Adore Beauty Group Ltd
ASX:ABY
Balance Sheet
Balance Sheet Decomposition
Adore Beauty Group Ltd
Adore Beauty Group Ltd
Balance Sheet
Adore Beauty Group Ltd
| Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
1
|
2
|
2
|
17
|
29
|
30
|
28
|
33
|
13
|
|
| Cash |
1
|
2
|
2
|
17
|
29
|
30
|
28
|
33
|
13
|
|
| Total Receivables |
0
|
0
|
0
|
2
|
2
|
3
|
4
|
2
|
3
|
|
| Accounts Receivables |
0
|
0
|
0
|
2
|
1
|
1
|
3
|
2
|
3
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
1
|
2
|
2
|
0
|
0
|
|
| Inventory |
2
|
6
|
7
|
15
|
15
|
17
|
21
|
22
|
20
|
|
| Other Current Assets |
0
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
3
|
|
| Total Current Assets |
4
|
9
|
10
|
35
|
48
|
52
|
55
|
58
|
38
|
|
| PP&E Net |
0
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
16
|
|
| PP&E Gross |
0
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
16
|
|
| Accumulated Depreciation |
1
|
1
|
0
|
2
|
2
|
2
|
3
|
3
|
5
|
|
| Intangible Assets |
0
|
0
|
1
|
1
|
3
|
3
|
4
|
5
|
10
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
1
|
4
|
3
|
2
|
2
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
|
| Total Assets |
4
N/A
|
10
+126%
|
12
+20%
|
40
+228%
|
56
+43%
|
59
+5%
|
62
+5%
|
68
+8%
|
84
+24%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
1
|
5
|
7
|
15
|
16
|
16
|
18
|
15
|
18
|
|
| Accrued Liabilities |
0
|
0
|
0
|
1
|
4
|
2
|
2
|
5
|
4
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1
|
4
|
0
|
1
|
0
|
0
|
2
|
|
| Other Current Liabilities |
1
|
2
|
1
|
4
|
1
|
2
|
5
|
6
|
11
|
|
| Total Current Liabilities |
3
|
7
|
9
|
23
|
21
|
21
|
26
|
27
|
34
|
|
| Long-Term Debt |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
9
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
4
N/A
|
8
+113%
|
10
+20%
|
24
+150%
|
22
-9%
|
22
-1%
|
26
+20%
|
28
+7%
|
44
+55%
|
|
| Equity | ||||||||||
| Common Stock |
0
|
0
|
0
|
85
|
102
|
102
|
102
|
103
|
103
|
|
| Retained Earnings |
1
|
2
|
2
|
2
|
68
|
65
|
66
|
63
|
63
|
|
| Other Equity |
0
|
0
|
0
|
68
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1
N/A
|
2
+200%
|
2
+20%
|
15
+545%
|
34
+123%
|
37
+9%
|
36
-3%
|
40
+9%
|
40
+2%
|
|
| Total Liabilities & Equity |
4
N/A
|
10
+126%
|
12
+20%
|
40
+228%
|
56
+43%
|
59
+5%
|
62
+5%
|
68
+8%
|
84
+24%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
94
|
|