min---0.017--------
Market Cap24552000.000-58%38669400.00038669400.0000%23692680.000+63%27424584.000+41%83169900.000-54%
Net Profit Margin---0.182-0.1820%-0.590+224%-0.395+117%-0.299+65%
Operating Margin---0.806-0.8060%-0.380-53%-0.353-56%-0.195-76%
Operating Ratio--1.8061.8060%1.162+55%1.304+39%1.098+64%
Pb Ratio2.638-58%4.1544.1540%5.040-18%9.091-54%16.704-75%
Pe Ratio-33.532+37%-52.813-52.8130%-7.472-86%-16.803-68%-196.200+271%
Price Per Share0.020-58%0.0320.0320%0.019+63%0.022+41%0.068-54%
Price To Free Cash Flow Ratio-9.771+37%-15.389-15.3890%-30.322+97%-17.143+11%-21.369+39%
Price To Total Gains Ratio4.696-58%7.3977.3970%-43.068+682%-2.515+134%9.498-22%
Quick Ratio--2.2922.2920%1.636+40%1.401+64%1.161+97%
Return On Assets---0.060-0.0600%-0.431+617%-0.364+505%-9.499+15694%
Return On Equity---0.079-0.0790%-0.674+758%-1.548+1870%-1.479+1781%
Total Gains Per Share--0.0040.0040%0.000+111%0.001+396%0.001+344%
Usd Book Value--6242272.0536242272.0530%3152711.898+98%3056749.574+104%5377975.748+16%
Usd Book Value Change Per Share--0.0030.0030%0.000+112%0.001+395%0.001+368%
Usd Book Value Per Share--0.0050.0050%0.003+98%0.002+104%0.004+16%
Usd Dividend Per Share--0.0000.0000%-+100%0.000+400%0.000+222%
Usd Eps--0.0000.0000%-0.002+333%-0.002+360%-0.003+537%
Usd Free Cash Flow---1685054.174-1685054.1740%-523983.369-69%-1249690.058-26%-1543489.307-8%
Usd Free Cash Flow Per Share---0.001-0.0010%0.000-69%-0.001-26%-0.001-8%
Usd Free Cash Flow To Equity Per Share--0.0010.0010%0.000+244%0.000+162%0.000+245%
Usd Market Cap16464571.200-58%25931699.64025931699.6400%15888311.208+63%18390926.030+41%55773734.940-54%
Usd Price Per Share0.013-58%0.0210.0210%0.013+63%0.015+41%0.045-54%
Usd Profit---491008.626-491008.6260%-2126284.161+333%-2259783.052+360%-3125467.097+537%
Usd Revenue--2697941.8262697941.8260%3602011.216-25%7620729.784-65%13341859.197-80%
Usd Total Gains Per Share--0.0030.0030%0.000+111%0.001+396%0.001+344%
 EOD+2 -6MRQTTM+0 -0YOY+28 -85Y+28 -810Y+23 -13

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-33.532
Price to Book Ratio (EOD)Between0-12.638
Net Profit Margin (MRQ)Greater than0-0.182
Operating Margin (MRQ)Greater than0-0.806
Quick Ratio (MRQ)Greater than12.292
Current Ratio (MRQ)Greater than12.366
Debt to Asset Ratio (MRQ)Less than10.235
Debt to Equity Ratio (MRQ)Less than10.308
Return on Equity (MRQ)Greater than0.15-0.079
Return on Assets (MRQ)Greater than0.05-0.060
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.572
Ma 20Greater thanMa 500.020
Ma 50Greater thanMa 1000.017
Ma 100Greater thanMa 2000.016
OpenGreater thanClose0.020
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Unith Ltd.

Unith Ltd, together with its subsidiaries, sells information, entertainment, and content and utility services for mobile phones and tablets in Australasia, Europe, Latin America, and internationally. The company operates through Mobile Content-Subscription, Talking Head, and Other segments. The Mobile Content-Subscription segment offers subscription based broad content products, such as mobile security, games, and video portals through a mobile payments network. The Talking Head segment creates and licenses user-centric conversations in real time with AI-powdered digital humans. The company was formerly known as Crowd Media Holdings Limited and changed its name to Unith Ltd in November 2022. Unith Ltd is headquartered in Amsterdam, the Netherlands.

Fundamental data was last updated by Penke on 2024-08-28 06:01:04.

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 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 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 Unith earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Unith to the Software - Application industry mean.
  • A Net Profit Margin of -18.2% means that $-0.18 for each $1 in revenue is generated as profit.

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

  • The MRQ is -18.2%. The company is making a huge loss. -2
  • The TTM is -18.2%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-18.2%TTM-18.2%0.0%
TTM-18.2%YOY-59.0%+40.8%
TTM-18.2%5Y-39.5%+21.3%
5Y-39.5%10Y-29.9%-9.6%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Unith to the Software - Application industry mean.
  • -6.0% Return on Assets means that Unith generated $-0.06 profit for each $1 in assets.

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

  • The MRQ is -6.0%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -6.0%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-6.0%TTM-6.0%0.0%
TTM-6.0%YOY-43.1%+37.1%
TTM-6.0%5Y-36.4%+30.3%
5Y-36.4%10Y-949.9%+913.5%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Unith to the Software - Application industry mean.
  • -7.9% Return on Equity means Unith generated $-0.08 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -7.9%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -7.9%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-7.9%TTM-7.9%0.0%
TTM-7.9%YOY-67.4%+59.6%
TTM-7.9%5Y-154.8%+146.9%
5Y-154.8%10Y-147.9%-7.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Unith Ltd..

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Unith is operating .

  • Measures how much profit Unith 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 Unith to the Software - Application industry mean.
  • An Operating Margin of -80.6% means the company generated $-0.81  for each $1 in revenue (before taxes).

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

  • The MRQ is -80.6%. The company is operating very inefficient. -2
  • The TTM is -80.6%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-80.6%TTM-80.6%0.0%
TTM-80.6%YOY-38.0%-42.7%
TTM-80.6%5Y-35.3%-45.3%
5Y-35.3%10Y-19.5%-15.8%
4.3.2.2. Operating Ratio

Measures how efficient Unith is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Application industry mean).
  • An Operation Ratio of 1.81 means that the operating costs are $1.81 for each $1 in net sales.

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

  • The MRQ is 1.806. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.806. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.806TTM1.8060.000
TTM1.806YOY1.162+0.644
TTM1.8065Y1.304+0.502
5Y1.30410Y1.098+0.206
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Unith Ltd..

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Unith 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 2.37 means the company has $2.37 in assets for each $1 in short-term debts.

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

  • The MRQ is 2.366. The company is able to pay all its short-term debts. +1
  • The TTM is 2.366. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.366TTM2.3660.000
TTM2.366YOY2.210+0.156
TTM2.3665Y1.741+0.625
5Y1.74110Y1.353+0.388
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Unith to the Software - Application industry mean.
  • A Quick Ratio of 2.29 means the company can pay off $2.29 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 2.292. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.292. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.292TTM2.2920.000
TTM2.292YOY1.636+0.655
TTM2.2925Y1.401+0.891
5Y1.40110Y1.161+0.239
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Unith Ltd..

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Unith to Software - Application industry mean.
  • A Debt to Asset Ratio of 0.24 means that Unith assets are financed with 23.5% credit (debt) and the remaining percentage (100% - 23.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.235. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.235. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.235TTM0.2350.000
TTM0.235YOY0.361-0.125
TTM0.2355Y0.549-0.313
5Y0.54910Y19.235-18.687
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Unith to the Software - Application industry mean.
  • A Debt to Equity ratio of 30.8% means that company has $0.31 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.308. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.308. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.308TTM0.3080.000
TTM0.308YOY0.564-0.256
TTM0.3085Y2.778-2.470
5Y2.77810Y1.923+0.855
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 Unith generates.

  • Above 15 is considered overpriced but always compare Unith to the Software - Application industry mean.
  • A PE ratio of -52.81 means the investor is paying $-52.81 for every $1 in earnings.

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

  • The EOD is -33.532. Based on the earnings, the company is expensive. -2
  • The MRQ is -52.813. Based on the earnings, the company is expensive. -2
  • The TTM is -52.813. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-33.532MRQ-52.813+19.281
MRQ-52.813TTM-52.8130.000
TTM-52.813YOY-7.472-45.341
TTM-52.8135Y-16.803-36.010
5Y-16.80310Y-196.200+179.397
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 Unith Ltd.:

  • The EOD is -9.771. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -15.389. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -15.389. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-9.771MRQ-15.389+5.618
MRQ-15.389TTM-15.3890.000
TTM-15.389YOY-30.322+14.933
TTM-15.3895Y-17.143+1.754
5Y-17.14310Y-21.369+4.226
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 Unith 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 4.15 means the investor is paying $4.15 for each $1 in book value.

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

  • The EOD is 2.638. Based on the equity, the company is underpriced. +1
  • The MRQ is 4.154. Based on the equity, the company is fair priced.
  • The TTM is 4.154. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD2.638MRQ4.154-1.517
MRQ4.154TTM4.1540.000
TTM4.154YOY5.040-0.885
TTM4.1545Y9.091-4.937
5Y9.09110Y16.704-7.613
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

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

 2019-06-302020-06-302021-06-302022-06-302023-06-30
Gross Profit  16,752-4,91411,838-6,6785,160-7404,420-4,476-56



6.2. Latest Balance Sheet

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

Summary
Total Assets12,175
Total Liabilities2,866
Total Stockholder Equity9,316
 As reported
Total Liabilities 2,866
Total Stockholder Equity+ 9,316
Total Assets = 12,175

Assets

Total Assets12,175
Total Current Assets5,221
Long-term Assets6,954
Total Current Assets
Cash And Cash Equivalents 4,260
Net Receivables 795
Other Current Assets 165
Total Current Assets  (as reported)5,221
Total Current Assets  (calculated)5,221
+/-0
Long-term Assets
Property Plant Equipment 1,002
Intangible Assets 1,619
Long-term Assets  (as reported)6,954
Long-term Assets  (calculated)2,621
+/- 4,333

Liabilities & Shareholders' Equity

Total Current Liabilities2,206
Long-term Liabilities660
Total Stockholder Equity9,316
Total Current Liabilities
Short-term Debt 343
Accounts payable 866
Other Current Liabilities 990
Total Current Liabilities  (as reported)2,206
Total Current Liabilities  (calculated)2,200
+/- 6
Long-term Liabilities
Long term Debt Total 660
Long-term Liabilities  (as reported)660
Long-term Liabilities  (calculated)660
+/- 0
Total Stockholder Equity
Common Stock47,825
Retained Earnings -44,433
Accumulated Other Comprehensive Income 5,924
Total Stockholder Equity (as reported)9,316
Total Stockholder Equity (calculated)9,316
+/-0
Other
Cash and Short Term Investments 4,260
Common Stock Shares Outstanding 804,030
Current Deferred Revenue6
Liabilities and Stockholders Equity 12,175
Net Debt -3,258
Net Working Capital 3,015
Short Long Term Debt Total 1,003



6.3. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-302003-06-302002-06-302001-06-302000-06-301999-06-301998-06-30
> Total Assets 
0
5,663
6,191
4,133
4,322
4,422
3,495
4,667
4,377
16,335
35,336
40,365
13,279
12,759
2,468
292
6
7,227
49,176
46,114
12,911
8,959
12,114
9,845
7,353
12,175
12,1757,3539,84512,1148,95912,91146,11449,1767,22762922,46812,75913,27940,36535,33616,3354,3774,6673,4954,4224,3224,1336,1915,6630
   > Total Current Assets 
0
5,663
2,555
1,420
1,281
2,073
1,607
2,126
2,239
7,451
10,349
7,502
6,727
5,216
1,746
292
6
5,521
15,049
16,816
11,219
6,412
6,869
6,150
3,804
5,221
5,2213,8046,1506,8696,41211,21916,81615,0495,52162921,7465,2166,7277,50210,3497,4512,2392,1261,6072,0731,2811,4202,5555,6630
       Cash And Cash Equivalents 
0
4,692
1,250
485
236
316
328
173
314
3,731
4,837
2,429
1,199
1,046
843
42
2
1,763
2,939
5,200
2,560
839
1,914
3,143
2,228
4,260
4,2602,2283,1431,9148392,5605,2002,9391,7632428431,0461,1992,4294,8373,7313141733283162364851,2504,6920
       Net Receivables 
0
819
1,172
1,108
926
1,584
1,074
1,692
1,687
3,655
5,430
5,020
5,494
4,123
917
250
4
3,578
11,417
11,207
7,820
4,922
2,176
1,242
588
795
7955881,2422,1764,9227,82011,20711,4173,57842509174,1235,4945,0205,4303,6551,6871,6921,0741,5849261,1081,1728190
       Other Current Assets 
0
0
81
-236
29
0
30
41
78
0
0
52
34
48
0
479
1,280
47
36
52
76
75
1,964
1,169
697
165
1656971,1691,96475765236471,280479048345200784130029-2368100
   > Long-term Assets 
0
0
3,636
2,713
3,041
2,349
1,889
2,541
2,138
8,884
24,986
32,863
6,551
7,543
723
1,699
1,597
1,706
34,127
29,298
1,692
2,547
5,245
3,695
3,548
6,954
6,9543,5483,6955,2452,5471,69229,29834,1271,7061,5971,6997237,5436,55132,86324,9868,8842,1382,5411,8892,3493,0412,7133,63600
       Property Plant Equipment 
0
0
2,369
1,623
3,041
2,349
1,889
1,783
1,330
406
924
873
700
596
0
40
22
27
423
400
498
353
2,175
1,650
1,219
1,002
1,0021,2191,6502,17535349840042327224005967008739244061,3301,7831,8892,3493,0411,6232,36900
       Goodwill 
0
0
1,109
628
0
0
0
757
808
5,829
20,514
28,486
2,077
2,146
0
317
317
317
17,613
47
100
317
317
0
0
0
0003173171004717,61331731731702,1462,07728,48620,5145,8298087570006281,10900
       Intangible Assets 
0
0
1,109
628
0
0
0
0
0
0
570
29,089
2,774
3,419
0
1,251
1,103
894
15,378
28,093
614
297
508
507
952
1,619
1,61995250750829761428,09315,3788941,1031,25103,4192,77429,0895700000006281,10900
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,699
-1,597
0
0
758
480
1,580
2,244
0
0
0
0002,2441,58048075800-1,597-1,699000000000000000
> Total Liabilities 
0
1,212
866
957
3,696
3,949
3,191
4,514
3,000
5,706
9,505
11,898
6,674
7,018
1,396
833
1,138
4,569
27,863
16,203
8,255
8,011
9,532
4,594
2,651
2,866
2,8662,6514,5949,5328,0118,25516,20327,8634,5691,1388331,3967,0186,67411,8989,5055,7063,0004,5143,1913,9493,6969578661,2120
   > Total Current Liabilities 
0
1,212
812
903
1,767
2,537
1,811
3,291
2,375
5,652
9,462
11,806
6,674
7,018
1,396
833
1,138
4,569
16,852
12,359
8,255
4,867
7,169
3,317
1,721
2,206
2,2061,7213,3177,1694,8678,25512,35916,8524,5691,1388331,3967,0186,67411,8069,4625,6522,3753,2911,8112,5371,7679038121,2120
       Short-term Debt 
0
0
0
141
377
753
346
1,179
513
9
42
280
260
475
0
69
69
238
10,416
6,655
3,288
0
3,191
912
296
343
3432969123,19103,2886,65510,416238696904752602804295131,179346753377141000
       Accounts payable 
0
982
620
614
1,071
1,593
890
1,023
838
2,781
2,969
10,008
5,858
6,193
125
121
115
895
1,040
1,479
2,568
1,922
1,735
1,099
646
866
8666461,0991,7351,9222,5681,4791,0408951151211256,1935,85810,0082,9692,7818381,0238901,5931,0716146209820
       Other Current Liabilities 
0
230
192
148
110
113
575
1,088
1,024
2,862
6,450
1,518
556
351
1,271
643
954
3,436
5,397
4,225
2,399
2,768
2,159
1,197
779
990
9907791,1972,1592,7682,3994,2255,3973,4369546431,2713515561,5186,4502,8621,0241,0885751131101481922300
   > Long-term Liabilities 
0
0
54
54
1,929
1,412
1,381
1,223
625
55
43
92
0
0
0
546
0
0
11,011
3,844
213
3,144
2,363
1,277
930
660
6609301,2772,3633,1442133,84411,011005460009243556251,2231,3811,4121,929545400
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,297
0
2,992
2,363
1,277
930
660
6609301,2772,3632,99201,2970000000000000000000
> Total Stockholder Equity
0
7,962
5,325
3,176
625
473
304
153
1,377
10,629
25,830
28,467
6,605
5,741
1,073
-541
-1,132
2,658
21,313
29,911
4,655
948
2,582
5,251
4,701
9,316
9,3164,7015,2512,5829484,65529,91121,3132,658-1,132-5411,0735,7416,60528,46725,83010,6291,3771533044736253,1765,3257,9620
   Common Stock
0
7,962
8,385
10,131
12,146
12,729
13,389
13,623
15,362
23,198
39,170
42,534
47,214
47,467
47,467
47,498
47,498
4,537
20,072
28,166
28,167
28,720
31,600
40,052
42,686
47,825
47,82542,68640,05231,60028,72028,16728,16620,0724,53747,49847,49847,46747,46747,21442,53439,17023,19815,36213,62313,38912,72912,14610,1318,3857,9620
   Retained Earnings Total Equity00000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
14
39
40
0
0
0
0
71
75
103
149
77
256
256
215
1,123
3,366
3,956
4,740
5,063
5,731
6,187
5,928
5,924
5,9245,9286,1875,7315,0634,7403,9563,3661,123215256256771491037571000040391400
   Capital Surplus 00000000000000000000000000
   Treasury Stock00000000000000000000000000
   Other Stockholders Equity 
0
0
1
1
0
1
0
0
0
0
0
-1,140
1
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000001-1,14000000101100



6.4. Balance Sheets

Currency in AUD. All numbers in thousands.




6.5. Cash Flows

All numbers in thousands.




6.6. Income Statements

Currency in AUD. All numbers in thousands.