Woodside Energy Group Ltd
WDS
National Australia Bank Ltd
NAB
BHP Group Ltd
BHP
4
Origin Energy Ltd
ORG
5
Fortescue Ltd
FMG
(FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | (FY)Jun 30, 2022 | (Q4)Jun 30, 2022 | (FY)Jun 30, 2021 | (Q4)Jun 30, 2021 | (FY)Jun 30, 2020 | (Q4)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -33.08%7.6M | -33.08%7.6M | -23.61%11.36M | -23.61%11.36M | 109.90%14.87M | 109.90%14.87M | 347.01%7.08M | 347.01%7.08M | 98.94%1.58M | 98.94%1.58M |
-Cash and cash equivalents | -33.08%7.6M | -33.08%7.6M | -23.61%11.36M | -23.61%11.36M | 109.90%14.87M | 109.90%14.87M | 347.01%7.08M | 347.01%7.08M | 98.94%1.58M | 98.94%1.58M |
Receivables | -21.10%12.66M | -21.10%12.66M | 98.55%16.04M | 98.55%16.04M | 67.00%8.08M | 67.00%8.08M | 127.77%4.84M | 127.77%4.84M | 45.71%2.12M | 45.71%2.12M |
-Accounts receivable | -27.99%10.74M | -27.99%10.74M | 146.68%14.92M | 146.68%14.92M | 20.89%6.05M | 20.89%6.05M | 135.85%5M | 135.85%5M | 37.52%2.12M | 37.52%2.12M |
-Other receivables | 55.46%2.1M | 55.46%2.1M | -38.81%1.35M | -38.81%1.35M | --2.21M | --2.21M | ---- | ---- | --35.58K | --35.58K |
-Recievables adjustments allowances | 18.16%-189K | 18.16%-189K | -28.82%-230.93K | -28.82%-230.93K | -8.33%-179.27K | -8.33%-179.27K | -401.91%-165.49K | -401.91%-165.49K | 61.16%-32.97K | 61.16%-32.97K |
Inventory | 170.33%3.66M | 170.33%3.66M | -49.58%1.35M | -49.58%1.35M | 147.49%2.68M | 147.49%2.68M | --1.08M | --1.08M | ---- | ---- |
Prepaid assets | 158.87%1.3M | 158.87%1.3M | 42.78%500.63K | 42.78%500.63K | 747.35%350.64K | 747.35%350.64K | 600.78%41.38K | 600.78%41.38K | -62.11%5.91K | -62.11%5.91K |
Current deferred assets | ---- | ---- | ---- | ---- | 8.06%18.21K | 8.06%18.21K | --16.86K | --16.86K | ---- | ---- |
Other current assets | ---- | ---- | ---2 | ---2 | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | -13.82%25.21M | -13.82%25.21M | 12.51%29.25M | 12.51%29.25M | 99.02%26M | 99.02%26M | 251.70%13.06M | 251.70%13.06M | 63.65%3.71M | 63.65%3.71M |
Non current assets | ||||||||||
Net PPE | 261.84%671K | 261.84%671K | -9.86%-414.6K | -9.86%-414.6K | -257.27%-377.39K | -257.27%-377.39K | 633.68%239.96K | 633.68%239.96K | -169.29%-44.96K | -169.29%-44.96K |
-Gross PPE | -34.25%671K | -34.25%671K | 43.36%1.02M | 43.36%1.02M | 196.67%711.89K | 196.67%711.89K | -8.62%239.96K | -8.62%239.96K | -5.22%262.59K | -5.22%262.59K |
-Accumulated depreciation | ---- | ---- | -31.76%-1.44M | -31.76%-1.44M | ---1.09M | ---1.09M | ---- | ---- | -44.97%-307.56K | -44.97%-307.56K |
Investments and advances | -28.10%81K | -28.10%81K | 177.99%112.66K | 177.99%112.66K | -35.82%40.53K | -35.82%40.53K | 21.14%63.15K | 21.14%63.15K | --52.13K | --52.13K |
-Financial asset investment | 1.83%29K | 1.83%29K | -29.73%28.48K | -29.73%28.48K | --40.53K | --40.53K | ---- | ---- | --52.13K | --52.13K |
-Including:Trading securities | 1.83%29K | 1.83%29K | -29.73%28.48K | -29.73%28.48K | --40.53K | --40.53K | ---- | ---- | --52.13K | --52.13K |
-Other investment | -38.23%52K | -38.23%52K | --84.18K | --84.18K | ---- | ---- | --63.15K | --63.15K | ---- | ---- |
Financial assets | -58.71%23K | -58.71%23K | --55.7K | --55.7K | ---- | ---- | ---- | ---- | ---- | ---- |
Goodwill and other intangible assets | 4.81%23.47M | 4.81%23.47M | 25.25%22.39M | 25.25%22.39M | -10.92%17.88M | -10.92%17.88M | 102.86%20.07M | 102.86%20.07M | 175.64%9.89M | 175.64%9.89M |
-Goodwill | 8.24%8.34M | 8.24%8.34M | --7.71M | --7.71M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other intangible assets | 3.01%15.13M | 3.01%15.13M | -17.86%14.68M | -17.86%14.68M | -10.92%17.88M | -10.92%17.88M | 102.86%20.07M | 102.86%20.07M | 175.64%9.89M | 175.64%9.89M |
Other non current assets | ---- | ---- | -100.00%2 | -100.00%2 | --40.53K | --40.53K | ---- | ---- | ---- | ---- |
Total non current assets | 9.47%24.25M | 9.47%24.25M | 25.97%22.15M | 25.97%22.15M | -13.70%17.58M | -13.70%17.58M | 105.77%20.37M | 105.77%20.37M | 170.94%9.9M | 170.94%9.9M |
Total assets | -3.78%49.46M | -3.78%49.46M | 17.94%51.4M | 17.94%51.4M | 30.34%43.58M | 30.34%43.58M | 145.58%33.44M | 145.58%33.44M | 129.83%13.61M | 129.83%13.61M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -8.14%7.65M | -8.14%7.65M | 232.17%8.33M | 232.17%8.33M | 106.30%2.51M | 106.30%2.51M | 112.74%1.21M | 112.74%1.21M | --571.08K | --571.08K |
-Current debt | -7.53%7.5M | -7.53%7.5M | 250.99%8.11M | 250.99%8.11M | 120.77%2.31M | 120.77%2.31M | 119.64%1.05M | 119.64%1.05M | --476.75K | --476.75K |
-Current capital lease obligation | -31.41%145K | -31.41%145K | 8.62%211.4K | 8.62%211.4K | 16.01%194.61K | 16.01%194.61K | 77.85%167.76K | 77.85%167.76K | --94.32K | --94.32K |
Payables | 48.50%19.35M | 48.50%19.35M | 26.52%13.03M | 26.52%13.03M | 184.92%10.3M | 184.92%10.3M | -16.06%3.62M | -16.06%3.62M | 213.04%4.31M | 213.04%4.31M |
-accounts payable | 15.00%14.12M | 15.00%14.12M | 75.43%12.27M | 75.43%12.27M | 93.54%7M | 93.54%7M | 32.48%3.62M | 32.48%3.62M | 181.91%2.73M | 181.91%2.73M |
-Other payable | 591.94%5.24M | 591.94%5.24M | -77.10%756.57K | -77.10%756.57K | --3.3M | --3.3M | ---- | ---- | 286.93%1.58M | 286.93%1.58M |
Current provisions | ---- | ---- | ---- | ---- | -79.19%2.06M | -79.19%2.06M | 1,045.78%9.92M | 1,045.78%9.92M | 231.24%865.35K | 231.24%865.35K |
Pension and other retirement benefit plans | 38.38%100K | 38.38%100K | -7.65%72.27K | -7.65%72.27K | 115.57%78.25K | 115.57%78.25K | --36.3K | --36.3K | ---- | ---- |
Current deferred liabilities | 1,202.29%391K | 1,202.29%391K | 0.63%30.02K | 0.63%30.02K | --29.84K | --29.84K | ---- | ---- | --19.88K | --19.88K |
