Cellnet Group Ltd
ASX:CLT
Balance Sheet
Balance Sheet Decomposition
Cellnet Group Ltd
Cellnet Group Ltd
Balance Sheet
Cellnet Group Ltd
| Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
2
|
3
|
2
|
1
|
2
|
2
|
1
|
7
|
7
|
6
|
|
| Cash |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
3
|
2
|
1
|
2
|
2
|
1
|
7
|
7
|
6
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
12
|
11
|
9
|
10
|
13
|
14
|
16
|
15
|
13
|
9
|
|
| Accounts Receivables |
11
|
11
|
9
|
10
|
13
|
14
|
16
|
15
|
13
|
9
|
|
| Other Receivables |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
9
|
9
|
8
|
9
|
13
|
10
|
18
|
15
|
18
|
22
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
|
| Total Current Assets |
23
|
23
|
20
|
21
|
28
|
28
|
37
|
39
|
39
|
38
|
|
| PP&E Net |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| PP&E Gross |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
1
|
7
|
7
|
6
|
5
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
3
|
1
|
1
|
1
|
1
|
4
|
3
|
3
|
3
|
3
|
|
| Total Assets |
27
N/A
|
24
-11%
|
21
-11%
|
22
+2%
|
29
+35%
|
33
+13%
|
47
+43%
|
49
+4%
|
49
-1%
|
47
-4%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
8
|
5
|
7
|
7
|
7
|
9
|
12
|
12
|
10
|
14
|
|
| Short-Term Debt |
1
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1
|
1
|
6
|
2
|
9
|
9
|
9
|
5
|
|
| Other Current Liabilities |
4
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Current Liabilities |
12
|
13
|
8
|
8
|
14
|
12
|
23
|
22
|
20
|
21
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
1
|
|
| Other Liabilities |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
12
N/A
|
13
+7%
|
8
-34%
|
8
-2%
|
14
+68%
|
12
-13%
|
24
+104%
|
24
-2%
|
20
-17%
|
21
+7%
|
|
| Equity | |||||||||||
| Common Stock |
32
|
32
|
32
|
31
|
31
|
31
|
33
|
38
|
39
|
39
|
|
| Retained Earnings |
17
|
20
|
19
|
17
|
15
|
10
|
10
|
13
|
10
|
13
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
15
N/A
|
11
-25%
|
13
+15%
|
14
+4%
|
16
+15%
|
21
+35%
|
23
+9%
|
25
+10%
|
29
+14%
|
26
-11%
|
|
| Total Liabilities & Equity |
27
N/A
|
24
-11%
|
21
-11%
|
22
+2%
|
29
+35%
|
33
+13%
|
47
+43%
|
49
+4%
|
49
-1%
|
47
-4%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
56
|
56
|
119
|
110
|
111
|
122
|
133
|
232
|
243
|
244
|
|