Australis Oil & Gas Ltd
ASX:ATS
Balance Sheet
Balance Sheet Decomposition
Australis Oil & Gas Ltd
Current Assets | 6.9m |
Cash & Short-Term Investments | 3.8m |
Receivables | 2.1m |
Other Current Assets | 967k |
Non-Current Assets | 63.9m |
PP&E | 63.7m |
Other Non-Current Assets | 209k |
Current Liabilities | 10.7m |
Accounts Payable | 5.5m |
Other Current Liabilities | 5.3m |
Non-Current Liabilities | 6.8m |
Long-Term Debt | 4m |
Other Non-Current Liabilities | 2.9m |
Balance Sheet
Australis Oil & Gas Ltd
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash & Cash Equivalents |
4
|
12
|
17
|
18
|
16
|
5
|
9
|
8
|
4
|
|
Cash |
4
|
12
|
17
|
18
|
16
|
5
|
9
|
8
|
4
|
|
Short-Term Investments |
13
|
9
|
0
|
20
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
0
|
0
|
4
|
6
|
5
|
3
|
3
|
3
|
2
|
|
Accounts Receivables |
0
|
0
|
4
|
5
|
5
|
2
|
3
|
3
|
2
|
|
Other Receivables |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
|
Inventory |
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
|
Other Current Assets |
0
|
0
|
1
|
3
|
0
|
0
|
0
|
0
|
0
|
|
Total Current Assets |
17
|
22
|
22
|
47
|
22
|
8
|
13
|
12
|
7
|
|
PP&E Net |
8
|
28
|
107
|
141
|
207
|
79
|
77
|
78
|
64
|
|
PP&E Gross |
8
|
28
|
107
|
141
|
207
|
79
|
77
|
78
|
64
|
|
Accumulated Depreciation |
0
|
0
|
2
|
4
|
8
|
98
|
101
|
104
|
110
|
|
Note Receivable |
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
|
Other Long-Term Assets |
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
27
N/A
|
49
+82%
|
130
+163%
|
190
+47%
|
230
+21%
|
88
-62%
|
91
+3%
|
90
0%
|
71
-22%
|
|
Liabilities | ||||||||||
Accounts Payable |
1
|
0
|
5
|
22
|
10
|
5
|
5
|
7
|
5
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
2
|
5
|
4
|
4
|
4
|
4
|
|
Other Current Liabilities |
0
|
1
|
3
|
2
|
1
|
1
|
3
|
2
|
1
|
|
Total Current Liabilities |
1
|
1
|
8
|
26
|
17
|
10
|
13
|
13
|
11
|
|
Long-Term Debt |
0
|
0
|
0
|
6
|
28
|
16
|
13
|
8
|
4
|
|
Other Liabilities |
0
|
0
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
|
Total Liabilities |
1
N/A
|
1
-7%
|
10
+1 026%
|
34
+257%
|
48
+39%
|
30
-38%
|
29
-2%
|
24
-16%
|
18
-28%
|
|
Equity | ||||||||||
Common Stock |
27
|
53
|
125
|
155
|
176
|
176
|
185
|
184
|
184
|
|
Retained Earnings |
0
|
4
|
4
|
2
|
7
|
117
|
118
|
115
|
130
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
Other Equity |
0
|
0
|
1
|
3
|
1
|
1
|
3
|
2
|
1
|
|
Total Equity |
26
N/A
|
48
+85%
|
120
+148%
|
156
+30%
|
182
+17%
|
59
-68%
|
62
+5%
|
66
+7%
|
53
-19%
|
|
Total Liabilities & Equity |
27
N/A
|
49
+82%
|
130
+163%
|
190
+47%
|
230
+21%
|
88
-62%
|
91
+3%
|
90
0%
|
71
-22%
|
|
Shares Outstanding | ||||||||||
Common Shares Outstanding |
342
|
342
|
776
|
896
|
985
|
985
|
1 209
|
1 254
|
1 266
|