Origin Energy Ltd
ORG
National Australia Bank Ltd
NAB
Telstra Group Ltd
TLS
4
Rio Tinto Ltd
RIO
5
BHP Group Ltd
BHP
(FY)2024/06/30 | (Q4)2024/06/30 | (FY)2023/06/30 | (Q4)2023/06/30 | (FY)2022/06/30 | (Q4)2022/06/30 | (FY)2021/06/30 | (Q4)2021/06/30 | (FY)2020/06/30 | (Q4)2020/06/30 | |
---|---|---|---|---|---|---|---|---|---|---|
资产 | ||||||||||
流动资产 | ||||||||||
现金及现金等价物和短期投资 | 0.61%1.62亿 | 0.61%1.62亿 | 31.31%1.61亿 | 31.31%1.61亿 | -6.49%1.23亿 | -6.49%1.23亿 | -0.63%1.31亿 | -0.63%1.31亿 | -35.60%1.32亿 | -35.60%1.32亿 |
-现金和现金等价物 | 0.61%1.62亿 | 0.61%1.62亿 | 31.31%1.61亿 | 31.31%1.61亿 | -6.49%1.23亿 | -6.49%1.23亿 | -0.63%1.31亿 | -0.63%1.31亿 | -35.60%1.32亿 | -35.60%1.32亿 |
应收款项 | 31.47%5,619.5万 | 31.47%5,619.5万 | 3.55%4,274.4万 | 3.55%4,274.4万 | 27.51%4,127.8万 | 27.51%4,127.8万 | -27.86%3,237.2万 | -27.86%3,237.2万 | -46.24%4,487.6万 | -46.24%4,487.6万 |
-应收账款 | 35.19%5,320.8万 | 35.19%5,320.8万 | 16.48%3,935.7万 | 16.48%3,935.7万 | 24.64%3,378.8万 | 24.64%3,378.8万 | -35.35%2,710.8万 | -35.35%2,710.8万 | -45.34%4,193.3万 | -45.34%4,193.3万 |
-其他应收款 | -0.13%530.2万 | -0.13%530.2万 | -46.28%530.9万 | -46.28%530.9万 | 27.51%988.3万 | 27.51%988.3万 | 3.90%775.1万 | 3.90%775.1万 | -0.23%746万 | -0.23%746万 |
-应收账款调整额 | -20.45%-231.5万 | -20.45%-231.5万 | 19.68%-192.2万 | 19.68%-192.2万 | 3.78%-239.3万 | 3.78%-239.3万 | 44.94%-248.7万 | 44.94%-248.7万 | -523.90%-451.7万 | -523.90%-451.7万 |
存货 | -36.40%15.9万 | -36.40%15.9万 | -49.90%25万 | -49.90%25万 | -4.41%49.9万 | -4.41%49.9万 | -3.33%52.2万 | -3.33%52.2万 | 14.65%54万 | 14.65%54万 |
预付费用 | 6.27%707万 | 6.27%707万 | 31.66%665.3万 | 31.66%665.3万 | -8.16%505.3万 | -8.16%505.3万 | -39.28%550.2万 | -39.28%550.2万 | -35.90%906.2万 | -35.90%906.2万 |
其他流动资产 | -3.21%2,836.9万 | -3.21%2,836.9万 | 155.75%2,931.1万 | 155.75%2,931.1万 | -37.48%1,146.1万 | -37.48%1,146.1万 | -46.83%1,833.3万 | -46.83%1,833.3万 | -48.29%3,448.2万 | -48.29%3,448.2万 |
流动资产合计 | 5.76%2.54亿 | 5.76%2.54亿 | 32.65%2.4亿 | 32.65%2.4亿 | -3.70%1.81亿 | -3.70%1.81亿 | -14.98%1.88亿 | -14.98%1.88亿 | -40.30%2.21亿 | -40.30%2.21亿 |
非流动资产 | ||||||||||
固定资产净额 | -0.91%2,752万 | -0.91%2,752万 | 151.17%2,777.4万 | 151.17%2,777.4万 | 216.45%1,105.8万 | 216.45%1,105.8万 | -125.74%-949.6万 | -125.74%-949.6万 | 101.98%3,689.5万 | 101.98%3,689.5万 |
-固定资产 | 0.34%7,934万 | 0.34%7,934万 | 39.15%7,907.2万 | 39.15%7,907.2万 | 19.14%5,682.6万 | 19.14%5,682.6万 | -41.62%4,769.6万 | -41.62%4,769.6万 | 120.62%8,170.1万 | 120.62%8,170.1万 |
-累计折旧 | -1.02%-5,182万 | -1.02%-5,182万 | -12.08%-5,129.8万 | -12.08%-5,129.8万 | 19.97%-4,576.8万 | 19.97%-4,576.8万 | -27.64%-5,719.2万 | -27.64%-5,719.2万 | -138.77%-4,480.6万 | -138.77%-4,480.6万 |
投资和预付款 | -8.80%4,844.5万 | -8.80%4,844.5万 | -35.82%5,312.2万 | -35.82%5,312.2万 | 395.63%8,276.6万 | 395.63%8,276.6万 | -49.37%1,669.9万 | -49.37%1,669.9万 | 92.78%3,298.3万 | 92.78%3,298.3万 |
-长期股权投资 | 49.65%2,812.3万 | 49.65%2,812.3万 | 22.89%1,879.3万 | 22.89%1,879.3万 | -8.43%1,529.2万 | -8.43%1,529.2万 | -8.68%1,669.9万 | -8.68%1,669.9万 | 6.88%1,828.6万 | 6.88%1,828.6万 |
-其他投资 | -40.80%2,032.2万 | -40.80%2,032.2万 | -49.12%3,432.9万 | -49.12%3,432.9万 | --6,747.4万 | --6,747.4万 | ---- | ---- | --1,469.7万 | --1,469.7万 |
长期应收款 | -27.38%19.1万 | -27.38%19.1万 | -95.30%26.3万 | -95.30%26.3万 | -51.52%559.8万 | -51.52%559.8万 | 23.06%1,154.8万 | 23.06%1,154.8万 | 58.01%938.4万 | 58.01%938.4万 |
商誉及其他无形资产 | 26.10%2.82亿 | 26.10%2.82亿 | -4.16%2.24亿 | -4.16%2.24亿 | -43.91%2.34亿 | -43.91%2.34亿 | -1.32%4.17亿 | -1.32%4.17亿 | 24.75%4.22亿 | 24.75%4.22亿 |
-商誉 | 43.35%1.27亿 | 43.35%1.27亿 | 0.45%8,836.8万 | 0.45%8,836.8万 | -28.47%8,797.1万 | -28.47%8,797.1万 | 1.26%1.23亿 | 1.26%1.23亿 | -27.54%1.21亿 | -27.54%1.21亿 |
-其他无形资产 | 14.84%1.56亿 | 14.84%1.56亿 | -6.94%1.36亿 | -6.94%1.36亿 | -50.38%1.46亿 | -50.38%1.46亿 | -2.36%2.94亿 | -2.36%2.94亿 | 76.08%3.01亿 | 76.08%3.01亿 |
非流动递延资产 | --189.7万 | --189.7万 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
非流动资产合计 | 18.13%3.6亿 | 18.13%3.6亿 | -8.40%3.05亿 | -8.40%3.05亿 | -23.49%3.33亿 | -23.49%3.33亿 | -13.18%4.35亿 | -13.18%4.35亿 | 31.79%5.01亿 | 31.79%5.01亿 |
总资产 | 12.69%6.14亿 | 12.69%6.14亿 | 6.04%5.45亿 | 6.04%5.45亿 | -17.52%5.14亿 | -17.52%5.14亿 | -13.73%6.23亿 | -13.73%6.23亿 | -3.75%7.22亿 | -3.75%7.22亿 |
负债 | ||||||||||
流动负债 | ||||||||||
短期借款与资本租赁负债 | 24.76%657万 | 24.76%657万 | 15.71%526.6万 | 15.71%526.6万 | -43.31%455.1万 | -43.31%455.1万 | -12.21%802.8万 | -12.21%802.8万 | --914.5万 | --914.5万 |
-短期资本租赁负债 | 24.76%657万 | 24.76%657万 | 15.71%526.6万 | 15.71%526.6万 | -43.31%455.1万 | -43.31%455.1万 | -12.21%802.8万 | -12.21%802.8万 | --914.5万 | --914.5万 |
应付款项 | 19.53%1.84亿 | 19.53%1.84亿 | 15.66%1.54亿 | 15.66%1.54亿 | 4.45%1.33亿 | 4.45%1.33亿 | -6.44%1.27亿 | -6.44%1.27亿 | -35.43%1.36亿 | -35.43%1.36亿 |
-应付账款 | 23.88%1.24亿 | 23.88%1.24亿 | 8.42%1亿 | 8.42%1亿 | -14.76%9,253万 | -14.76%9,253万 | 8.75%1.09亿 | 8.75%1.09亿 | -41.03%9,981.6万 | -41.03%9,981.6万 |
-其他应付款 | 11.40%5,977万 | 11.40%5,977万 | 32.17%5,365.4万 | 32.17%5,365.4万 | 114.80%4,059.5万 | 114.80%4,059.5万 | -48.10%1,889.9万 | -48.10%1,889.9万 | -12.72%3,641.1万 | -12.72%3,641.1万 |
现行拨备 | 19.13%433.4万 | 19.13%433.4万 | -52.13%363.8万 | -52.13%363.8万 | -65.70%760万 | -65.70%760万 | 5.94%2,215.6万 | 5.94%2,215.6万 | 2,380.90%2,091.4万 | 2,380.90%2,091.4万 |
养老金及其他退休福利计划 | 17.09%897.6万 | 17.09%897.6万 | 4.36%766.6万 | 4.36%766.6万 | -37.38%734.6万 | -37.38%734.6万 | -20.16%1,173.1万 | -20.16%1,173.1万 | 0.59%1,469.4万 | 0.59%1,469.4万 |
递延负债 | 257.36%2,358.2万 | 257.36%2,358.2万 | -20.41%659.9万 | -20.41%659.9万 | -58.24%829.1万 | -58.24%829.1万 | -64.25%1,985.2万 | -64.25%1,985.2万 | -42.99%5,553.4万 | -42.99%5,553.4万 |
其他流动负债 | 28.98%49.4万 | 28.98%49.4万 | --38.3万 | --38.3万 | ---- | ---- | ---- | ---- | ---- | ---- |
流动负债总额 | 28.43%2.28亿 | 28.43%2.28亿 | 10.33%1.78亿 | 10.33%1.78亿 | -14.96%1.61亿 | -14.96%1.61亿 | -20.00%1.89亿 | -20.00%1.89亿 | -27.08%2.37亿 | -27.08%2.37亿 |
非流动负债 | ||||||||||
长期借款与租赁负债 | -7.41%1,562.7万 | -7.41%1,562.7万 | 2.14%1,687.8万 | 2.14%1,687.8万 | -84.06%1,652.5万 | -84.06%1,652.5万 | -14.41%1.04亿 | -14.41%1.04亿 | 114.67%1.21亿 | 114.67%1.21亿 |
-长期借款 | ---- | ---- | ---- | ---- | ---- | ---- | -19.71%8,071.1万 | -19.71%8,071.1万 | 78.14%1.01亿 | 78.14%1.01亿 |
-长期租赁负债 | -7.41%1,562.7万 | -7.41%1,562.7万 | 2.14%1,687.8万 | 2.14%1,687.8万 | -28.03%1,652.5万 | -28.03%1,652.5万 | 11.39%2,296.2万 | 11.39%2,296.2万 | --2,061.4万 | --2,061.4万 |
