Cokal Ltd
ASX:CKA
Balance Sheet
Balance Sheet Decomposition
Cokal Ltd
Cokal Ltd
Balance Sheet
Cokal 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 |
2
|
2
|
0
|
0
|
0
|
0
|
2
|
1
|
2
|
18
|
16
|
1
|
3
|
2
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
1
|
|
| Cash |
2
|
2
|
0
|
0
|
0
|
0
|
2
|
1
|
2
|
18
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
1
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Total Receivables |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
2
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Total Current Assets |
2
|
2
|
0
|
1
|
0
|
0
|
2
|
1
|
2
|
19
|
31
|
3
|
5
|
4
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
6
|
4
|
4
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
35
|
52
|
60
|
61
|
34
|
25
|
26
|
25
|
25
|
26
|
30
|
38
|
41
|
44
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
35
|
52
|
60
|
61
|
34
|
0
|
0
|
25
|
25
|
26
|
30
|
38
|
41
|
44
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Long-Term Investments |
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
4
N/A
|
4
-12%
|
2
-42%
|
1
-56%
|
0
-98%
|
0
+350%
|
2
+1 789%
|
1
-47%
|
2
+151%
|
48
+2 025%
|
66
+38%
|
55
-17%
|
65
+19%
|
65
0%
|
35
-46%
|
25
-28%
|
27
+6%
|
26
-4%
|
27
+4%
|
26
0%
|
30
+15%
|
43
+42%
|
45
+4%
|
48
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
6
|
6
|
6
|
5
|
9
|
16
|
16
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
14
|
14
|
15
|
11
|
2
|
4
|
2
|
2
|
2
|
2
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
9
|
|
| Other Current Liabilities |
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
9
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
9
|
10
|
10
|
2
|
2
|
7
|
|
| Total Current Liabilities |
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
9
|
1
|
2
|
4
|
11
|
15
|
16
|
20
|
18
|
18
|
20
|
16
|
14
|
24
|
34
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
18
|
20
|
20
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
|
| Total Liabilities |
1
N/A
|
1
-31%
|
1
+16%
|
1
-20%
|
0
-92%
|
0
-80%
|
0
+500%
|
0
-17%
|
0
-20%
|
9
+22 925%
|
2
-81%
|
2
+25%
|
8
+249%
|
15
+94%
|
15
+2%
|
16
+5%
|
20
+26%
|
18
-12%
|
18
+0%
|
20
+13%
|
30
+53%
|
42
+37%
|
53
+28%
|
64
+20%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5
|
6
|
6
|
6
|
5
|
6
|
4
|
3
|
5
|
45
|
75
|
67
|
77
|
84
|
84
|
85
|
90
|
92
|
95
|
95
|
96
|
106
|
106
|
106
|
|
| Retained Earnings |
2
|
3
|
4
|
5
|
5
|
6
|
2
|
2
|
3
|
6
|
10
|
14
|
20
|
32
|
62
|
75
|
83
|
82
|
85
|
87
|
94
|
104
|
113
|
121
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Equity |
3
N/A
|
3
-5%
|
1
-55%
|
0
-78%
|
0
N/A
|
0
N/A
|
2
+1 950%
|
1
-48%
|
2
+161%
|
39
+1 649%
|
64
+66%
|
53
-18%
|
57
+9%
|
50
-13%
|
20
-60%
|
9
-53%
|
7
-29%
|
8
+18%
|
9
+11%
|
7
-26%
|
0
N/A
|
1
N/A
|
8
N/A
|
16
-86%
|
|
| Total Liabilities & Equity |
4
N/A
|
4
-12%
|
2
-42%
|
1
-56%
|
0
-98%
|
0
+350%
|
2
+1 789%
|
1
-47%
|
2
+151%
|
48
+2 025%
|
66
+38%
|
55
-17%
|
65
+19%
|
65
0%
|
35
-46%
|
25
-28%
|
27
+6%
|
26
-4%
|
27
+4%
|
26
0%
|
30
+15%
|
43
+42%
|
45
+4%
|
48
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
95
|
95
|
64
|
64
|
64
|
147
|
21
|
21
|
43
|
339
|
411
|
411
|
471
|
499
|
499
|
593
|
714
|
817
|
923
|
925
|
939
|
1 079
|
1 079
|
1 079
|
|