AMA Group Ltd
ASX:AMA
Balance Sheet
Balance Sheet Decomposition
AMA Group Ltd
AMA Group Ltd
Balance Sheet
AMA Group Ltd
| Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | 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 |
0
|
1
|
3
|
1
|
3
|
4
|
4
|
19
|
2
|
2
|
23
|
15
|
16
|
12
|
113
|
64
|
52
|
29
|
37
|
57
|
|
| Cash |
0
|
1
|
3
|
1
|
3
|
4
|
4
|
19
|
2
|
2
|
23
|
15
|
16
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
113
|
64
|
52
|
29
|
37
|
57
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
2
|
0
|
0
|
|
| Total Receivables |
1
|
9
|
19
|
9
|
9
|
8
|
11
|
9
|
9
|
11
|
23
|
35
|
45
|
48
|
75
|
73
|
82
|
71
|
64
|
80
|
|
| Accounts Receivables |
1
|
9
|
19
|
7
|
6
|
6
|
8
|
7
|
7
|
8
|
19
|
28
|
35
|
48
|
53
|
67
|
66
|
63
|
55
|
70
|
|
| Other Receivables |
0
|
0
|
1
|
2
|
3
|
1
|
3
|
2
|
1
|
3
|
4
|
7
|
10
|
0
|
23
|
6
|
16
|
8
|
10
|
9
|
|
| Inventory |
2
|
6
|
12
|
5
|
4
|
5
|
5
|
6
|
7
|
7
|
15
|
19
|
29
|
41
|
39
|
32
|
40
|
44
|
12
|
49
|
|
| Other Current Assets |
1
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
3
|
2
|
4
|
3
|
9
|
10
|
6
|
8
|
9
|
117
|
12
|
|
| Total Current Assets |
4
|
16
|
35
|
16
|
17
|
16
|
20
|
34
|
18
|
23
|
63
|
73
|
94
|
110
|
237
|
177
|
184
|
155
|
230
|
198
|
|
| PP&E Net |
1
|
4
|
7
|
3
|
2
|
2
|
2
|
2
|
3
|
8
|
35
|
46
|
55
|
63
|
438
|
380
|
320
|
343
|
291
|
359
|
|
| PP&E Gross |
1
|
4
|
7
|
3
|
2
|
2
|
2
|
2
|
3
|
8
|
35
|
46
|
55
|
63
|
438
|
380
|
320
|
343
|
291
|
359
|
|
| Accumulated Depreciation |
0
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
24
|
31
|
41
|
51
|
161
|
195
|
234
|
250
|
279
|
337
|
|
| Intangible Assets |
0
|
1
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
9
|
6
|
3
|
4
|
220
|
203
|
186
|
169
|
153
|
138
|
|
| Goodwill |
4
|
27
|
67
|
28
|
27
|
27
|
27
|
27
|
31
|
47
|
140
|
153
|
197
|
259
|
474
|
349
|
268
|
156
|
156
|
157
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
5
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
1
|
2
|
1
|
3
|
7
|
4
|
4
|
4
|
4
|
9
|
11
|
14
|
18
|
16
|
18
|
21
|
21
|
14
|
33
|
|
| Other Assets |
4
|
27
|
67
|
28
|
27
|
27
|
27
|
27
|
31
|
47
|
140
|
153
|
197
|
259
|
474
|
349
|
268
|
156
|
156
|
157
|
|
| Total Assets |
9
N/A
|
48
+426%
|
118
+144%
|
48
-59%
|
50
+2%
|
52
+5%
|
54
+3%
|
67
+26%
|
56
-17%
|
83
+49%
|
256
+207%
|
292
+14%
|
363
+24%
|
457
+26%
|
1 388
+204%
|
1 127
-19%
|
985
-13%
|
845
-14%
|
844
0%
|
885
+5%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
1
|
4
|
9
|
5
|
4
|
4
|
5
|
5
|
4
|
7
|
29
|
37
|
53
|
66
|
79
|
87
|
75
|
64
|
63
|
73
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
4
|
9
|
11
|
18
|
0
|
47
|
49
|
51
|
67
|
51
|
59
|
|
| Short-Term Debt |
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
5
|
30
|
2
|
2
|
4
|
4
|
5
|
0
|
8
|
1
|
14
|
0
|
0
|
35
|
34
|
34
|
195
|
160
|
33
|
|
| Other Current Liabilities |
2
|
9
|
15
|
11
|
7
|
5
|
5
|
4
|
4
|
5
|
21
|
27
|
27
|
65
|
63
|
64
|
51
|
20
|
88
|
36
|
|
| Total Current Liabilities |
6
|
18
|
54
|
18
|
13
|
13
|
14
|
16
|
11
|
24
|
59
|
89
|
99
|
131
|
224
|
234
|
211
|
346
|
362
|
200
|
|
| Long-Term Debt |
0
|
3
|
1
|
26
|
23
|
15
|
12
|
5
|
0
|
0
|
0
|
0
|
53
|
81
|
656
|
528
|
460
|
331
|
277
|
348
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
1
|
3
|
4
|
3
|
0
|
60
|
51
|
35
|
24
|
15
|
25
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
14
|
10
|
8
|
9
|
10
|
|
| Other Liabilities |
3
|
0
|
2
|
6
|
4
|
3
|
1
|
1
|
0
|
10
|
47
|
37
|
37
|
52
|
104
|
63
|
59
|
70
|
72
|
80
|
|
| Total Liabilities |
9
N/A
|
21
+136%
|
56
+166%
|
49
-12%
|
43
-13%
|
33
-23%
|
29
-12%
|
24
-17%
|
11
-53%
|
35
+205%
|
109
+214%
|
130
+19%
|
192
+48%
|
265
+38%
|
1 061
+301%
|
890
-16%
|
775
-13%
|
779
+0%
|
735
-6%
|
663
-10%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
1
|
25
|
57
|
55
|
57
|
57
|
58
|
74
|
75
|
75
|
172
|
182
|
187
|
200
|
417
|
424
|
532
|
533
|
586
|
707
|
|
| Retained Earnings |
1
|
2
|
5
|
58
|
50
|
38
|
33
|
31
|
30
|
27
|
26
|
19
|
16
|
8
|
90
|
188
|
332
|
475
|
483
|
486
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
10
|
8
|
6
|
0
|
|
| Total Equity |
0
N/A
|
27
+13 500%
|
62
+127%
|
1
N/A
|
7
N/A
|
19
+185%
|
25
+29%
|
43
+76%
|
45
+3%
|
48
+8%
|
146
+203%
|
163
+11%
|
171
+5%
|
192
+13%
|
327
+70%
|
237
-28%
|
209
-12%
|
66
-68%
|
109
+65%
|
222
+103%
|
|
| Total Liabilities & Equity |
9
N/A
|
48
+426%
|
118
+144%
|
48
-59%
|
50
+2%
|
52
+5%
|
54
+3%
|
67
+26%
|
56
-17%
|
83
+49%
|
256
+207%
|
292
+14%
|
363
+24%
|
457
+26%
|
1 388
+204%
|
1 127
-19%
|
985
-13%
|
845
-14%
|
844
0%
|
885
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
3
|
12
|
18
|
19
|
36
|
37
|
38
|
44
|
45
|
45
|
88
|
95
|
77
|
79
|
104
|
104
|
138
|
136
|
202
|
478
|
|