Other current liabilities | 16,500,100.00%165K | 16,500,100.00%165K | ---1 | ---1 | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 28.88%27.66M | 28.88%27.66M | 43.27%21.46M | 43.27%21.46M | 1.33%14.98M | 1.33%14.98M | 156.49%14.78M | 156.49%14.78M | 252.04%5.76M | 252.04%5.76M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -43.99%1.39M | -43.99%1.39M | -52.37%2.48M | -52.37%2.48M | 40.42%5.2M | 40.42%5.2M | 307.19%3.71M | 307.19%3.71M | --909.9K | --909.9K |
-Long term debt | -40.78%1.37M | -40.78%1.37M | -52.94%2.31M | -52.94%2.31M | 54.84%4.92M | 54.84%4.92M | 652.06%3.18M | 652.06%3.18M | --422.19K | --422.19K |
-Long term capital lease obligation | -89.06%18K | -89.06%18K | -42.51%164.58K | -42.51%164.58K | -45.97%286.29K | -45.97%286.29K | 8.66%529.93K | 8.66%529.93K | --487.71K | --487.71K |
Long term provisions | ---- | ---- | ---- | ---- | -58.58%774.18K | -58.58%774.18K | -37.83%1.87M | -37.83%1.87M | 326.29%3.01M | 326.29%3.01M |
Employee benefits | 33.19%725K | 33.19%725K | 25.59%544.32K | 25.59%544.32K | 30.09%433.42K | 30.09%433.42K | --333.18K | --333.18K | ---- | ---- |
Non current deferred liabilities | 1.04%617K | 1.04%617K | -0.89%610.66K | -0.89%610.66K | 2.84%616.16K | 2.84%616.16K | -0.84%599.13K | -0.84%599.13K | --604.23K | --604.23K |
Other non current liabilities | --6.2M | --6.2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | 145.79%8.93M | 145.79%8.93M | -48.29%3.63M | -48.29%3.63M | 7.99%7.03M | 7.99%7.03M | 43.93%6.51M | 43.93%6.51M | 540.96%4.52M | 540.96%4.52M |
Total liabilities | 45.80%36.59M | 45.80%36.59M | 14.03%25.09M | 14.03%25.09M | 3.36%22M | 3.36%22M | 107.01%21.29M | 107.01%21.29M | 339.04%10.28M | 339.04%10.28M |
Shareholders'equity | ||||||||||
Share capital | 1.41%46.59M | 1.41%46.59M | 1.91%45.94M | 1.91%45.94M | 51.97%45.08M | 51.97%45.08M | 32.57%29.66M | 32.57%29.66M | 15.36%22.38M | 15.36%22.38M |
-common stock | 1.41%46.59M | 1.41%46.59M | 1.91%45.94M | 1.91%45.94M | 51.97%45.08M | 51.97%45.08M | 32.57%29.66M | 32.57%29.66M | 15.36%22.38M | 15.36%22.38M |
Retained earnings | -16.82%-39.55M | -16.82%-39.55M | -37.57%-33.86M | -37.57%-33.86M | -30.54%-24.61M | -30.54%-24.61M | -13.93%-18.85M | -13.93%-18.85M | -5.71%-16.55M | -5.71%-16.55M |
Gains losses not affecting retained earnings | -14.69%5.44M | -14.69%5.44M | 28.85%6.38M | 28.85%6.38M | 240.18%4.95M | 240.18%4.95M | 464.88%1.46M | 464.88%1.46M | -5.18%257.58K | -5.18%257.58K |
Total stockholders'equity | -32.40%12.48M | -32.40%12.48M | -27.38%18.46M | -27.38%18.46M | 107.25%25.42M | 107.25%25.42M | 101.52%12.26M | 101.52%12.26M | 51.60%6.09M | 51.60%6.09M |
Noncontrolling interests | ---848K | ---848K | ---- | ---- | -308.82%-479.21K | -308.82%-479.21K | ---117.22K | ---117.22K | ---- | ---- |
Total equity | -36.99%11.63M | -36.99%11.63M | -25.98%18.46M | -25.98%18.46M | 105.30%24.94M | 105.30%24.94M | 99.60%12.15M | 99.60%12.15M | 51.60%6.09M | 51.60%6.09M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |