Ariadne Australia Ltd
ASX:ARA
Balance Sheet
Balance Sheet Decomposition
Ariadne Australia Ltd
Ariadne Australia Ltd
Balance Sheet
Ariadne Australia Ltd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | 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 |
24
|
5
|
27
|
5
|
5
|
25
|
41
|
22
|
21
|
17
|
13
|
12
|
16
|
12
|
15
|
49
|
18
|
22
|
25
|
29
|
23
|
14
|
10
|
19
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
21
|
17
|
13
|
12
|
16
|
12
|
0
|
0
|
18
|
22
|
25
|
29
|
23
|
14
|
10
|
19
|
|
| Cash Equivalents |
24
|
5
|
27
|
5
|
5
|
25
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
4
|
1
|
1
|
0
|
0
|
0
|
0
|
10
|
1
|
6
|
3
|
6
|
2
|
3
|
0
|
0
|
10
|
26
|
16
|
8
|
6
|
26
|
17
|
23
|
|
| Total Receivables |
4
|
4
|
3
|
35
|
7
|
8
|
6
|
6
|
14
|
7
|
6
|
3
|
0
|
0
|
1
|
1
|
3
|
2
|
2
|
2
|
2
|
2
|
4
|
1
|
|
| Accounts Receivables |
4
|
2
|
1
|
31
|
7
|
7
|
6
|
6
|
2
|
3
|
2
|
3
|
0
|
0
|
1
|
1
|
3
|
2
|
2
|
2
|
2
|
2
|
4
|
1
|
|
| Other Receivables |
0
|
2
|
2
|
4
|
0
|
0
|
1
|
0
|
12
|
3
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
44
|
22
|
1
|
12
|
10
|
50
|
9
|
7
|
4
|
4
|
4
|
4
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
5
|
9
|
8
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
7
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
|
| Total Current Assets |
82
|
41
|
38
|
53
|
24
|
83
|
56
|
46
|
41
|
34
|
27
|
25
|
4
|
3
|
18
|
58
|
31
|
51
|
43
|
39
|
31
|
44
|
31
|
43
|
|
| PP&E Net |
1
|
1
|
0
|
1
|
1
|
2
|
2
|
0
|
1
|
1
|
6
|
5
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
2
|
1
|
1
|
0
|
|
| PP&E Gross |
1
|
1
|
0
|
1
|
1
|
2
|
2
|
0
|
1
|
1
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
1
|
0
|
12
|
8
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
1
|
2
|
2
|
1
|
2
|
12
|
8
|
4
|
4
|
11
|
8
|
8
|
0
|
0
|
14
|
13
|
13
|
14
|
17
|
19
|
10
|
10
|
21
|
6
|
|
| Long-Term Investments |
4
|
25
|
31
|
40
|
39
|
54
|
64
|
14
|
21
|
22
|
28
|
37
|
0
|
0
|
59
|
115
|
145
|
91
|
66
|
151
|
185
|
158
|
153
|
148
|
|
| Other Long-Term Assets |
21
|
25
|
33
|
18
|
37
|
16
|
11
|
5
|
5
|
6
|
6
|
6
|
0
|
0
|
6
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
109
N/A
|
93
-14%
|
104
+11%
|
113
+9%
|
104
-9%
|
168
+62%
|
141
-16%
|
70
-51%
|
72
+3%
|
76
+6%
|
87
+15%
|
89
+2%
|
0
N/A
|
0
N/A
|
97
N/A
|
190
+95%
|
191
+1%
|
156
-18%
|
127
-19%
|
209
+64%
|
228
+9%
|
213
-7%
|
206
-3%
|
197
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
11
|
6
|
6
|
8
|
1
|
5
|
10
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
2
|
0
|
0
|
1
|
0
|
1
|
|
| Accrued Liabilities |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
31
|
19
|
16
|
18
|
6
|
39
|
10
|
4
|
3
|
2
|
7
|
6
|
0
|
0
|
3
|
7
|
7
|
5
|
6
|
15
|
14
|
16
|
13
|
8
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
43
|
25
|
23
|
26
|
8
|
44
|
21
|
7
|
4
|
4
|
10
|
8
|
1
|
1
|
4
|
8
|
9
|
6
|
8
|
16
|
15
|
18
|
15
|
9
|
|
| Long-Term Debt |
5
|
10
|
19
|
19
|
24
|
39
|
27
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
14
|
12
|
6
|
4
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
0
|
0
|
6
|
6
|
6
|
6
|
6
|
15
|
15
|
14
|
14
|
18
|
|
| Other Liabilities |
7
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
12
|
10
|
9
|
|
| Total Liabilities |
55
N/A
|
37
-32%
|
44
+20%
|
47
+7%
|
33
-30%
|
85
+153%
|
49
-42%
|
8
-84%
|
4
-48%
|
5
+20%
|
15
+200%
|
13
-11%
|
0
N/A
|
0
N/A
|
11
N/A
|
15
+44%
|
15
-2%
|
12
-20%
|
15
+22%
|
60
+308%
|
57
-4%
|
49
-14%
|
43
-13%
|
37
-15%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
392
|
390
|
390
|
390
|
391
|
391
|
390
|
383
|
383
|
383
|
383
|
383
|
0
|
0
|
382
|
382
|
380
|
379
|
378
|
378
|
378
|
378
|
378
|
377
|
|
| Retained Earnings |
338
|
333
|
330
|
324
|
320
|
308
|
297
|
321
|
315
|
311
|
310
|
307
|
0
|
0
|
295
|
207
|
221
|
227
|
236
|
217
|
225
|
214
|
217
|
214
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
10
|
32
|
13
|
18
|
1
|
1
|
5
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
1
|
2
|
2
|
1
|
0
|
1
|
1
|
2
|
|
| Total Equity |
54
N/A
|
57
+4%
|
60
+6%
|
66
+11%
|
70
+6%
|
84
+19%
|
92
+10%
|
62
-33%
|
68
+10%
|
71
+5%
|
72
+2%
|
76
+5%
|
0
N/A
|
0
N/A
|
87
N/A
|
174
+101%
|
176
+1%
|
144
-18%
|
112
-22%
|
149
+33%
|
171
+15%
|
164
-4%
|
163
-1%
|
160
-2%
|
|
| Total Liabilities & Equity |
109
N/A
|
93
-14%
|
104
+11%
|
113
+9%
|
104
-9%
|
168
+62%
|
141
-16%
|
70
-51%
|
72
+3%
|
76
+6%
|
87
+15%
|
89
+2%
|
0
N/A
|
0
N/A
|
97
N/A
|
190
+95%
|
191
+1%
|
156
-18%
|
127
-19%
|
209
+64%
|
228
+9%
|
213
-7%
|
206
-3%
|
197
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
229
|
221
|
221
|
222
|
223
|
226
|
223
|
205
|
205
|
204
|
204
|
204
|
0
|
0
|
201
|
201
|
200
|
197
|
196
|
196
|
196
|
196
|
195
|
195
|
|