Fortescue Ltd
FMG
National Australia Bank Ltd
NAB
CommBank
CBA
BHP Group Ltd
BHP
Origin Energy Ltd
ORG
(FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | (FY)Jun 30, 2022 | (Q4)Jun 30, 2022 | (FY)Jun 30, 2021 | (Q4)Jun 30, 2021 | (FY)Jun 30, 2020 | (Q4)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 8.33%10.15M | 8.33%10.15M | 439.02%9.37M | 439.02%9.37M | 170.61%1.74M | 170.61%1.74M | -15.94%642.19K | -15.94%642.19K | 346.41%763.96K | 346.41%763.96K |
-Cash and cash equivalents | 8.33%10.15M | 8.33%10.15M | 439.02%9.37M | 439.02%9.37M | 170.61%1.74M | 170.61%1.74M | -15.94%642.19K | -15.94%642.19K | 346.41%763.96K | 346.41%763.96K |
Receivables | 18.77%15.34M | 18.77%15.34M | 22.16%12.92M | 22.16%12.92M | 28.04%10.57M | 28.04%10.57M | -11.44%8.26M | -11.44%8.26M | 1.34%9.33M | 1.34%9.33M |
-Accounts receivable | 21.11%15.41M | 21.11%15.41M | 21.24%12.73M | 21.24%12.73M | 33.76%10.5M | 33.76%10.5M | -13.88%7.85M | -13.88%7.85M | 24.05%9.11M | 24.05%9.11M |
-Other receivables | 60.96%440.46K | 60.96%440.46K | 78.75%273.64K | 78.75%273.64K | -62.82%153.09K | -62.82%153.09K | 92.29%411.77K | 92.29%411.77K | -88.47%214.14K | -88.47%214.14K |
-Recievables adjustments allowances | -522.05%-510.11K | -522.05%-510.11K | -9.34%-82K | -9.34%-82K | ---75K | ---75K | ---- | ---- | ---- | ---- |
Inventory | 0.03%5.1M | 0.03%5.1M | 243.72%5.1M | 243.72%5.1M | 6.13%1.48M | 6.13%1.48M | -0.03%1.4M | -0.03%1.4M | 14.55%1.4M | 14.55%1.4M |
Prepaid assets | 62.96%771.1K | 62.96%771.1K | 23.30%473.18K | 23.30%473.18K | 375.74%383.75K | 375.74%383.75K | -62.21%80.66K | -62.21%80.66K | 28.96%213.45K | 28.96%213.45K |
Other current assets | 30.81%13.14M | 30.81%13.14M | 47.08%10.04M | 47.08%10.04M | 175.05%6.83M | 175.05%6.83M | 22,722.24%2.48M | 22,722.24%2.48M | -80.27%10.88K | -80.27%10.88K |
Total current assets | 17.41%44.5M | 17.41%44.5M | 80.42%37.9M | 80.42%37.9M | 63.33%21.01M | 63.33%21.01M | 9.82%12.86M | 9.82%12.86M | 8.30%11.71M | 8.30%11.71M |
Non current assets | ||||||||||
Net PPE | 38.00%6.99M | 38.00%6.99M | 26.39%5.07M | 26.39%5.07M | 31.23%4.01M | 31.23%4.01M | -7.73%3.05M | -7.73%3.05M | 175.56%3.31M | 175.56%3.31M |
-Gross PPE | 27.89%12.74M | 27.89%12.74M | 34.42%9.96M | 34.42%9.96M | 23.94%7.41M | 23.94%7.41M | 14.58%5.98M | 14.58%5.98M | 141.46%5.22M | 141.46%5.22M |
-Accumulated depreciation | -17.44%-5.75M | -17.44%-5.75M | -43.89%-4.89M | -43.89%-4.89M | -16.33%-3.4M | -16.33%-3.4M | -53.30%-2.92M | -53.30%-2.92M | -98.76%-1.91M | -98.76%-1.91M |
Investments and advances | -32.91%154.94K | -32.91%154.94K | 439.08%230.93K | 439.08%230.93K | -36.85%42.84K | -36.85%42.84K | --67.84K | --67.84K | ---- | ---- |
