Aeris Resources Ltd
ASX:AIS
Balance Sheet
Balance Sheet Decomposition
Aeris Resources Ltd
Aeris Resources Ltd
Balance Sheet
Aeris Resources Ltd
| Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| Cash & Cash Equivalents |
69
|
29
|
11
|
18
|
13
|
24
|
11
|
10
|
23
|
23
|
54
|
97
|
138
|
20
|
25
|
28
|
|
| Cash |
0
|
29
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
54
|
97
|
138
|
20
|
25
|
28
|
|
| Cash Equivalents |
69
|
0
|
0
|
18
|
13
|
24
|
11
|
10
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
51
|
36
|
17
|
1
|
5
|
2
|
6
|
5
|
4
|
4
|
3
|
6
|
2
|
1
|
0
|
1
|
|
| Total Receivables |
57
|
18
|
29
|
4
|
9
|
8
|
11
|
7
|
10
|
7
|
17
|
12
|
7
|
18
|
2
|
25
|
|
| Accounts Receivables |
57
|
6
|
7
|
2
|
8
|
6
|
11
|
7
|
10
|
7
|
16
|
9
|
4
|
13
|
2
|
25
|
|
| Other Receivables |
0
|
12
|
22
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
2
|
3
|
4
|
5
|
0
|
0
|
|
| Inventory |
75
|
24
|
27
|
15
|
15
|
13
|
14
|
15
|
16
|
16
|
11
|
32
|
29
|
63
|
47
|
41
|
|
| Other Current Assets |
5
|
77
|
27
|
26
|
3
|
2
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
4
|
5
|
5
|
|
| Total Current Assets |
257
|
183
|
112
|
65
|
45
|
49
|
42
|
36
|
53
|
50
|
86
|
150
|
179
|
106
|
79
|
100
|
|
| PP&E Net |
135
|
94
|
190
|
112
|
101
|
104
|
104
|
113
|
120
|
123
|
84
|
202
|
259
|
465
|
474
|
491
|
|
| PP&E Gross |
0
|
94
|
190
|
112
|
101
|
104
|
0
|
0
|
0
|
0
|
84
|
202
|
259
|
465
|
474
|
491
|
|
| Accumulated Depreciation |
0
|
5
|
22
|
35
|
24
|
31
|
0
|
0
|
0
|
0
|
210
|
244
|
318
|
468
|
557
|
652
|
|
| Note Receivable |
7
|
4
|
12
|
5
|
0
|
0
|
5
|
5
|
7
|
12
|
17
|
21
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
47
|
45
|
70
|
47
|
25
|
26
|
17
|
10
|
5
|
0
|
0
|
1
|
0
|
0
|
10
|
18
|
|
| Total Assets |
450
N/A
|
325
-28%
|
384
+18%
|
229
-40%
|
171
-25%
|
178
+4%
|
167
-6%
|
164
-2%
|
184
+13%
|
184
0%
|
188
+2%
|
374
+99%
|
438
+17%
|
571
+30%
|
563
-1%
|
609
+8%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
49
|
42
|
67
|
68
|
24
|
27
|
20
|
25
|
26
|
30
|
37
|
68
|
31
|
72
|
31
|
31
|
|
| Accrued Liabilities |
0
|
0
|
4
|
5
|
4
|
5
|
0
|
0
|
0
|
0
|
8
|
18
|
18
|
25
|
21
|
21
|
|
| Short-Term Debt |
0
|
0
|
0
|
59
|
112
|
146
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
24
|
8
|
26
|
6
|
9
|
13
|
5
|
5
|
7
|
49
|
4
|
6
|
6
|
10
|
12
|
7
|
|
| Other Current Liabilities |
7
|
41
|
29
|
18
|
0
|
0
|
6
|
7
|
9
|
8
|
1
|
19
|
31
|
54
|
49
|
52
|
|
| Total Current Liabilities |
81
|
91
|
125
|
156
|
150
|
191
|
30
|
36
|
42
|
87
|
49
|
111
|
86
|
161
|
112
|
110
|
|
| Long-Term Debt |
5
|
12
|
83
|
58
|
4
|
3
|
90
|
114
|
75
|
7
|
53
|
30
|
10
|
15
|
50
|
48
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
9
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
24
|
17
|
49
|
47
|
11
|
12
|
13
|
13
|
12
|
12
|
12
|
50
|
54
|
128
|
129
|
132
|
|
| Total Liabilities |
118
N/A
|
125
+5%
|
257
+106%
|
261
+2%
|
165
-37%
|
205
+24%
|
134
-35%
|
163
+22%
|
129
-21%
|
107
-17%
|
114
+7%
|
190
+67%
|
150
-21%
|
304
+102%
|
291
-4%
|
291
0%
|
|
| Equity | |||||||||||||||||
| Common Stock |
332
|
220
|
296
|
353
|
353
|
353
|
392
|
392
|
392
|
425
|
460
|
510
|
605
|
719
|
748
|
748
|
|
| Retained Earnings |
0
|
19
|
158
|
398
|
341
|
373
|
359
|
392
|
337
|
348
|
376
|
314
|
307
|
444
|
467
|
421
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
9
|
9
|
9
|
9
|
0
|
0
|
0
|
0
|
9
|
9
|
9
|
9
|
9
|
9
|
|
| Other Equity |
0
|
1
|
2
|
22
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
|
| Total Equity |
332
N/A
|
200
-40%
|
127
-37%
|
33
N/A
|
6
N/A
|
27
N/A
|
33
N/A
|
0
-99%
|
55
+11 193%
|
77
+40%
|
74
-4%
|
184
+150%
|
288
+57%
|
266
-7%
|
272
+2%
|
318
+17%
|
|
| Total Liabilities & Equity |
450
N/A
|
325
-28%
|
384
+18%
|
229
-40%
|
171
-25%
|
178
+4%
|
167
-6%
|
164
-2%
|
184
+13%
|
184
0%
|
188
+2%
|
374
+99%
|
438
+17%
|
571
+30%
|
563
-1%
|
609
+8%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
38
|
39
|
55
|
132
|
139
|
174
|
29
|
29
|
58
|
84
|
225
|
355
|
504
|
760
|
968
|
968
|
|