Origin Energy Ltd
ORG
BHP Group Ltd
BHP
ANZ Group Holdings Ltd
ANZ
Westpac Banking Corp
WBC
Woodside Energy Group Ltd
WDS
(FY)Dec 30, 2024 | (Q4)Dec 30, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (FY)Dec 30, 2022 | (Q4)Dec 30, 2022 | (FY)Dec 30, 2021 | (Q4)Dec 30, 2021 | (FY)Dec 30, 2020 | (Q4)Dec 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -2.44%41.49M | -2.44%41.49M | 51.73%42.52M | 51.73%42.52M | 50.40%28.03M | 50.40%28.03M | 24.25%18.63M | 24.25%18.63M | 125.59%15M | 125.59%15M |
-Cash and cash equivalents | -2.44%41.49M | -2.44%41.49M | 51.73%42.52M | 51.73%42.52M | 50.40%28.03M | 50.40%28.03M | 24.25%18.63M | 24.25%18.63M | 125.59%15M | 125.59%15M |
Receivables | -27.87%10.42M | -27.87%10.42M | -17.35%14.44M | -17.35%14.44M | 17.94%17.47M | 17.94%17.47M | 70.03%14.81M | 70.03%14.81M | 309.01%8.71M | 309.01%8.71M |
-Accounts receivable | -27.87%10.42M | -27.87%10.42M | -17.35%14.44M | -17.35%14.44M | 17.94%17.47M | 17.94%17.47M | 70.03%14.81M | 70.03%14.81M | 309.01%8.71M | 309.01%8.71M |
Inventory | 71.30%28.2M | 71.30%28.2M | 21.86%16.46M | 21.86%16.46M | 7.83%13.51M | 7.83%13.51M | 176.23%12.53M | 176.23%12.53M | 3.83%4.54M | 3.83%4.54M |
Prepaid assets | 14.29%4.5M | 14.29%4.5M | -60.37%3.93M | -60.37%3.93M | 157.92%9.92M | 157.92%9.92M | --3.85M | --3.85M | ---- | ---- |
Other current assets | ---- | ---- | ---- | ---- | ---- | ---- | -100.00%-1 | -100.00%-1 | -88.48%464.61K | -88.48%464.61K |
Total current assets | 9.36%84.59M | 9.36%84.59M | 12.23%77.36M | 12.23%77.36M | 38.35%68.93M | 38.35%68.93M | 73.54%49.82M | 73.54%49.82M | 67.12%28.71M | 67.12%28.71M |
Non current assets | ||||||||||
Net PPE | 102.34%25.71M | 102.34%25.71M | 106.36%12.71M | 106.36%12.71M | -3.01%6.16M | -3.01%6.16M | -8.93%6.35M | -8.93%6.35M | -11.02%6.97M | -11.02%6.97M |
-Gross PPE | 102.34%25.71M | 102.34%25.71M | 106.36%12.71M | 106.36%12.71M | -3.01%6.16M | -3.01%6.16M | -8.93%6.35M | -8.93%6.35M | -11.02%6.97M | -11.02%6.97M |
Investments and advances | -45.03%3.08M | -45.03%3.08M | -4.96%5.61M | -4.96%5.61M | -17.26%5.9M | -17.26%5.9M | 20.00%7.13M | 20.00%7.13M | --5.94M | --5.94M |
-Long term equity investment | -45.03%3.08M | -45.03%3.08M | -4.96%5.61M | -4.96%5.61M | -17.26%5.9M | -17.26%5.9M | 20.00%7.13M | 20.00%7.13M | --5.94M | --5.94M |
Non current accounts receivable | --2.2M | --2.2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Goodwill and other intangible assets | 267.61%10.25M | 267.61%10.25M | --2.79M | --2.79M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other intangible assets | 267.61%10.25M | 267.61%10.25M | --2.79M | --2.79M | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | ---- | ---- | ---- | ---- | ---- | ---- | --1 | --1 | ---- | ---- |
Total non current assets | 95.41%41.24M | 95.41%41.24M | 75.00%21.1M | 75.00%21.1M | -10.55%12.06M | -10.55%12.06M | 4.39%13.48M | 4.39%13.48M | 58.81%12.91M | 58.81%12.91M |
Total assets | 27.80%125.83M | 27.80%125.83M | 21.58%98.46M | 21.58%98.46M | 27.93%80.99M | 27.93%80.99M | 52.08%63.3M | 52.08%63.3M | 64.45%41.62M | 64.45%41.62M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 38.19%6.05M | 38.19%6.05M | 3,869.85%4.38M | 3,869.85%4.38M | -0.21%110.27K | -0.21%110.27K | 2.87%110.49K | 2.87%110.49K | -94.98%107.42K | -94.98%107.42K |
-Current debt | 33.74%5.51M | 33.74%5.51M | --4.12M | --4.12M | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 109.51%539.34K | 109.51%539.34K | 133.46%257.42K | 133.46%257.42K | -0.21%110.27K | -0.21%110.27K | 2.87%110.49K | 2.87%110.49K | 12.70%107.42K | 12.70%107.42K |
Payables | 110.54%28.77M | 110.54%28.77M | -37.04%13.66M | -37.04%13.66M | 28.68%21.7M | 28.68%21.7M | 121.17%16.86M | 121.17%16.86M | 35.36%7.62M | 35.36%7.62M |
-accounts payable | 110.54%28.77M | 110.54%28.77M | -37.04%13.66M | -37.04%13.66M | 28.68%21.7M | 28.68%21.7M | 121.17%16.86M | 121.17%16.86M | 35.36%7.62M | 35.36%7.62M |
Current deferred liabilities | --19.3K | --19.3K | ---- | ---- | 4,919.54%474.4K | 4,919.54%474.4K | -96.93%9.45K | -96.93%9.45K | --308.25K | --308.25K |
Current liabilities | 93.09%34.84M | 93.09%34.84M | -19.05%18.04M | -19.05%18.04M | 31.22%22.29M | 31.22%22.29M | 111.23%16.98M | 111.23%16.98M | 3.42%8.04M | 3.42%8.04M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 121.55%2.04M | 121.55%2.04M | 459.75%922.84K | 459.75%922.84K | -41.70%164.87K | -41.70%164.87K | -29.69%282.77K | -29.69%282.77K | -21.27%402.17K | -21.27%402.17K |
-Long term capital lease obligation | 121.55%2.04M | 121.55%2.04M | 459.75%922.84K | 459.75%922.84K | -41.70%164.87K | -41.70%164.87K | -29.69%282.77K | -29.69%282.77K | -21.27%402.17K | -21.27%402.17K |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | --1 | --1 | ---- | ---- |
Total non current liabilities | 121.55%2.04M | 121.55%2.04M | 459.75%922.84K | 459.75%922.84K | -41.70%164.87K | -41.70%164.87K | -29.69%282.77K | -29.69%282.77K | -21.27%402.17K | -21.27%402.17K |
Total liabilities | 94.48%36.88M | 94.48%36.88M | -15.53%18.96M | -15.53%18.96M | 30.02%22.45M | 30.02%22.45M | 104.52%17.27M | 104.52%17.27M | 1.90%8.44M | 1.90%8.44M |
Shareholders'equity | ||||||||||
Share capital | 3.02%113.16M | 3.02%113.16M | 19.51%109.84M | 19.51%109.84M | 1.49%91.91M | 1.49%91.91M | 0.77%90.56M | 0.77%90.56M | 19.26%89.87M | 19.26%89.87M |
-common stock | 3.02%113.16M | 3.02%113.16M | 19.51%109.84M | 19.51%109.84M | 1.49%91.91M | 1.49%91.91M | 0.77%90.56M | 0.77%90.56M | 19.26%89.87M | 19.26%89.87M |
Retained earnings | 2.13%-27.72M | 2.13%-27.72M | 20.37%-28.33M | 20.37%-28.33M | 22.40%-35.57M | 22.40%-35.57M | 14.97%-45.84M | 14.97%-45.84M | 6.50%-53.91M | 6.50%-53.91M |
Gains losses not affecting retained earnings | 284.77%3.52M | 284.77%3.52M | -181.79%-1.9M | -181.79%-1.9M | 66.84%2.33M | 66.84%2.33M | 150.55%1.39M | 150.55%1.39M | -282.72%-2.76M | -282.72%-2.76M |
Total stockholders'equity | 11.73%88.95M | 11.73%88.95M | 35.71%79.61M | 35.71%79.61M | 27.22%58.66M | 27.22%58.66M | 38.90%46.11M | 38.90%46.11M | 95.62%33.2M | 95.62%33.2M |
Noncontrolling interests | ---- | ---- | 8.15%-114.7K | 8.15%-114.7K | -68.61%-124.88K | -68.61%-124.88K | -397.57%-74.06K | -397.57%-74.06K | -126.84%-14.89K | -126.84%-14.89K |
Total equity | 11.89%88.95M | 11.89%88.95M | 35.81%79.5M | 35.81%79.5M | 27.15%58.54M | 27.15%58.54M | 38.74%46.04M | 38.74%46.04M | 94.89%33.18M | 94.89%33.18M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |