Capitol Health Ltd
ASX:CAJ
Balance Sheet
Balance Sheet Decomposition
Capitol Health Ltd
Current Assets | 28.1m |
Cash & Short-Term Investments | 20m |
Receivables | 4.7m |
Other Current Assets | 3.5m |
Non-Current Assets | 292.7m |
Long-Term Investments | 5k |
PP&E | 120m |
Intangibles | 172.5m |
Other Non-Current Assets | 177k |
Current Liabilities | 44m |
Accounts Payable | 20.2m |
Accrued Liabilities | 11.7m |
Other Current Liabilities | 12.1m |
Non-Current Liabilities | 143m |
Long-Term Debt | 135.4m |
Other Non-Current Liabilities | 7.6m |
Balance Sheet
Capitol Health 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 |
9
|
37
|
16
|
18
|
12
|
7
|
14
|
22
|
13
|
19
|
|
Cash |
9
|
37
|
0
|
0
|
12
|
7
|
14
|
22
|
13
|
19
|
|
Cash Equivalents |
0
|
0
|
16
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
0
|
5
|
4
|
7
|
2
|
4
|
5
|
6
|
5
|
6
|
|
Accounts Receivables |
0
|
4
|
3
|
7
|
1
|
2
|
2
|
3
|
3
|
6
|
|
Other Receivables |
0
|
1
|
1
|
0
|
0
|
2
|
3
|
2
|
2
|
0
|
|
Other Current Assets |
1
|
1
|
6
|
83
|
1
|
1
|
1
|
1
|
2
|
2
|
|
Total Current Assets |
1
|
43
|
25
|
109
|
15
|
12
|
20
|
28
|
20
|
27
|
|
PP&E Net |
0
|
37
|
36
|
23
|
30
|
43
|
96
|
100
|
101
|
121
|
|
PP&E Gross |
0
|
37
|
36
|
0
|
30
|
43
|
96
|
100
|
101
|
121
|
|
Accumulated Depreciation |
0
|
16
|
23
|
0
|
29
|
37
|
18
|
46
|
62
|
83
|
|
Intangible Assets |
0
|
0
|
0
|
53
|
3
|
5
|
8
|
8
|
8
|
17
|
|
Goodwill |
0
|
105
|
130
|
0
|
75
|
97
|
110
|
118
|
117
|
157
|
|
Note Receivable |
0
|
0
|
0
|
0
|
2
|
1
|
1
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
3
|
16
|
15
|
0
|
20
|
22
|
20
|
19
|
2
|
|
Other Long-Term Assets |
0
|
3
|
6
|
5
|
5
|
4
|
6
|
6
|
0
|
0
|
|
Other Assets |
0
|
105
|
130
|
0
|
75
|
97
|
110
|
118
|
117
|
157
|
|
Total Assets |
0
N/A
|
192
N/A
|
212
+11%
|
204
-4%
|
129
-37%
|
183
+42%
|
262
+43%
|
280
+7%
|
266
-5%
|
324
+22%
|
|
Liabilities | |||||||||||
Accounts Payable |
0
|
11
|
11
|
13
|
11
|
11
|
17
|
14
|
12
|
33
|
|
Accrued Liabilities |
0
|
8
|
10
|
7
|
8
|
11
|
11
|
12
|
12
|
12
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
2
|
5
|
1
|
1
|
2
|
10
|
10
|
10
|
12
|
|
Other Current Liabilities |
0
|
2
|
1
|
3
|
0
|
0
|
3
|
2
|
0
|
2
|
|
Total Current Liabilities |
0
|
22
|
27
|
24
|
20
|
24
|
40
|
37
|
34
|
50
|
|
Long-Term Debt |
0
|
73
|
98
|
59
|
3
|
44
|
70
|
84
|
71
|
130
|
|
Deferred Income Tax |
0
|
1
|
1
|
1
|
1
|
2
|
2
|
4
|
1
|
2
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
Other Liabilities |
0
|
1
|
1
|
2
|
3
|
2
|
6
|
8
|
7
|
7
|
|
Total Liabilities |
0
N/A
|
98
N/A
|
128
+31%
|
85
-33%
|
27
-68%
|
72
+165%
|
118
+65%
|
134
+13%
|
113
-16%
|
189
+68%
|
|
Equity | |||||||||||
Common Stock |
0
|
88
|
88
|
126
|
115
|
108
|
146
|
149
|
154
|
160
|
|
Retained Earnings |
0
|
6
|
2
|
7
|
13
|
4
|
2
|
3
|
1
|
25
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
0
N/A
|
94
N/A
|
85
-10%
|
119
+41%
|
102
-14%
|
111
+9%
|
144
+29%
|
146
+1%
|
153
+5%
|
135
-12%
|
|
Total Liabilities & Equity |
0
N/A
|
192
N/A
|
212
+11%
|
204
-4%
|
129
-37%
|
183
+42%
|
262
+43%
|
280
+7%
|
266
-5%
|
324
+22%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
0
|
523
|
523
|
810
|
786
|
768
|
1 023
|
1 026
|
1 042
|
1 061
|