Balance sheets
30 June 2024 | 31 Dec 2023 | 30 June 2023 | 31 Dec 2022 | 30 June 2022 | 01 Dec 2021 | 01 June 2021 | 01 Dec 2020 | 01 June 2020 | 01 Dec 2019 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Total Assets | $588.6 M(-16.1%) | $701.9 M(+1824.5%) | $36.5 M(-22.4%) | $47.0 M(-32.1%) | $69.2 M(-5.9%) | $73.6 M(+1.7%) | $72.4 M(+9.7%) | $66.0 M(+8.1%) | $61.0 M(-7.6%) | $66.1 M | |
Current Assets | $328.2 M(-10.2%) | $365.6 M(+1048.1%) | $31.8 M(-17.3%) | $38.5 M(-34.6%) | $58.9 M(-4.4%) | $61.6 M(-1.3%) | $62.4 M(+4.8%) | $59.5 M(+7.3%) | $55.5 M(-8.8%) | $60.8 M | |
Non Current Assets | $260.4 M(-22.6%) | $336.2 M(+7172.1%) | $4.6 M(-45.5%) | $8.5 M(-17.8%) | $10.3 M(-13.9%) | $12.0 M(+20.1%) | $10.0 M(+54.4%) | $6.5 M(+16.2%) | $5.6 M(+5.7%) | $5.3 M | |
Total Liabilities | $225.4 M(-14.0%) | $262.1 M(+3901.1%) | $6.5 M(-52.6%) | $13.8 M(-54.6%) | $30.4 M(+3.0%) | $29.5 M(+29.3%) | $22.8 M(+91.2%) | $11.9 M(+36.1%) | $8.8 M(-24.1%) | $11.6 M | |
Current Liabilities | $117.1 M(-20.5%) | $147.3 M(+4338.9%) | $3.3 M(-64.4%) | $9.3 M(-62.6%) | $24.9 M(-0.6%) | $25.1 M(+24.5%) | $20.2 M(+106.9%) | $9.7 M(+45.3%) | $6.7 M(-27.2%) | $9.2 M | |
Long Term Liabilities | $108.3 M(-5.6%) | $114.7 M(+3451.3%) | $3.2 M(-28.3%) | $4.5 M(-17.9%) | $5.5 M(+23.4%) | $4.4 M(+66.0%) | $2.7 M(+21.6%) | $2.2 M(+6.1%) | $2.1 M(-12.2%) | $2.4 M | |
Shareholders Equity | $176.8 M(-17.2%) | $213.4 M(+613.4%) | $29.9 M(-9.8%) | $33.2 M(-14.5%) | $38.8 M(-11.9%) | $44.1 M(-11.1%) | $49.5 M(-8.3%) | $54.1 M(+4.2%) | $51.9 M(-4.1%) | $54.1 M | |
Book Value | $176.8 M(-17.2%) | $213.4 M(+613.4%) | $29.9 M(-9.8%) | $33.2 M(-14.5%) | $38.8 M(-11.9%) | $44.1 M(-11.1%) | $49.5 M(-8.3%) | $54.1 M(+4.2%) | $51.9 M(-4.1%) | $54.1 M | |
Working Capital | $211.1 M(-3.3%) | $218.3 M(+665.3%) | $28.5 M(-2.3%) | $29.2 M(-14.0%) | $34.0 M(-7.0%) | $36.5 M(-13.5%) | $42.2 M(-15.2%) | $49.8 M(+2.1%) | $48.8 M(-5.5%) | $51.6 M | |
Cash And Cash Equivalents | $40.7 M(-51.4%) | $83.7 M(+269.0%) | $22.7 M(+107.9%) | $10.9 M(-62.4%) | $29.0 M(-14.5%) | $33.9 M(-15.9%) | $40.3 M(-19.6%) | $50.1 M(+24.4%) | $40.3 M(-15.6%) | $47.8 M | |
Accounts Payable | $26.7 M(-53.8%) | $57.9 M(+6575.0%) | $867.4 K(-59.0%) | $2.1 M(+21.5%) | $1.7 M(-8.7%) | $1.9 M(+0.2%) | $1.9 M(+2.7%) | $1.9 M(+45.4%) | $1.3 M(+3.5%) | $1.2 M | |
Accounts Receivable | $37.6 M(-59.2%) | $92.0 M(+1674.7%) | $5.2 M(-33.6%) | $7.8 M(-12.1%) | $8.9 M(+0.6%) | $8.8 M(+3.5%) | $8.5 M(+55.6%) | $5.5 M(-2.4%) | $5.6 M(+21.1%) | $4.6 M | |
Short Term Debt | $21.0 M(-34.1%) | $31.9 M(+4723.0%) | $660.8 K(-48.5%) | $1.3 M(-27.6%) | $1.8 M(+0.3%) | $1.8 M(-16.6%) | $2.1 M(+65.4%) | $1.3 M(+22.8%) | $1.0 M | - | |
Long Term Debt | $8.7 M(-21.8%) | $11.1 M(+730.8%) | $1.3 M(-47.7%) | $2.5 M(-26.6%) | $3.5 M(-21.9%) | $4.4 M(+66.0%) | $2.7 M(+21.6%) | $2.2 M(+6.1%) | $2.1 M(-12.2%) | $2.4 M | |
Total Debt | $29.7 M(-30.9%) | $42.9 M(+2053.5%) | $2.0 M(-48.0%) | $3.8 M(-26.9%) | $5.2 M(-15.6%) | $6.2 M(+29.5%) | $4.8 M(+37.7%) | $3.5 M(+11.7%) | $3.1 M(+31.9%) | $2.4 M | |
Debt To Equity | 0.1(-27.3%) | 0.1(+100.0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0 | |
Current Ratio | 2.8(+12.9%) | 2.5(-74.1%) | 9.6(+131.6%) | 4.1(+75.4%) | 2.4(-4.1%) | 2.5(-20.6%) | 3.1(-49.3%) | 6.1(-26.1%) | 8.3(+25.3%) | 6.6 | |
Quick Ratio | - | - | - | - | - | - | - | - | - | - | |
Inventory | - | - | - | - | - | - | - | - | - | - | |
Retained Earnings | -$44.2 M(-383.2%) | -$9.1 M(-110.6%) | -$4.3 M(-52.7%) | -$2.8 M(-261.0%) | $1.8 M(-66.1%) | $5.2 M(-53.7%) | $11.2 M(-30.7%) | $16.2 M(-4.4%) | $17.0 M(-10.6%) | $19.0 M | |
PB Ratio | 9.4(+31.4%) | 7.1(-49.3%) | 14.1(+1.3%) | 13.9(+10.1%) | 12.6(+31.6%) | 9.6(+43.1%) | 6.7(-1.5%) | 6.8(-8.4%) | 7.4(+38.7%) | 5.3 |
Income statements
30 June 2024 | 31 Dec 2023 | 30 June 2023 | 31 Dec 2022 | 30 June 2022 | 01 Dec 2021 | 01 June 2021 | 01 Dec 2020 | 01 June 2020 | 01 Dec 2019 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
EPS | - | - | - | - | - | - | - | - | - | - | |
TTM EPS | - | - | - | - | - | - | - | - | - | - | |
Revenue | - | - | - | - | - | - | - | - | - | - | |
TTM Revenue | - | - | - | - | - | - | - | - | - | - | |
Total Expenses | - | - | - | - | - | - | - | - | - | - | |
Operating Expenses | - | - | - | - | - | - | - | - | - | - | |
Cost Of Goods Sold | - | - | - | - | - | - | - | - | - | - | |
TTM Cost Of Goods Sold | - | - | - | - | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | - | - | - | - | |
TTM Gross Profit | - | - | - | - | - | - | - | - | - | - | |
Gross Margin | - | - | - | - | - | - | - | - | - | - | |
Operating Profit | - | - | - | - | - | - | - | - | - | - | |
TTM Operating Profit | - | - | - | - | - | - | - | - | - | - | |
Operating Margin | - | - | - | - | - | - | - | - | - | - | |
Net Income | - | - | - | - | - | - | - | - | - | - | |
TTM Net Income | - | - | - | - | - | - | - | - | - | - | |
Net Margin | - | - | - | - | - | - | - | - | - | - | |
EBIT | - | - | - | - | - | - | - | - | - | - | |
TTM EBIT | - | - | - | - | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | - | - | - | - | |
TTM EBITDA | - | - | - | - | - | - | - | - | - | - | |
Selling, General & Administrative Expenses | - | - | - | - | - | - | - | - | - | - | |
TTM SG&A | - | - | - | - | - | - | - | - | - | - | |
Depreciation And Amortization | - | - | - | - | - | - | - | - | - | - | |
TTM D&A | - | - | - | - | - | - | - | - | - | - | |
Interest Expense | - | - | - | - | - | - | - | - | - | - | |
TTM Interest Expense | - | - | - | - | - | - | - | - | - | - | |
Income Tax | - | - | - | - | - | - | - | - | - | - | |
TTM Income Tax | - | - | - | - | - | - | - | - | - | - | |
PE Ratio | - | - | - | - | - | - | - | - | - | - | |
PS Ratio | - | - | - | - | - | - | - | - | - | - |
Cashflow statements
30 June 2024 | 31 Dec 2023 | 30 June 2023 | 31 Dec 2022 | 30 June 2022 | 01 Dec 2021 | 01 June 2021 | 01 Dec 2020 | 01 June 2020 | 01 Dec 2019 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Cash From Operations | - | - | - | - | - | - | - | - | -$312.4 K | - | |
TTM CFO | - | - | - | - | - | - | - | - | -$312.4 K | - | |
Cash From Investing | - | - | - | - | - | - | - | - | -$1.6 M | - | |
TTM CFI | - | - | - | - | - | - | - | - | -$1.6 M | - | |
Cash From Financing | - | - | - | - | - | - | - | - | $116.3 K | - | |
TTM CFF | - | - | - | - | - | - | - | - | $116.3 K | - | |
Free Cash Flow | - | - | - | - | - | - | - | - | -$1.9 M | - | |
TTM FCF | - | - | - | - | - | - | - | - | -$1.9 M | - | |
CAPEX | - | - | - | - | - | - | - | - | $1.6 M | - | |
TTM CAPEX | - | - | - | - | - | - | - | - | $1.6 M | - | |
Dividends Paid | - | - | - | - | - | - | - | - | - | - | |
TTM Dividends Paid | - | - | - | - | - | - | - | - | - | - | |
TTM Dividend Per Share | - | - | - | - | - | - | - | - | - | - | |
TTM Dividend Yield | - | - | - | - | - | - | - | - | - | - | |
Payout Ratio | - | - | - | - | - | - | - | - | - | - |