-Other investment | -32.91%154.94K | -32.91%154.94K | 439.08%230.93K | 439.08%230.93K | -36.85%42.84K | -36.85%42.84K | --67.84K | --67.84K | ---- | ---- |
Goodwill and other intangible assets | -2.06%19.86M | -2.06%19.86M | 24.39%20.28M | 24.39%20.28M | 11.76%16.3M | 11.76%16.3M | 7.39%14.58M | 7.39%14.58M | -2.65%13.58M | -2.65%13.58M |
-Goodwill | -5.17%751.98K | -5.17%751.98K | -94.74%792.99K | -94.74%792.99K | 11.75%15.07M | 11.75%15.07M | 1.45%13.49M | 1.45%13.49M | -2.30%13.29M | -2.30%13.29M |
-Other intangible assets | -1.94%19.11M | -1.94%19.11M | 1,485.10%19.48M | 1,485.10%19.48M | 11.85%1.23M | 11.85%1.23M | 280.84%1.1M | 280.84%1.1M | -16.48%288.53K | -16.48%288.53K |
Non current deferred assets | 0.72%3.21M | 0.72%3.21M | -15.43%3.19M | -15.43%3.19M | 3.00%3.77M | 3.00%3.77M | 7.41%3.66M | 7.41%3.66M | 76.06%3.41M | 76.06%3.41M |
Total non current assets | 5.05%30.22M | 5.05%30.22M | 19.24%28.76M | 19.24%28.76M | 12.89%24.12M | 12.89%24.12M | 5.26%21.37M | 5.26%21.37M | 18.79%20.3M | 18.79%20.3M |
Total assets | 12.08%74.72M | 12.08%74.72M | 47.71%66.67M | 47.71%66.67M | 31.84%45.13M | 31.84%45.13M | 6.93%34.23M | 6.93%34.23M | 14.73%32.01M | 14.73%32.01M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -7.40%1.9M | -7.40%1.9M | 20.80%2.06M | 20.80%2.06M | -38.25%1.7M | -38.25%1.7M | 88.49%2.76M | 88.49%2.76M | 1,069.50%1.46M | 1,069.50%1.46M |
-Current debt | -69.96%191.84K | -69.96%191.84K | 6.43%638.6K | 6.43%638.6K | -69.23%600K | -69.23%600K | 225.00%1.95M | 225.00%1.95M | 380.00%600K | 380.00%600K |
-Current capital lease obligation | 20.80%1.71M | 20.80%1.71M | 28.63%1.42M | 28.63%1.42M | 36.75%1.1M | 36.75%1.1M | -6.54%805.5K | -6.54%805.5K | --861.87K | --861.87K |
Payables | 12.45%18.6M | 12.45%18.6M | 43.31%16.54M | 43.31%16.54M | 54.77%11.54M | 54.77%11.54M | 10.34%7.46M | 10.34%7.46M | -14.52%6.76M | -14.52%6.76M |
-accounts payable | 26.77%14.47M | 26.77%14.47M | 33.52%11.41M | 33.52%11.41M | 54.69%8.55M | 54.69%8.55M | 12.13%5.53M | 12.13%5.53M | -16.60%4.93M | -16.60%4.93M |
-Other payable | -19.42%4.13M | -19.42%4.13M | 71.28%5.13M | 71.28%5.13M | 55.02%2.99M | 55.02%2.99M | 5.52%1.93M | 5.52%1.93M | -8.34%1.83M | -8.34%1.83M |
Pension and other retirement benefit plans | 10.30%3.46M | 10.30%3.46M | 36.35%3.14M | 36.35%3.14M | 12.91%2.3M | 12.91%2.3M | 8.47%2.04M | 8.47%2.04M | 10.26%1.88M | 10.26%1.88M |
Other current liabilities | 6.09%4.11M | 6.09%4.11M | 411.91%3.87M | 411.91%3.87M | -54.93%755.99K | -54.93%755.99K | -47.16%1.68M | -47.16%1.68M | --3.17M | --3.17M |
Current liabilities | 9.63%28.07M | 9.63%28.07M | 57.07%25.61M | 57.07%25.61M | 17.03%16.3M | 17.03%16.3M | 4.93%13.93M | 4.93%13.93M | 36.34%13.27M | 36.34%13.27M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 53.83%3.62M | 53.83%3.62M | -7.81%2.35M | -7.81%2.35M | 67.59%2.55M | 67.59%2.55M | -57.46%1.52M | -57.46%1.52M | 91.92%3.58M | 91.92%3.58M |
-Long term debt | -58.24%137.57K | -58.24%137.57K | -56.08%329.41K | -56.08%329.41K | --750K | --750K | ---- | ---- | 4.63%1.95M | 4.63%1.95M |
-Long term capital lease obligation | 72.09%3.48M | 72.09%3.48M | 12.30%2.02M | 12.30%2.02M | 18.30%1.8M | 18.30%1.8M | -6.47%1.52M | -6.47%1.52M | --1.63M | --1.63M |
Long term provisions | ---- | ---- | --900.78K | --900.78K | ---- | ---- | ---- | ---- | ---- | ---- |
Employee benefits | -12.73%153.66K | -12.73%153.66K | 34.21%176.08K | 34.21%176.08K | 18.32%131.19K | 18.32%131.19K | 11.66%110.88K | 11.66%110.88K | -8.41%99.3K | -8.41%99.3K |
Non current deferred liabilities | 56.17%1.93M | 56.17%1.93M | 21.97%1.24M | 21.97%1.24M | 45.95%1.02M | 45.95%1.02M | -10.98%695.66K | -10.98%695.66K | 1,285.76%781.46K | 1,285.76%781.46K |
Total non current liabilities | 22.24%5.7M | 22.24%5.7M | 26.23%4.67M | 26.23%4.67M | 58.78%3.7M | 58.78%3.7M | -47.77%2.33M | -47.77%2.33M | 119.74%4.46M | 119.74%4.46M |
Total liabilities | 11.58%33.78M | 11.58%33.78M | 51.37%30.27M | 51.37%30.27M | 23.01%20M | 23.01%20M | -8.32%16.26M | -8.32%16.26M | 50.72%17.73M | 50.72%17.73M |
Shareholders'equity | ||||||||||
Share capital | 0.00%37.06M | 0.00%37.06M | 28.93%37.06M | 28.93%37.06M | 22.92%28.75M | 22.92%28.75M | 7.08%23.39M | 7.08%23.39M | -0.00%21.84M | -0.00%21.84M |
-common stock | 0.00%37.06M | 0.00%37.06M | 28.93%37.06M | 28.93%37.06M | 22.92%28.75M | 22.92%28.75M | 7.08%23.39M | 7.08%23.39M | -0.00%21.84M | -0.00%21.84M |
Retained earnings | 234.05%2.51M | 234.05%2.51M | 58.21%-1.88M | 58.21%-1.88M | 25.71%-4.49M | 25.71%-4.49M | 20.68%-6.04M | 20.68%-6.04M | -30.57%-7.62M | -30.57%-7.62M |
Gains losses not affecting retained earnings | 13.12%1.37M | 13.12%1.37M | 37.76%1.21M | 37.76%1.21M | 38.80%876.04K | 38.80%876.04K | 323.02%631.16K | 323.02%631.16K | -37.34%149.2K | -37.34%149.2K |
Total stockholders'equity | 12.50%40.94M | 12.50%40.94M | 44.81%36.4M | 44.81%36.4M | 39.83%25.13M | 39.83%25.13M | 25.08%17.98M | 25.08%17.98M | -11.53%14.37M | -11.53%14.37M |
Noncontrolling interests | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 14.78%-87.74K | 14.78%-87.74K |
Total equity | 12.50%40.94M | 12.50%40.94M | 44.81%36.4M | 44.81%36.4M | 39.83%25.13M | 39.83%25.13M | 25.85%17.98M | 25.85%17.98M | -11.51%14.28M | -11.51%14.28M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |