Collins Foods Ltd
ASX:CKF
Balance Sheet
Balance Sheet Decomposition
Collins Foods Ltd
Collins Foods Ltd
Balance Sheet
Collins Foods Ltd
| May-2011 | Apr-2012 | Apr-2013 | Apr-2014 | May-2015 | May-2016 | Apr-2017 | Apr-2018 | Apr-2019 | May-2020 | May-2021 | May-2022 | Apr-2023 | Apr-2024 | Apr-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||
| Cash & Cash Equivalents |
44
|
19
|
24
|
37
|
42
|
52
|
105
|
59
|
78
|
114
|
94
|
95
|
80
|
84
|
119
|
|
| Cash |
44
|
19
|
24
|
37
|
42
|
52
|
105
|
59
|
78
|
114
|
94
|
95
|
80
|
84
|
119
|
|
| Total Receivables |
2
|
1
|
2
|
1
|
2
|
4
|
2
|
3
|
3
|
3
|
3
|
4
|
24
|
8
|
9
|
|
| Accounts Receivables |
1
|
1
|
2
|
1
|
2
|
1
|
2
|
3
|
3
|
3
|
0
|
0
|
20
|
8
|
9
|
|
| Other Receivables |
1
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
|
| Inventory |
5
|
4
|
4
|
5
|
5
|
4
|
5
|
6
|
6
|
7
|
7
|
8
|
8
|
9
|
10
|
|
| Other Current Assets |
2
|
1
|
2
|
2
|
4
|
5
|
2
|
5
|
4
|
5
|
7
|
7
|
18
|
8
|
8
|
|
| Total Current Assets |
52
|
25
|
32
|
45
|
53
|
66
|
114
|
73
|
92
|
129
|
111
|
114
|
130
|
110
|
146
|
|
| PP&E Net |
53
|
58
|
59
|
73
|
79
|
88
|
103
|
165
|
177
|
557
|
551
|
649
|
690
|
744
|
751
|
|
| PP&E Gross |
53
|
58
|
59
|
73
|
79
|
88
|
103
|
165
|
177
|
557
|
551
|
649
|
690
|
744
|
751
|
|
| Accumulated Depreciation |
64
|
77
|
90
|
106
|
129
|
143
|
153
|
170
|
202
|
233
|
263
|
298
|
367
|
413
|
474
|
|
| Intangible Assets |
12
|
24
|
23
|
24
|
18
|
18
|
19
|
21
|
25
|
26
|
24
|
25
|
21
|
19
|
18
|
|
| Goodwill |
211
|
212
|
212
|
257
|
230
|
230
|
264
|
417
|
424
|
431
|
427
|
450
|
471
|
484
|
497
|
|
| Note Receivable |
11
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
1
|
1
|
3
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
1
|
|
| Other Long-Term Assets |
10
|
15
|
15
|
20
|
25
|
25
|
27
|
33
|
32
|
37
|
41
|
43
|
57
|
61
|
71
|
|
| Other Assets |
211
|
212
|
212
|
257
|
230
|
230
|
264
|
417
|
424
|
431
|
427
|
450
|
471
|
484
|
497
|
|
| Total Assets |
350
N/A
|
334
-4%
|
341
+2%
|
421
+23%
|
409
-3%
|
428
+5%
|
528
+23%
|
711
+35%
|
752
+6%
|
1 183
+57%
|
1 157
-2%
|
1 283
+11%
|
1 370
+7%
|
1 418
+3%
|
1 483
+5%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
43
|
27
|
31
|
39
|
43
|
0
|
48
|
62
|
72
|
70
|
79
|
98
|
100
|
111
|
121
|
|
| Accrued Liabilities |
0
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
6
|
6
|
6
|
9
|
8
|
8
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
34
|
38
|
45
|
48
|
55
|
|
| Other Current Liabilities |
22
|
18
|
14
|
18
|
19
|
18
|
21
|
18
|
25
|
28
|
28
|
25
|
26
|
32
|
51
|
|
| Total Current Liabilities |
79
|
49
|
49
|
61
|
67
|
68
|
74
|
86
|
102
|
133
|
147
|
166
|
179
|
200
|
235
|
|
| Long-Term Debt |
228
|
105
|
105
|
164
|
165
|
164
|
183
|
286
|
291
|
678
|
635
|
711
|
799
|
787
|
835
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
6
|
5
|
5
|
0
|
0
|
0
|
|
| Other Liabilities |
2
|
2
|
2
|
4
|
7
|
6
|
5
|
3
|
5
|
8
|
8
|
7
|
8
|
5
|
7
|
|
| Total Liabilities |
309
N/A
|
155
-50%
|
155
+0%
|
229
+48%
|
238
+4%
|
239
+0%
|
261
+10%
|
378
+45%
|
402
+6%
|
825
+105%
|
795
-4%
|
889
+12%
|
986
+11%
|
992
+1%
|
1 078
+9%
|
|
| Equity | ||||||||||||||||
| Common Stock |
56
|
182
|
182
|
182
|
182
|
182
|
245
|
290
|
290
|
291
|
291
|
291
|
297
|
300
|
303
|
|
| Retained Earnings |
14
|
3
|
4
|
9
|
12
|
6
|
19
|
33
|
50
|
53
|
63
|
89
|
87
|
117
|
94
|
|
| Other Equity |
0
|
0
|
0
|
1
|
1
|
1
|
3
|
10
|
10
|
14
|
9
|
13
|
0
|
10
|
9
|
|
| Total Equity |
41
N/A
|
179
+336%
|
186
+3%
|
191
+3%
|
171
-11%
|
190
+11%
|
267
+41%
|
333
+25%
|
351
+5%
|
358
+2%
|
363
+1%
|
394
+9%
|
384
-2%
|
426
+11%
|
405
-5%
|
|
| Total Liabilities & Equity |
350
N/A
|
334
-4%
|
341
+2%
|
421
+23%
|
409
-3%
|
428
+5%
|
528
+23%
|
711
+35%
|
752
+6%
|
1 183
+57%
|
1 157
-2%
|
1 283
+11%
|
1 370
+7%
|
1 418
+3%
|
1 483
+5%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
94
|
94
|
94
|
94
|
94
|
94
|
107
|
116
|
117
|
117
|
117
|
117
|
117
|
118
|
118
|
|