长期拨备 | -0.42%119.3万 | -0.42%119.3万 | 6.02%119.8万 | 6.02%119.8万 | -28.12%113万 | -28.12%113万 | -77.99%157.2万 | -77.99%157.2万 | 323.55%714.1万 | 323.55%714.1万 |
员工福利 | -10.45%6万 | -10.45%6万 | 157.69%6.7万 | 157.69%6.7万 | -87.91%2.6万 | -87.91%2.6万 | -85.76%21.5万 | -85.76%21.5万 | -9.36%151万 | -9.36%151万 |
递延负债 | -13.42%3,988.3万 | -13.42%3,988.3万 | 8.56%4,606.5万 | 8.56%4,606.5万 | 28.28%4,243.4万 | 28.28%4,243.4万 | -11.79%3,307.9万 | -11.79%3,307.9万 | -17.04%3,750.2万 | -17.04%3,750.2万 |
其他非流动负债 | 568.57%93.6万 | 568.57%93.6万 | -79.07%14万 | -79.07%14万 | -46.05%66.9万 | -46.05%66.9万 | -14.19%124万 | -14.19%124万 | -81.87%144.5万 | -81.87%144.5万 |
非流动负债总额 | -10.33%5,769.9万 | -10.33%5,769.9万 | 5.86%6,434.8万 | 5.86%6,434.8万 | -56.51%6,078.4万 | -56.51%6,078.4万 | -17.16%1.4亿 | -17.16%1.4亿 | 49.38%1.69亿 | 49.38%1.69亿 |
负债总额 | 18.12%2.86亿 | 18.12%2.86亿 | 9.10%2.42亿 | 9.10%2.42亿 | -32.61%2.22亿 | -32.61%2.22亿 | -18.82%3.29亿 | -18.82%3.29亿 | -7.33%4.05亿 | -7.33%4.05亿 |
所有者权益 | ||||||||||
股本 | 3.48%4.88亿 | 3.48%4.88亿 | 0.65%4.71亿 | 0.65%4.71亿 | 0.00%4.68亿 | 0.00%4.68亿 | 11.62%4.68亿 | 11.62%4.68亿 | 0.78%4.19亿 | 0.78%4.19亿 |
-普通股股本 | 3.48%4.88亿 | 3.48%4.88亿 | 0.65%4.71亿 | 0.65%4.71亿 | 0.00%4.68亿 | 0.00%4.68亿 | 11.62%4.68亿 | 11.62%4.68亿 | 0.78%4.19亿 | 0.78%4.19亿 |
留存收益 | 7.24%-1.5亿 | 7.24%-1.5亿 | -10.20%-1.62亿 | -10.20%-1.62亿 | 38.18%-1.47亿 | 38.18%-1.47亿 | -17.11%-2.37亿 | -17.11%-2.37亿 | -92.09%-2.02亿 | -92.09%-2.02亿 |
不影响留存收益的损益 | -40.92%-1,000.1万 | -40.92%-1,000.1万 | 59.73%-709.7万 | 59.73%-709.7万 | -32,738.89%-1,762.5万 | -32,738.89%-1,762.5万 | -88.89%5.4万 | -88.89%5.4万 | -32.59%48.6万 | -32.59%48.6万 |
股东权益总额 | 8.33%3.28亿 | 8.33%3.28亿 | -0.46%3.03亿 | -0.46%3.03亿 | 31.52%3.04亿 | 31.52%3.04亿 | 6.28%2.31亿 | 6.28%2.31亿 | -30.19%2.17亿 | -30.19%2.17亿 |
非控制性权益 | 27.47%58万 | 27.47%58万 | -65.00%45.5万 | -65.00%45.5万 | 32.52%130万 | 32.52%130万 | -28.39%98.1万 | -28.39%98.1万 | -7.93%137万 | -7.93%137万 |
总权益 | 8.36%3.28亿 | 8.36%3.28亿 | -0.73%3.03亿 | -0.73%3.03亿 | 31.52%3.05亿 | 31.52%3.05亿 | 6.06%2.32亿 | 6.06%2.32亿 | -30.09%2.19亿 | -30.09%2.19亿 |
会计准则 | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |