Breville Group Ltd
ASX:BRG
Balance Sheet
Balance Sheet Decomposition
Breville Group Ltd
Breville Group Ltd
Balance Sheet
Breville Group 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 |
22
|
11
|
7
|
5
|
14
|
23
|
10
|
6
|
14
|
28
|
53
|
68
|
71
|
55
|
60
|
77
|
103
|
57
|
128
|
130
|
168
|
84
|
138
|
106
|
|
| Cash |
22
|
11
|
7
|
5
|
14
|
23
|
10
|
6
|
14
|
28
|
53
|
68
|
71
|
55
|
60
|
77
|
103
|
57
|
128
|
130
|
168
|
84
|
138
|
106
|
|
| Total Receivables |
54
|
61
|
71
|
63
|
73
|
77
|
65
|
69
|
70
|
69
|
74
|
92
|
80
|
88
|
89
|
106
|
108
|
155
|
156
|
118
|
179
|
248
|
253
|
282
|
|
| Accounts Receivables |
51
|
52
|
65
|
59
|
65
|
61
|
61
|
68
|
67
|
66
|
73
|
89
|
78
|
86
|
88
|
104
|
102
|
152
|
152
|
109
|
171
|
244
|
246
|
275
|
|
| Other Receivables |
3
|
9
|
6
|
5
|
8
|
16
|
4
|
1
|
3
|
3
|
1
|
3
|
2
|
1
|
1
|
2
|
6
|
3
|
4
|
9
|
9
|
4
|
7
|
6
|
|
| Inventory |
77
|
83
|
94
|
106
|
87
|
81
|
81
|
68
|
64
|
58
|
62
|
84
|
94
|
108
|
108
|
117
|
100
|
152
|
154
|
217
|
446
|
440
|
333
|
426
|
|
| Other Current Assets |
3
|
2
|
2
|
7
|
5
|
2
|
4
|
2
|
4
|
2
|
4
|
5
|
3
|
4
|
2
|
2
|
5
|
4
|
5
|
9
|
51
|
49
|
40
|
28
|
|
| Total Current Assets |
155
|
158
|
174
|
181
|
178
|
183
|
159
|
145
|
152
|
156
|
193
|
248
|
247
|
255
|
259
|
301
|
316
|
368
|
443
|
473
|
844
|
821
|
764
|
841
|
|
| PP&E Net |
8
|
9
|
11
|
11
|
11
|
10
|
9
|
8
|
8
|
5
|
4
|
4
|
7
|
13
|
12
|
11
|
11
|
12
|
31
|
48
|
78
|
124
|
128
|
148
|
|
| PP&E Gross |
8
|
9
|
11
|
11
|
11
|
10
|
9
|
8
|
8
|
5
|
4
|
4
|
7
|
13
|
12
|
11
|
11
|
12
|
31
|
48
|
78
|
124
|
128
|
148
|
|
| Accumulated Depreciation |
12
|
13
|
16
|
19
|
20
|
19
|
21
|
22
|
25
|
25
|
27
|
22
|
22
|
19
|
22
|
25
|
28
|
33
|
37
|
42
|
64
|
67
|
81
|
99
|
|
| Intangible Assets |
42
|
42
|
49
|
50
|
50
|
39
|
41
|
43
|
44
|
45
|
45
|
48
|
50
|
57
|
62
|
70
|
74
|
85
|
46
|
55
|
57
|
73
|
87
|
103
|
|
| Goodwill |
25
|
25
|
30
|
28
|
33
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
30
|
30
|
30
|
39
|
39
|
98
|
175
|
184
|
326
|
324
|
348
|
|
| Note Receivable |
0
|
2
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
8
|
7
|
7
|
7
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
9
|
4
|
|
| Other Long-Term Assets |
6
|
6
|
7
|
8
|
9
|
20
|
17
|
16
|
11
|
12
|
13
|
14
|
7
|
6
|
8
|
7
|
6
|
6
|
15
|
17
|
14
|
29
|
29
|
38
|
|
| Other Assets |
25
|
25
|
30
|
28
|
33
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
30
|
30
|
30
|
39
|
39
|
98
|
175
|
184
|
326
|
324
|
348
|
|
| Total Assets |
244
N/A
|
249
+2%
|
279
+12%
|
286
+3%
|
289
+1%
|
276
-5%
|
252
-9%
|
237
-6%
|
239
+1%
|
243
+2%
|
279
+15%
|
338
+21%
|
336
-1%
|
361
+7%
|
370
+2%
|
418
+13%
|
445
+6%
|
510
+14%
|
633
+24%
|
771
+22%
|
1 179
+53%
|
1 375
+17%
|
1 341
-2%
|
1 481
+10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
38
|
38
|
41
|
43
|
37
|
45
|
49
|
39
|
61
|
56
|
60
|
77
|
78
|
85
|
75
|
95
|
85
|
123
|
148
|
176
|
292
|
261
|
273
|
310
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
4
|
4
|
3
|
3
|
5
|
5
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
8
|
10
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
13
|
0
|
1
|
1
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
11
|
60
|
16
|
10
|
0
|
0
|
0
|
12
|
0
|
0
|
13
|
0
|
0
|
0
|
7
|
7
|
12
|
23
|
25
|
25
|
|
| Other Current Liabilities |
10
|
17
|
15
|
11
|
7
|
10
|
7
|
16
|
9
|
14
|
17
|
24
|
15
|
12
|
14
|
16
|
18
|
14
|
19
|
26
|
39
|
37
|
40
|
51
|
|
| Total Current Liabilities |
61
|
55
|
57
|
56
|
60
|
117
|
83
|
68
|
74
|
75
|
81
|
118
|
98
|
103
|
108
|
117
|
109
|
143
|
182
|
219
|
343
|
322
|
338
|
387
|
|
| Long-Term Debt |
51
|
49
|
62
|
70
|
67
|
35
|
30
|
29
|
4
|
0
|
6
|
11
|
24
|
22
|
10
|
36
|
45
|
47
|
17
|
32
|
210
|
257
|
131
|
93
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
0
|
0
|
0
|
1
|
3
|
4
|
3
|
0
|
0
|
22
|
19
|
23
|
|
| Other Liabilities |
5
|
3
|
1
|
1
|
1
|
3
|
3
|
3
|
5
|
8
|
9
|
2
|
2
|
5
|
5
|
5
|
5
|
4
|
17
|
14
|
12
|
4
|
4
|
5
|
|
| Total Liabilities |
117
N/A
|
107
-8%
|
120
+12%
|
126
+5%
|
131
+4%
|
159
+21%
|
120
-25%
|
106
-12%
|
89
-16%
|
90
+1%
|
101
+13%
|
137
+36%
|
123
-10%
|
130
+5%
|
124
-5%
|
159
+28%
|
162
+2%
|
199
+23%
|
218
+9%
|
264
+21%
|
565
+114%
|
605
+7%
|
493
-19%
|
508
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
106
|
111
|
118
|
124
|
128
|
131
|
138
|
138
|
138
|
136
|
139
|
138
|
140
|
140
|
140
|
140
|
140
|
140
|
246
|
310
|
323
|
386
|
401
|
418
|
|
| Retained Earnings |
21
|
31
|
41
|
36
|
32
|
7
|
4
|
8
|
21
|
36
|
53
|
70
|
84
|
92
|
107
|
123
|
142
|
164
|
165
|
207
|
267
|
341
|
418
|
509
|
|
| Other Equity |
0
|
0
|
0
|
0
|
2
|
7
|
9
|
14
|
9
|
18
|
15
|
8
|
11
|
1
|
1
|
4
|
1
|
6
|
4
|
11
|
24
|
43
|
29
|
46
|
|
| Total Equity |
127
N/A
|
142
+12%
|
159
+12%
|
160
+1%
|
158
-1%
|
117
-26%
|
132
+12%
|
131
0%
|
150
+14%
|
154
+2%
|
177
+15%
|
201
+13%
|
213
+6%
|
231
+9%
|
246
+6%
|
260
+6%
|
283
+9%
|
310
+10%
|
415
+34%
|
506
+22%
|
614
+21%
|
770
+25%
|
848
+10%
|
974
+15%
|
|
| Total Liabilities & Equity |
244
N/A
|
249
+2%
|
279
+12%
|
286
+3%
|
289
+1%
|
276
-5%
|
252
-9%
|
237
-6%
|
239
+1%
|
243
+2%
|
279
+15%
|
338
+21%
|
336
-1%
|
361
+7%
|
370
+2%
|
418
+13%
|
445
+6%
|
510
+14%
|
633
+24%
|
771
+22%
|
1 179
+53%
|
1 375
+17%
|
1 341
-2%
|
1 481
+10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
111
|
114
|
117
|
120
|
124
|
125
|
130
|
130
|
130
|
129
|
130
|
130
|
130
|
130
|
130
|
130
|
130
|
130
|
137
|
139
|
139
|
143
|
143
|
144
|
|