CTI Logistics Ltd
ASX:CLX
Balance Sheet
Balance Sheet Decomposition
CTI Logistics Ltd
CTI Logistics Ltd
Balance Sheet
CTI Logistics 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 |
1
|
0
|
1
|
2
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
4
|
2
|
6
|
2
|
4
|
2
|
2
|
8
|
6
|
9
|
10
|
10
|
11
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
2
|
6
|
2
|
4
|
2
|
2
|
8
|
6
|
9
|
10
|
10
|
11
|
|
| Cash Equivalents |
1
|
0
|
1
|
2
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
17
|
13
|
10
|
9
|
9
|
11
|
8
|
8
|
9
|
11
|
17
|
20
|
20
|
20
|
20
|
19
|
29
|
30
|
28
|
31
|
38
|
36
|
40
|
40
|
|
| Accounts Receivables |
17
|
13
|
9
|
9
|
9
|
10
|
8
|
8
|
9
|
10
|
16
|
20
|
20
|
17
|
17
|
18
|
29
|
27
|
26
|
29
|
34
|
32
|
38
|
37
|
|
| Other Receivables |
0
|
0
|
1
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
3
|
3
|
1
|
0
|
3
|
3
|
2
|
4
|
4
|
2
|
3
|
|
| Inventory |
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
7
|
8
|
7
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
9
|
4
|
3
|
0
|
1
|
2
|
2
|
1
|
1
|
2
|
2
|
|
| Total Current Assets |
26
|
22
|
18
|
14
|
12
|
14
|
12
|
11
|
12
|
15
|
22
|
29
|
26
|
35
|
26
|
26
|
31
|
34
|
38
|
40
|
49
|
48
|
53
|
53
|
|
| PP&E Net |
29
|
26
|
21
|
23
|
19
|
20
|
18
|
22
|
32
|
33
|
36
|
56
|
71
|
89
|
98
|
97
|
97
|
98
|
133
|
133
|
126
|
168
|
202
|
231
|
|
| PP&E Gross |
29
|
26
|
21
|
23
|
19
|
20
|
18
|
22
|
32
|
33
|
36
|
56
|
71
|
89
|
98
|
97
|
0
|
98
|
133
|
133
|
126
|
168
|
202
|
231
|
|
| Accumulated Depreciation |
21
|
23
|
20
|
23
|
23
|
23
|
17
|
18
|
18
|
20
|
19
|
21
|
25
|
23
|
30
|
34
|
0
|
45
|
52
|
62
|
61
|
62
|
114
|
137
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
2
|
2
|
0
|
2
|
2
|
1
|
9
|
8
|
8
|
35
|
8
|
6
|
5
|
3
|
2
|
1
|
0
|
|
| Goodwill |
5
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
4
|
22
|
22
|
22
|
0
|
26
|
26
|
26
|
26
|
23
|
23
|
23
|
|
| Note Receivable |
1
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
0
|
0
|
0
|
3
|
5
|
11
|
10
|
10
|
10
|
10
|
10
|
8
|
6
|
4
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Long-Term Assets |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
4
|
3
|
1
|
0
|
1
|
3
|
|
| Other Assets |
5
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
4
|
22
|
22
|
22
|
0
|
26
|
26
|
26
|
26
|
23
|
23
|
23
|
|
| Total Assets |
62
N/A
|
54
-13%
|
42
-22%
|
40
-6%
|
35
-11%
|
40
+15%
|
42
+3%
|
46
+12%
|
57
+22%
|
60
+6%
|
73
+21%
|
102
+40%
|
111
+9%
|
162
+46%
|
158
-2%
|
155
-2%
|
165
+7%
|
169
+2%
|
210
+25%
|
210
0%
|
208
-1%
|
243
+17%
|
282
+16%
|
313
+11%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
10
|
9
|
7
|
5
|
6
|
6
|
6
|
5
|
5
|
5
|
8
|
14
|
12
|
10
|
11
|
5
|
21
|
9
|
9
|
8
|
10
|
15
|
16
|
16
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
5
|
6
|
7
|
7
|
8
|
9
|
10
|
11
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
11
|
3
|
3
|
2
|
4
|
1
|
3
|
0
|
0
|
0
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
15
|
17
|
19
|
26
|
18
|
19
|
|
| Other Current Liabilities |
2
|
2
|
1
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
15
|
0
|
11
|
1
|
13
|
9
|
12
|
13
|
10
|
14
|
13
|
|
| Total Current Liabilities |
19
|
22
|
11
|
10
|
11
|
13
|
9
|
10
|
7
|
8
|
12
|
20
|
17
|
32
|
16
|
22
|
28
|
30
|
39
|
44
|
51
|
60
|
58
|
58
|
|
| Long-Term Debt |
20
|
8
|
7
|
7
|
10
|
10
|
6
|
8
|
19
|
18
|
23
|
35
|
35
|
64
|
58
|
43
|
42
|
46
|
87
|
74
|
54
|
67
|
101
|
124
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Other Liabilities |
2
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
1
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
|
| Total Liabilities |
41
N/A
|
33
-21%
|
19
-43%
|
17
-9%
|
21
+23%
|
23
+9%
|
16
-31%
|
19
+18%
|
27
+44%
|
27
N/A
|
35
+31%
|
55
+59%
|
53
-5%
|
100
+90%
|
78
-22%
|
67
-14%
|
73
+9%
|
78
+7%
|
128
+64%
|
121
-5%
|
107
-12%
|
130
+22%
|
161
+23%
|
184
+15%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
20
|
20
|
20
|
18
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
9
|
16
|
19
|
22
|
24
|
27
|
27
|
27
|
27
|
28
|
30
|
30
|
31
|
|
| Retained Earnings |
1
|
1
|
3
|
5
|
8
|
11
|
19
|
20
|
23
|
26
|
31
|
37
|
42
|
43
|
59
|
64
|
65
|
63
|
54
|
61
|
73
|
83
|
91
|
97
|
|
| Unrealized Security Profit/Loss |
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 Equity |
21
N/A
|
21
+2%
|
23
+11%
|
23
-4%
|
14
-36%
|
18
+24%
|
26
+46%
|
28
+7%
|
30
+8%
|
34
+12%
|
38
+14%
|
46
+21%
|
58
+25%
|
62
+7%
|
80
+29%
|
88
+9%
|
92
+5%
|
90
-2%
|
82
-10%
|
88
+8%
|
101
+14%
|
113
+12%
|
121
+8%
|
128
+6%
|
|
| Total Liabilities & Equity |
62
N/A
|
54
-13%
|
42
-22%
|
40
-6%
|
35
-11%
|
40
+15%
|
42
+3%
|
46
+11%
|
57
+22%
|
60
+6%
|
73
+21%
|
102
+40%
|
111
+9%
|
162
+46%
|
158
-2%
|
155
-2%
|
165
+7%
|
169
+2%
|
210
+25%
|
210
0%
|
208
-1%
|
243
+17%
|
282
+16%
|
313
+11%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
129
|
131
|
131
|
114
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
60
|
64
|
66
|
69
|
72
|
74
|
75
|
75
|
75
|
76
|
77
|
78
|
78
|
|