Origin Energy Ltd
ORG
BHP Group Ltd
BHP
ANZ Group Holdings Ltd
ANZ
Westpac Banking Corp
WBC
Woodside Energy Group Ltd
WDS
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q2)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Jun 30, 2022 | (Q2)Dec 31, 2021 | (FY)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -45.93%42.56M | -45.93%42.56M | -52.43%47.13M | -20.52%78.71M | -44.85%78.71M | --99.08M | -3.47%99.04M | --142.74M | 1,234.85%259.5M | 284.41%102.6M |
-Cash and cash equivalents | -45.93%42.56M | -45.93%42.56M | -52.43%47.13M | -20.52%78.71M | -44.85%78.71M | --99.08M | -3.47%99.04M | --142.74M | 1,234.85%259.5M | 284.41%102.6M |
Receivables | 128.88%8.16M | 128.88%8.16M | 8.39%2.52M | 25.19%3.56M | 45.34%3.56M | --2.33M | 74.28%2.85M | --2.45M | 230.40%3.54M | 120.89%1.63M |
-Accounts receivable | -46.38%1.63M | -46.38%1.63M | 8.39%2.52M | 30.40%3.03M | 45.82%3.03M | --2.33M | 102.18%2.33M | --2.08M | 230.40%3.54M | 55.64%1.15M |
-Other receivables | 1,181.21%6.78M | 1,181.21%6.78M | ---- | 1.84%529.44K | 42.66%529.44K | ---- | 7.73%519.87K | --371.13K | ---- | --482.59K |
-Recievables adjustments allowances | ---252.43K | ---252.43K | ---- | --0 | --0 | ---- | ---- | ---- | ---- | ---- |
Inventory | -30.83%1.38M | -30.83%1.38M | -20.43%2.04M | -36.80%2M | 6.87%2M | --2.57M | 51.67%3.17M | --1.87M | 126.37%3.81M | 122.02%2.09M |
Prepaid assets | -8.55%1.7M | -8.55%1.7M | -28.34%2.28M | -5.03%1.86M | -63.32%1.86M | --3.18M | 618.84%1.96M | --5.07M | --790.21K | 159.85%272.42K |
Restricted cash | 82.78%1.45M | 82.78%1.45M | 20.49%1.72M | -91.31%794.5K | -92.13%794.5K | --1.43M | --9.14M | --10.09M | --18.14M | --0 |
Current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | --1.63M |
Holding assets for sale | -7.90%2.04M | -7.90%2.04M | --2.19M | --2.22M | --2.22M | ---- | --0 | ---- | ---- | ---- |
Other current assets | --1 | --1 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | -35.73%57.3M | -35.73%57.3M | -46.69%57.88M | -23.24%89.15M | -45.04%89.15M | --108.58M | 7.32%116.15M | --162.22M | 1,179.00%285.78M | 280.08%108.23M |
Non current assets | ||||||||||
Net PPE | 7.89%155.67M | 7.89%155.67M | 7.16%153.4M | 8.94%144.28M | 29.33%144.28M | --143.15M | 318.92%132.44M | --111.56M | 825.88%135.84M | 197.29%31.62M |
-Gross PPE | 18.32%170.71M | 18.32%170.71M | 9.33%166.72M | 3.26%144.28M | 29.33%144.28M | --152.5M | 341.95%139.72M | --111.56M | 854.82%140.09M | 173.10%31.62M |
-Accumulated depreciation | ---15.05M | ---15.05M | -42.58%-13.32M | --0 | --0 | ---9.34M | ---7.28M | ---- | ---4.25M | ---- |
Investments and advances | --0 | --0 | 1.95%16.34M | 1.07%16.67M | 0.00%16.67M | --16.02M | --16.49M | --16.67M | ---- | --0 |
-Financial asset investment | --0 | --0 | 1.95%16.34M | 1.07%16.67M | 0.00%16.67M | --16.02M | --16.49M | --16.67M | ---- | --0 |
-Including:Financial assets designated as fair value through profit or loss, Total | --0 | --0 | 1.95%16.34M | 1.07%16.67M | 0.00%16.67M | --16.02M | --16.49M | --16.67M | ---- | --0 |
Goodwill and other intangible assets | -0.13%11.98M | -0.13%11.98M | -0.89%11.98M | -1.51%11.99M | -3.03%11.99M | --12.08M | -2.21%12.17M | --12.36M | 36.04%17.01M | -1.45%12.45M |
-Goodwill | 0.00%11.98M | 0.00%11.98M | 0.00%11.98M | 0.00%11.98M | 0.00%11.98M | --11.98M | 0.00%11.98M | --11.98M | --16.49M | --11.98M |
-Other intangible assets | ---- | ---- | ---- | -92.31%15.29K | -96.08%15.29K | --106.99K | -58.06%198.69K | --389.75K | -95.79%526.1K | --473.79K |
Non current deferred assets | ---- | ---- | --200.99K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | -7.87%1.16M | -7.87%1.16M | -1.07%1.05M | 644.38%1.25M | 643.77%1.25M | --1.06M | 849.34%168.57K | --168.71K | 1,219.85%232.88K | 5.01%17.76K |
Total non current assets | -3.10%168.8M | -3.10%168.8M | 6.18%182.96M | 8.01%174.19M | 23.75%174.19M | --172.32M | 265.86%161.28M | --140.76M | 462.90%153.09M | 89.32%44.08M |
Total assets | -14.14%226.1M | -14.14%226.1M | -14.26%240.84M | -5.08%263.34M | -13.08%263.34M | --280.89M | 82.15%277.42M | --302.98M | 785.88%438.87M | 194.27%152.31M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 6.45%32.19M | 6.45%32.19M | 12.94%1.8M | 2,002.04%30.24M | 2,134.03%30.24M | --1.59M | 178.60%1.44M | --1.35M | 503.93%1.82M | 80.47%516.4K |
-Current debt | 6.64%30.64M | 6.64%30.64M | 61.63%231.03K | 25,066.31%28.73M | 23,846.48%28.73M | --142.94K | -8.51%114.16K | --119.97K | -44.23%167.7K | -34.01%124.77K |
-Bank in debtedness | -11.46%1.03M | -11.46%1.03M | 8.48%1.17M | 20.20%1.17M | 30.27%1.17M | --1.08M | 1,066.87%971.16K | --896.08K | --1.2M | --83.23K |
-Current capital lease obligation | 50.98%522.3K | 50.98%522.3K | 7.15%395.23K | -2.11%345.93K | 2.46%345.93K | --368.86K | 14.58%353.38K | --337.64K | --444.53K | 217.75%308.41K |
Payables | 47.71%8.2M | 47.71%8.2M | 66.49%7.28M | -18.66%5.55M | -15.02%5.55M | --4.37M | 108.72%6.83M | --6.53M | 299.02%3.24M | 32.36%3.27M |
-accounts payable | -25.63%998.26K | -25.63%998.26K | 64.04%7.17M | -67.33%1.34M | -49.38%1.34M | --4.37M | 200.04%4.11M | --2.65M | 299.02%3.24M | -44.59%1.37M |
-Total tax payable | -70.25%31.97K | -70.25%31.97K | --107.46K | --107.46K | --107.46K | ---- | --0 | ---- | ---- | ---- |
-Other payable | 74.80%7.17M | 74.80%7.17M | ---- | 50.93%4.1M | 5.69%4.1M | ---- | 42.97%2.72M | --3.88M | ---- | --1.9M |
Pension and other retirement benefit plans | 12.44%354.06K | 12.44%354.06K | ---- | 146.52%314.89K | --314.89K | ---- | --127.74K | --0 | ---- | --0 |
Current deferred liabilities | -55.80%126.06K | -55.80%126.06K | 27.52%324.13K | 296.22%285.22K | 10,405.38%285.22K | --254.17K | -69.08%71.99K | --2.72K | --221.79K | -81.07%232.8K |
Other current liabilities | 519.73%5.37M | 519.73%5.37M | ---- | --866.28K | --866.28K | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 24.10%46.24M | 24.10%46.24M | 51.19%9.41M | 340.17%37.26M | 372.23%37.26M | --6.22M | 110.58%8.47M | --7.89M | 327.41%5.28M | 0.82%4.02M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 0.30%39.26M | 0.30%39.26M | 3.42%69.94M | -1.90%39.15M | -4.42%39.15M | --67.62M | 305.52%39.9M | --40.96M | 1,593.67%55.41M | 203.37%9.84M |
-Long term debt | -5.45%32.78M | -5.45%32.78M | 0.32%63.18M | -1.17%34.67M | -3.56%34.67M | --62.98M | 680.50%35.08M | --35.95M | 1,375.71%48.28M | 237.34%4.49M |
-Long term capital lease obligation | 44.84%6.49M | 44.84%6.49M | 45.54%6.75M | -7.17%4.48M | -10.55%4.48M | --4.64M | -9.73%4.83M | --5.01M | --7.13M | 179.69%5.35M |
Derivative product liabilities | ---- | ---- | -79.63%426.55K | ---- | ---- | --2.09M | --0 | ---- | ---- | ---- |
Non current deferred liabilities | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | --3M | --3M | --3M | ---- | --4.13M | ---- |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3M | ---- | ---- |
Total non current liabilities | 0.28%42.26M | 0.28%42.26M | 0.89%73.36M | -1.76%42.15M | -4.12%42.15M | --72.72M | 336.01%42.9M | --43.96M | 1,719.92%59.54M | 203.37%9.84M |
Total liabilities | 11.46%88.51M | 11.46%88.51M | 4.85%82.77M | 54.58%79.41M | 53.16%79.41M | --78.94M | 270.63%51.37M | --51.85M | 1,338.15%64.82M | 91.68%13.86M |
Shareholders'equity | ||||||||||
Share capital | 8.60%367.54M | 8.60%367.54M | 0.08%338.43M | 0.09%338.43M | 0.12%338.43M | --338.16M | 101.56%338.11M | --338.01M | 453.86%441.18M | 133.78%167.74M |
-common stock | 8.60%367.54M | 8.60%367.54M | 0.08%338.43M | 0.09%338.43M | 0.12%338.43M | --338.16M | 101.56%338.11M | --338.01M | 453.86%441.18M | 133.78%167.74M |
Retained earnings | -40.48%-259.67M | -40.48%-259.67M | -28.11%-213.56M | -33.37%-184.85M | -66.93%-184.85M | ---166.7M | -135.41%-138.6M | ---110.74M | -93.08%-110.78M | -29.60%-58.88M |
Gains losses not affecting retained earnings | -2.09%29.72M | -2.09%29.72M | 8.87%33.2M | 14.36%30.36M | 27.25%30.36M | --30.5M | -10.25%26.55M | --23.86M | 91.84%43.65M | 62.49%29.58M |
Total stockholders'equity | -25.20%137.59M | -25.20%137.59M | -21.73%158.07M | -18.63%183.94M | -26.76%183.94M | --201.96M | 63.28%226.06M | --251.13M | 730.60%374.05M | 210.93%138.45M |
Total equity | -25.20%137.59M | -25.20%137.59M | -21.73%158.07M | -18.63%183.94M | -26.76%183.94M | --201.96M | 63.28%226.06M | --251.13M | 730.60%374.05M | 210.93%138.45M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |