Disney
DIS
Amazon
AMZN
Netflix
NFLX
4
Cisco
CSCO
5
Adobe
ADBE
(FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (FY)Dec 30, 2022 | (Q4)Jun 30, 2022 | (FY)Jun 30, 2021 | (Q4)Jun 30, 2021 | (FY)Jun 30, 2020 | (Q4)Jun 30, 2020 | (FY)Jun 30, 2019 | (Q4)Jun 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -12.64%41.06M | -1.96%41.06M | 439.01%47.01M | 380.26%41.88M | -23.63%8.72M | -23.63%8.72M | 134.35%11.42M | 134.35%11.42M | --4.87M | --4.87M |
-Cash and cash equivalents | -12.64%41.06M | -1.96%41.06M | 439.01%47.01M | 380.26%41.88M | -23.63%8.72M | -23.63%8.72M | 134.35%11.42M | 134.35%11.42M | --4.87M | --4.87M |
Receivables | -90.93%160.56K | -99.61%160.56K | -95.18%1.77M | 13.52%41.65M | 40,304.88%36.69M | 40,304.88%36.69M | 73.70%90.81K | 73.70%90.81K | --52.28K | --52.28K |
-Other receivables | -90.93%160.56K | -99.61%160.56K | -95.18%1.77M | 13.52%41.65M | 40,304.88%36.69M | 40,304.88%36.69M | 73.70%90.81K | 73.70%90.81K | --52.28K | --52.28K |
Inventory | 493.50%37.15M | --37.15M | --6.26M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Prepaid assets | 973.52%21.72M | 1,888.12%21.72M | 6,830.53%2.02M | 3,642.28%1.09M | 110.02%29.19K | 110.02%29.19K | -11.45%13.9K | -11.45%13.9K | --15.69K | --15.69K |
Total current assets | 75.42%100.09M | --100.09M | 25.56%57.06M | ---- | 294.34%45.44M | 294.34%45.44M | 133.24%11.52M | 133.24%11.52M | --4.94M | --4.94M |
Non current assets | ||||||||||
Net PPE | 22.84%304.29M | 124.86%304.29M | 8,011.62%247.72M | 4,331.22%135.33M | 175.36%3.05M | 175.36%3.05M | 783.89%1.11M | 783.89%1.11M | --125.48K | --125.48K |
-Gross PPE | 22.29%304.29M | 124.86%304.29M | 8,047.57%248.82M | 4,331.22%135.33M | 127.05%3.05M | 127.05%3.05M | 557.40%1.35M | 557.40%1.35M | --204.6K | --204.6K |
-Accumulated depreciation | ---- | ---- | ---1.1M | ---- | ---- | ---- | -198.21%-235.95K | -198.21%-235.95K | ---79.12K | ---79.12K |
Investments and advances | -58.33%10K | -47.37%10K | -7.69%24K | -26.92%19K | -33.33%26K | -33.33%26K | 50.00%39K | 50.00%39K | --26K | --26K |
Non current accounts receivable | ---- | ---- | ---- | ---- | --4.64M | --4.64M | ---- | ---- | ---- | ---- |
Non current deferred assets | --1.66M | --1.66M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | ---- | ---- | ---- | ---- | --1 | --1 | ---- | ---- | ---- | ---- |
Total non current assets | 23.50%305.97M | --305.97M | 3,110.26%247.75M | ---- | 572.19%7.72M | 572.19%7.72M | 657.92%1.15M | 657.92%1.15M | --151.48K | --151.48K |
Total assets | 33.22%406.06M | --406.06M | 473.37%304.81M | ---- | 319.51%53.16M | 319.51%53.16M | 148.85%12.67M | 148.85%12.67M | --5.09M | --5.09M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 97.17%91.55M | 365.81%91.55M | 993.63%46.43M | 362.92%19.65M | 617.64%4.25M | 617.64%4.25M | 36.46%591.64K | 36.46%591.64K | --433.57K | --433.57K |
-accounts payable | 101.86%59.24M | 426.72%59.24M | 648.84%29.35M | 186.99%11.25M | 3,500.10%3.92M | 3,500.10%3.92M | 29.36%108.87K | 29.36%108.87K | --84.16K | --84.16K |
-Other payable | 89.13%32.31M | 284.33%32.31M | 5,132.30%17.08M | 2,474.80%8.41M | -32.37%326.52K | -32.37%326.52K | 38.17%482.78K | 38.17%482.78K | --349.41K | --349.41K |
Current debt and capital lease obligation | 64.03%19.41M | 43,084.13%19.41M | 22,629.67%11.83M | -13.66%44.94K | 165.82%52.05K | 165.82%52.05K | --19.58K | --19.58K | ---- | ---- |
-Current debt | 63.76%19.34M | --19.34M | --11.81M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 225.13%63.18K | 40.58%63.18K | -62.67%19.43K | -13.66%44.94K | 165.82%52.05K | 165.82%52.05K | --19.58K | --19.58K | ---- | ---- |
Current deferred liabilities | --6.84M | --6.84M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 104.78%119.66M | --119.66M | 1,259.54%58.43M | ---- | 603.16%4.3M | 603.16%4.3M | 40.97%611.23K | 40.97%611.23K | --433.57K | --433.57K |
Non current liabilities | ||||||||||
Long term provisions | --8.93M | --8.93M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Long term debt and capital lease obligation | --9.81K | --9.81K | ---- | ---- | --46.7K | --46.7K | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | --9.81K | --9.81K | ---- | ---- | --46.7K | --46.7K | ---- | ---- | ---- | ---- |
Total non current liabilities | --8.94M | --8.94M | --0 | ---- | --46.7K | --46.7K | --0 | --0 | --0 | --0 |
Total liabilities | 120.07%128.59M | --128.59M | 1,244.93%58.43M | ---- | 610.80%4.34M | 610.80%4.34M | 40.97%611.23K | 40.97%611.23K | --433.57K | --433.57K |
Shareholders'equity | ||||||||||
Share capital | 4.64%379.34M | 28.26%379.34M | 275.67%362.52M | 206.49%295.76M | 131.38%96.5M | 131.38%96.5M | 60.52%41.71M | 60.52%41.71M | --25.98M | --25.98M |
-common stock | 4.64%379.34M | 28.26%379.34M | 275.67%362.52M | 206.49%295.76M | 131.38%96.5M | 131.38%96.5M | 60.52%41.71M | 60.52%41.71M | --25.98M | --25.98M |
Retained earnings | 5.69%-105.79M | -3.97%-105.79M | -101.74%-112.16M | -83.01%-101.75M | -50.13%-55.6M | -50.13%-55.6M | -50.92%-37.03M | -50.92%-37.03M | ---24.54M | ---24.54M |
Gains losses not affecting retained earnings | 189.32%2.41M | -63.76%2.41M | -134.27%-2.7M | -15.54%6.64M | 6.74%7.86M | 6.74%7.86M | 131.49%7.37M | 131.49%7.37M | --3.18M | --3.18M |
Total stockholders'equity | 11.43%275.96M | 73,372.76%275.96M | 407.86%247.66M | -99.23%375.6K | 304.97%48.77M | 304.97%48.77M | 160.24%12.04M | 160.24%12.04M | --4.63M | --4.63M |
Noncontrolling interests | 217.31%1.5M | 500.45%1.5M | -2,629.39%-1.28M | -840.99%-375.6K | 166.78%50.69K | 166.78%50.69K | -39.41%19K | -39.41%19K | --31.36K | --31.36K |
Total equity | 12.62%277.47M | --277.47M | 404.70%246.38M | ---- | 304.75%48.82M | 304.75%48.82M | 158.89%12.06M | 158.89%12.06M | --4.66M | --4.66M |
Currency Unit | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD | AUD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |