Aspen Group Ltd
ASX:APZ
Balance Sheet
Balance Sheet Decomposition
Aspen Group Ltd
Current Assets | 24.3m |
Cash & Short-Term Investments | 5m |
Receivables | 3.1m |
Other Current Assets | 16.2m |
Non-Current Assets | 570.3m |
Long-Term Investments | 499.2m |
PP&E | 37.5m |
Intangibles | 44k |
Other Non-Current Assets | 33.6m |
Current Liabilities | 52.3m |
Accounts Payable | 16m |
Short-Term Debt | 33.6m |
Other Current Liabilities | 2.6m |
Non-Current Liabilities | 163.3m |
Long-Term Debt | 156.4m |
Other Non-Current Liabilities | 6.9m |
Balance Sheet
Aspen Group Ltd
Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
11
|
4
|
4
|
11
|
8
|
6
|
8
|
8
|
11
|
9
|
|
Cash |
11
|
4
|
4
|
11
|
8
|
6
|
8
|
8
|
11
|
9
|
|
Short-Term Investments |
31
|
14
|
40
|
13
|
5
|
0
|
1
|
1
|
0
|
0
|
|
Total Receivables |
8
|
4
|
3
|
3
|
2
|
4
|
6
|
1
|
1
|
3
|
|
Accounts Receivables |
3
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
|
Other Receivables |
5
|
1
|
1
|
0
|
0
|
1
|
4
|
0
|
0
|
1
|
|
Inventory |
0
|
1
|
0
|
0
|
2
|
3
|
2
|
1
|
3
|
9
|
|
Other Current Assets |
120
|
117
|
13
|
36
|
4
|
0
|
0
|
1
|
1
|
7
|
|
Total Current Assets |
171
|
140
|
60
|
62
|
21
|
13
|
18
|
13
|
15
|
28
|
|
PP&E Net |
1
|
210
|
35
|
53
|
82
|
113
|
17
|
18
|
27
|
35
|
|
PP&E Gross |
0
|
210
|
35
|
53
|
82
|
113
|
17
|
18
|
27
|
35
|
|
Accumulated Depreciation |
0
|
12
|
3
|
2
|
4
|
6
|
1
|
2
|
3
|
1
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Goodwill |
0
|
12
|
14
|
18
|
24
|
15
|
0
|
0
|
0
|
0
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
49
|
0
|
29
|
0
|
0
|
0
|
151
|
210
|
386
|
450
|
|
Other Long-Term Assets |
0
|
1
|
1
|
1
|
0
|
0
|
4
|
5
|
24
|
41
|
|
Other Assets |
0
|
12
|
14
|
18
|
24
|
15
|
0
|
0
|
0
|
0
|
|
Total Assets |
222
N/A
|
362
+63%
|
139
-62%
|
133
-4%
|
128
-4%
|
142
+11%
|
190
+34%
|
246
+29%
|
452
+84%
|
553
+22%
|
|
Liabilities | |||||||||||
Accounts Payable |
2
|
5
|
2
|
3
|
3
|
3
|
4
|
3
|
8
|
4
|
|
Accrued Liabilities |
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
32
|
|
Current Portion of Long-Term Debt |
3
|
33
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
0
|
|
Other Current Liabilities |
32
|
16
|
8
|
6
|
5
|
5
|
5
|
6
|
9
|
12
|
|
Total Current Liabilities |
38
|
56
|
11
|
10
|
8
|
8
|
12
|
12
|
45
|
50
|
|
Long-Term Debt |
5
|
109
|
0
|
0
|
5
|
25
|
44
|
75
|
128
|
139
|
|
Minority Interest |
20
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
7
|
3
|
3
|
|
Total Liabilities |
22
N/A
|
202
+804%
|
11
-95%
|
10
-12%
|
13
+36%
|
33
+154%
|
56
+71%
|
94
+67%
|
175
+87%
|
192
+9%
|
|
Equity | |||||||||||
Common Stock |
523
|
514
|
502
|
501
|
490
|
490
|
510
|
510
|
563
|
599
|
|
Retained Earnings |
322
|
357
|
355
|
359
|
363
|
376
|
372
|
354
|
287
|
246
|
|
Unrealized Security Profit/Loss |
0
|
3
|
0
|
2
|
7
|
14
|
0
|
0
|
5
|
12
|
|
Other Equity |
2
|
0
|
19
|
20
|
20
|
20
|
4
|
4
|
4
|
4
|
|
Total Equity |
199
N/A
|
160
-20%
|
128
-20%
|
124
-3%
|
115
-7%
|
109
-5%
|
134
+23%
|
153
+14%
|
277
+82%
|
361
+30%
|
|
Total Liabilities & Equity |
222
N/A
|
362
+63%
|
139
-62%
|
133
-4%
|
128
-4%
|
142
+11%
|
190
+34%
|
246
+29%
|
452
+84%
|
553
+22%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
120
|
113
|
102
|
102
|
96
|
96
|
116
|
116
|
155
|
179
|