Fortescue Ltd
FMG
Rio Tinto Ltd
RIO
Origin Energy Ltd
ORG
BHP Group Ltd
BHP
Telstra Group Ltd
TLS
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 476.41%710.35M | 476.41%710.35M | 5.94%123.24M | 5.94%123.24M | 7.44%131.73M | 427.88%116.33M | 427.88%116.33M | 147.12%122.61M | -71.73%22.04M | -71.73%22.04M |
-Cash and cash equivalents | 476.41%710.35M | 476.41%710.35M | 5.94%123.24M | 5.94%123.24M | 7.44%131.73M | 427.88%116.33M | 427.88%116.33M | 147.12%122.61M | -71.73%22.04M | -71.73%22.04M |
Receivables | 99.90%158.99M | 99.90%158.99M | 102.10%79.54M | 102.10%79.54M | 259.18%60.74M | 102.65%39.35M | 102.65%39.35M | -1.70%16.91M | 56.63%19.42M | 56.63%19.42M |
-Accounts receivable | 115.27%139.45M | 115.27%139.45M | 64.60%64.78M | 64.60%64.78M | 259.18%60.74M | 5,290.96%39.35M | 5,290.96%39.35M | -1.70%16.91M | 356.25%730K | 356.25%730K |
-Taxes receivable | 36.74%16.95M | 36.74%16.95M | --12.4M | --12.4M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other receivables | 10.03%2.6M | 10.03%2.6M | --2.36M | --2.36M | ---- | ---- | ---- | ---- | 52.71%18.69M | 52.71%18.69M |
Inventory | 120.36%38.14M | 120.36%38.14M | 104.20%17.31M | 104.20%17.31M | 92.90%12.6M | 145.43%8.48M | 145.43%8.48M | 634.87%6.53M | 445.66%3.45M | 445.66%3.45M |
Prepaid assets | -10.80%11.08M | -10.80%11.08M | 395.30%12.42M | 395.30%12.42M | ---- | 107.79%2.51M | 107.79%2.51M | ---- | 40.51%1.21M | 40.51%1.21M |
Current deferred assets | ---- | ---- | ---- | ---- | --3.79M | ---- | ---- | ---- | ---- | ---- |
Other current assets | ---- | ---- | ---- | ---- | 202.99%10.44M | 360.70%6.57M | 360.70%6.57M | 32.56%3.44M | -20.48%1.43M | -20.48%1.43M |
Total current assets | 295.07%918.56M | 295.07%918.56M | 34.21%232.5M | 34.21%232.5M | 46.69%219.29M | 264.37%173.23M | 264.37%173.23M | 112.64%149.5M | -49.22%47.54M | -49.22%47.54M |
Non current assets | ||||||||||
Net PPE | 78.14%54.32M | 78.14%54.32M | 61.87%30.49M | 61.87%30.49M | 171.94%23.09M | 197.65%18.84M | 197.65%18.84M | 85.27%8.49M | 31.28%6.33M | 31.28%6.33M |
-Gross PPE | 75.19%63.61M | 75.19%63.61M | 63.46%36.31M | 63.46%36.31M | 171.94%23.09M | 163.72%22.21M | 163.72%22.21M | 85.27%8.49M | 43.01%8.42M | 43.01%8.42M |
-Accumulated depreciation | -59.70%-9.29M | -59.70%-9.29M | -72.33%-5.82M | -72.33%-5.82M | ---- | -61.17%-3.38M | -61.17%-3.38M | ---- | -95.88%-2.09M | -95.88%-2.09M |
Investments and advances | -50.30%6.09M | -50.30%6.09M | --12.26M | --12.26M | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term equity investment | -35.84%6.09M | -35.84%6.09M | --9.5M | --9.5M | ---- | ---- | ---- | ---- | ---- | ---- |
-Financial asset investment | --0 | --0 | --2.76M | --2.76M | ---- | ---- | ---- | ---- | ---- | ---- |
-Including:Available-for-sale securities | ---- | ---- | --2.76M | --2.76M | ---- | ---- | ---- | ---- | ---- | ---- |
Non current accounts receivable | ---- | ---- | ---- | ---- | 60.14%450K | 54.25%327K | 54.25%327K | 53.55%281K | 15.85%212K | 15.85%212K |
Goodwill and other intangible assets | 279.47%416.13M | 279.47%416.13M | 85.92%109.66M | 85.92%109.66M | 2.00%58.83M | 5.84%58.98M | 5.84%58.98M | 7.26%57.68M | -5.85%55.73M | -5.85%55.73M |
-Goodwill | 2,100.27%106.65M | 2,100.27%106.65M | -12.18%4.85M | -12.18%4.85M | ---- | 34.71%5.52M | 34.71%5.52M | ---- | -3.01%4.1M | -3.01%4.1M |
-Other intangible assets | 195.27%309.49M | 195.27%309.49M | 96.05%104.82M | 96.05%104.82M | 2.00%58.83M | 3.55%53.47M | 3.55%53.47M | 7.26%57.68M | -6.06%51.63M | -6.06%51.63M |
Non current deferred assets | 128.52%46.74M | 128.52%46.74M | 415.03%20.45M | 415.03%20.45M | --8.68M | --3.97M | --3.97M | ---- | ---- | ---- |
Other non current assets | 12,627.30%74.58M | 12,627.30%74.58M | --586K | --586K | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current assets | 244.68%597.87M | 244.68%597.87M | 111.22%173.45M | 111.22%173.45M | 37.02%91.04M | 31.88%82.12M | 31.88%82.12M | 13.51%66.45M | -3.00%62.27M | -3.00%62.27M |
Total assets | 273.54%1.52B | 273.54%1.52B | 58.98%405.96M | 58.98%405.96M | 43.71%310.34M | 132.53%255.35M | 132.53%255.35M | 67.60%215.94M | -30.42%109.81M | -30.42%109.81M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 1,278.19%21.49M | 1,278.19%21.49M | 143.21%1.56M | 143.21%1.56M | 53.33%851K | 1.42%641K | 1.42%641K | 0.54%555K | -17.60%632K | -17.60%632K |
-Current debt | 1,869.92%18.99M | 1,869.92%18.99M | --964K | --964K | 53.33%851K | ---- | ---- | 0.54%555K | -92.80%19K | -92.80%19K |
-Current capital lease obligation | 319.50%2.5M | 319.50%2.5M | -7.18%595K | -7.18%595K | ---- | 4.57%641K | 4.57%641K | ---- | 21.87%613K | 21.87%613K |
Payables | 129.57%135.14M | 129.57%135.14M | 18.88%58.87M | 18.88%58.87M | 191.17%58.69M | 160.08%49.52M | 160.08%49.52M | 80.88%20.16M | 74.81%19.04M | 74.81%19.04M |
-accounts payable | 109.21%68.7M | 109.21%68.7M | 95.39%32.84M | 95.39%32.84M | 191.17%58.69M | 41.42%16.81M | 41.42%16.81M | 80.88%20.16M | 104.61%11.88M | 104.61%11.88M |
-Total tax payable | 153.48%48.58M | 153.48%48.58M | --19.16M | --19.16M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other payable | 160.18%17.87M | 160.18%17.87M | -79.01%6.87M | -79.01%6.87M | ---- | 357.14%32.71M | 357.14%32.71M | ---- | 40.76%7.16M | 40.76%7.16M |
Current accrued expenses | 27.05%53.36M | 27.05%53.36M | --42M | --42M | ---- | ---- | ---- | ---- | ---- | ---- |
Current provisions | 61.18%930K | 61.18%930K | -96.30%577K | -96.30%577K | 301.98%62.69M | 110.52%15.59M | 110.52%15.59M | 106.43%15.59M | --7.4M | --7.4M |
Pension and other retirement benefit plans | 64.13%22.83M | 64.13%22.83M | 84.24%13.91M | 84.24%13.91M | ---- | 58.50%7.55M | 58.50%7.55M | ---- | 137.13%4.76M | 137.13%4.76M |
Current deferred liabilities | 2.30%11.25M | 2.30%11.25M | 50.20%11M | 50.20%11M | --12.04M | --7.32M | --7.32M | ---- | ---- | ---- |
Other current liabilities | 131.23%85.91M | 131.23%85.91M | 652.09%37.15M | 652.09%37.15M | -18.34%8.36M | -19.58%4.94M | -19.58%4.94M | 237.06%10.24M | -2.31%6.14M | -2.31%6.14M |
Current liabilities | 100.47%330.91M | 100.47%330.91M | 92.93%165.06M | 92.93%165.06M | 206.42%142.63M | 125.25%85.56M | 125.25%85.56M | 108.84%46.55M | 90.33%37.98M | 90.33%37.98M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 3,424.88%559.96M | 3,424.88%559.96M | 62.02%15.89M | 62.02%15.89M | 509.25%12.25M | 414.16%9.81M | 414.16%9.81M | 75.79%2.01M | 32.43%1.91M | 32.43%1.91M |
-Long term debt | 6,622.15%551.82M | 6,622.15%551.82M | 147.86%8.21M | 147.86%8.21M | 509.25%12.25M | --3.31M | --3.31M | 75.79%2.01M | ---- | ---- |
-Long term capital lease obligation | 6.04%8.14M | 6.04%8.14M | 18.24%7.68M | 18.24%7.68M | ---- | 240.48%6.49M | 240.48%6.49M | ---- | 41.78%1.91M | 41.78%1.91M |
Long term provisions | 72.06%13.77M | 72.06%13.77M | -86.02%8M | -86.02%8M | --61.82M | 28.42%57.25M | 28.42%57.25M | ---- | --44.58M | --44.58M |
Employee benefits | 50.61%497K | 50.61%497K | 53.49%330K | 53.49%330K | ---- | 62.88%215K | 62.88%215K | ---- | --132K | --132K |
Non current deferred liabilities | 4.17%12.67M | 4.17%12.67M | --12.16M | --12.16M | ---- | ---- | ---- | 49.21%44M | ---- | ---- |
Other non current liabilities | -45.31%30.41M | -45.31%30.41M | 146.87%55.6M | 146.87%55.6M | -2.20%17.58M | -2.32%22.52M | -2.32%22.52M | -35.77%17.98M | -59.84%23.06M | -59.84%23.06M |
Total non current liabilities | 571.11%617.31M | 571.11%617.31M | 2.44%91.98M | 2.44%91.98M | 43.23%91.65M | 28.87%89.79M | 28.87%89.79M | 9.15%63.99M | 18.39%69.67M | 18.39%69.67M |
Total liabilities | 268.89%948.22M | 268.89%948.22M | 46.59%257.05M | 46.59%257.05M | 111.95%234.28M | 62.88%175.35M | 62.88%175.35M | 36.61%110.53M | 36.61%107.66M | 36.61%107.66M |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | 13.89%391.9M | 117.15%370.97M | 117.15%370.97M | 104.94%344.11M | 2.26%170.84M | 2.26%170.84M |
-common stock | --0 | --0 | --0 | --0 | 13.89%391.9M | 117.15%370.97M | 117.15%370.97M | 104.94%344.11M | 2.26%170.84M | 2.26%170.84M |
Additional paid-in capital | 33.73%596.78M | 33.73%596.78M | --446.27M | --446.27M | ---- | ---- | ---- | ---- | ---- | ---- |
Retained earnings | 19.23%-212.96M | 19.23%-212.96M | 3.35%-263.67M | 3.35%-263.67M | -16.72%-285.22M | -57.27%-272.82M | -57.27%-272.82M | -94.75%-244.36M | -86.61%-173.47M | -86.61%-173.47M |
Gains losses not affecting retained earnings | 647.31%184.4M | 647.31%184.4M | -85.63%-33.69M | -85.63%-33.69M | -641.34%-30.62M | -478.99%-18.15M | -478.99%-18.15M | 2.89%5.66M | -2.64%4.79M | -2.64%4.79M |
Total stockholders'equity | 281.58%568.21M | 281.58%568.21M | 86.12%148.91M | 86.12%148.91M | -27.85%76.06M | 3,607.46%80.01M | 3,607.46%80.01M | 119.92%105.41M | -97.27%2.16M | -97.27%2.16M |
Total equity | 281.58%568.21M | 281.58%568.21M | 86.12%148.91M | 86.12%148.91M | -27.85%76.06M | 3,607.46%80.01M | 3,607.46%80.01M | 119.92%105.41M | -97.27%2.16M | -97.27%2.16M |
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 | -- | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- |