Income Statement
(Currency in AUD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
-857.84M |
1030.247M |
1652.699M |
224.194M |
-623.09M |
Minority
Interest
|
122M |
-161M |
-141M |
-156M |
- |
Net
Income
|
-956.256M |
-180.513M |
591.333M |
-220.306M |
-1600.403M |
Selling
General
Administrative
|
226M |
204M |
227M |
206M |
- |
Gross
Profit
|
354.006M |
2836.848M |
3614.159M |
991.379M |
1709.941M |
Reconciled
Depreciation
|
632M |
617M |
664M |
653M |
- |
Ebit
|
-35.254M |
2490.497M |
3258.532M |
689.429M |
1273.209M |
Ebitda
|
893.093M |
3395.999M |
4173.788M |
1535.665M |
2287.509M |
Depreciation
And
Amortization
|
928.347M |
905.502M |
915.256M |
846.236M |
1014.3M |
Operating
Income
|
-35.254M |
2490.497M |
3258.532M |
689.429M |
1273.209M |
Other
Operating
Expenses
|
15761.333M |
16238.865M |
13884.601M |
11455.933M |
13656.768M |
Interest
Expense
|
107M |
106M |
195M |
146M |
190.626M |
Tax
Provision
|
189M |
664M |
629M |
187M |
- |
Interest
Income
|
- |
- |
- |
- |
- |
Net
Interest
Income
|
-107M |
-106M |
-195M |
-146M |
- |
Income
Tax
Expense
|
277.623M |
974.479M |
867.012M |
242.337M |
590.371M |
Total
Revenue
|
15726.079M |
18729.362M |
17143.133M |
12145.362M |
14929.977M |
Total
Operating
Expenses
|
389.259M |
346.351M |
355.627M |
301.949M |
436.732M |
Cost
Of
Revenue
|
15372.073M |
15892.514M |
13528.974M |
11153.983M |
13220.036M |
Total
Other
Income
Expense
Net
|
-822.586M |
-1460.25M |
-1605.833M |
-465.235M |
-1896.299M |
Net
Income
From
Continuing
Ops
|
-773M |
38M |
570M |
-14M |
- |
Net
Income
Applicable
To
Common
Shares
|
- |
- |
- |
- |
- |
Balance Sheet
(Currency in AUD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
20792.326M |
21655.733M |
20710.426M |
19257.371M |
20813.768M |
Intangible
Assets
|
37M |
29M |
36M |
45M |
- |
Other
Current
Assets
|
533.212M |
449.082M |
341.843M |
1211.685M |
404.013M |
Total
Liab
|
12206.587M |
11985.794M |
12048.575M |
12757.036M |
12440.462M |
Total
Stockholder
Equity
|
6244.308M |
7449.478M |
6439.874M |
4290.791M |
5849.649M |
Other
Current
Liab
|
1642.234M |
1447.042M |
1569.995M |
1561.584M |
1298.816M |
Common
Stock
|
2.938M |
2.935M |
2.757M |
2.592M |
2.845M |
Capital
Stock
|
2M |
2M |
2M |
2M |
- |
Retained
Earnings
|
-1899.292M |
-836.525M |
-434.195M |
-939.542M |
-789.532M |
Good
Will
|
214.46M |
212.8M |
198.489M |
187.908M |
213.387M |
Other
Assets
|
0M |
- |
0M |
- |
- |
Cash
|
1537.942M |
2163.225M |
2652.037M |
2086.431M |
1256.138M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
4450.777M |
4408.635M |
4442.576M |
3578.035M |
3646.073M |
Current
Deferred
Revenue
|
129.263M |
337.545M |
515.521M |
117.929M |
147.948M |
Net
Debt
|
1320.544M |
619.322M |
-135.083M |
1292.032M |
1533.541M |
Short
Term
Debt
|
161.579M |
45.495M |
49.622M |
80.347M |
88.2M |
Short
Long
Term
Debt
|
79M |
1M |
76M |
79M |
- |
Short
Long
Term
Debt
Total
|
2858.486M |
2782.547M |
2516.954M |
3378.463M |
2789.679M |
Other
Stockholder
Equity
|
13494.815M |
13476.863M |
13200.915M |
12522.475M |
13712.249M |
Property
Plant
Equipment
|
- |
- |
- |
- |
- |
Total
Current
Assets
|
6470.519M |
7704.839M |
6927.827M |
5857.558M |
5021.707M |
Long
Term
Investments
|
979M |
1122M |
1199M |
1051M |
- |
Short
Term
Investments
|
42.598M |
196.657M |
19.298M |
27.214M |
83.932M |
Net
Receivables
|
1186.874M |
1334.038M |
1218.504M |
720.532M |
938.903M |
Long
Term
Debt
|
1732M |
1806M |
1726M |
2463M |
- |
Inventory
|
3169.893M |
3561.837M |
2696.146M |
1811.696M |
2338.722M |
Accounts
Payable
|
2517.7M |
2578.553M |
2307.438M |
1818.176M |
2111.109M |
Accumulated
Other
Comprehensive
Income
|
-5354.153M |
-5193.795M |
-6329.602M |
-7294.734M |
-7075.913M |
Non
Currrent
Assets
Other
|
2136.398M |
2081.683M |
1967.544M |
1681.308M |
1795.296M |
Non
Current
Assets
Total
|
14321.807M |
13950.894M |
13782.599M |
13399.813M |
15792.061M |
Capital
Lease
Obligations
|
104M |
59M |
64M |
82M |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in AUD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-585M |
-495M |
565M |
-167M |
- |
Total
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
- |
Total
Cash
From
Financing
Activities
|
-192.426M |
-1441.172M |
-1625.131M |
635.001M |
-704.177M |
Net
Income
|
-956.256M |
-180.513M |
591.333M |
-220.306M |
-1600.403M |
Change
In
Cash
|
-625.283M |
-488.812M |
565.606M |
830.293M |
-329.084M |
Begin
Period
Cash
Flow
|
2163.225M |
2652.037M |
2086.431M |
1256.138M |
1585.222M |
End
Period
Cash
Flow
|
1537.942M |
2163.225M |
2652.037M |
2086.431M |
1256.138M |
Total
Cash
From
Operating
Activities
|
133.67M |
1206.358M |
1268.126M |
510.592M |
975.89M |
Depreciation
|
928.347M |
905.502M |
915.256M |
846.236M |
1014.3M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
- |
Dividends
Paid
|
105.761M |
105.666M |
26.19M |
0M |
- |
Change
To
Inventory
|
356.944M |
-802.771M |
-880.796M |
158.102M |
194.893M |
Sale
Purchase
Of
Stock
|
0M |
-733.794M |
-206.76M |
0M |
- |
Other
Cashflows
From
Financing
Activities
|
-168.924M |
-638.401M |
-325.302M |
-322.684M |
-697.064M |
Capital
Expenditures
|
779.988M |
704.442M |
537.575M |
457.46M |
539.158M |
Change
In
Working
Capital
|
-431.858M |
-1269.464M |
-1724.376M |
-475.603M |
-623.09M |
Other
Non
Cash
Items
|
2081.436M |
3852.419M |
4077.301M |
1875.196M |
3812.514M |
Free
Cash
Flow
|
-646.317M |
501.915M |
730.551M |
53.133M |
436.732M |