Cromwell Property Group
ASX:CMW
Balance Sheet
Balance Sheet Decomposition
Cromwell Property Group
Cromwell Property Group
Balance Sheet
Cromwell Property Group
| 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 |
0
|
3
|
3
|
8
|
17
|
15
|
6
|
67
|
34
|
47
|
59
|
126
|
118
|
109
|
42
|
67
|
205
|
102
|
194
|
142
|
286
|
114
|
292
|
79
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
67
|
34
|
47
|
59
|
126
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
3
|
3
|
8
|
17
|
15
|
6
|
0
|
0
|
0
|
0
|
0
|
118
|
109
|
42
|
67
|
205
|
102
|
194
|
142
|
286
|
114
|
292
|
79
|
|
| Short-Term Investments |
22
|
0
|
0
|
0
|
0
|
3
|
29
|
0
|
65
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
7
|
2
|
5
|
5
|
13
|
24
|
49
|
24
|
18
|
10
|
22
|
8
|
5
|
20
|
35
|
36
|
41
|
74
|
52
|
83
|
41
|
42
|
28
|
15
|
|
| Accounts Receivables |
7
|
1
|
3
|
2
|
6
|
9
|
4
|
4
|
5
|
2
|
3
|
8
|
5
|
19
|
32
|
34
|
38
|
68
|
50
|
49
|
35
|
41
|
23
|
14
|
|
| Other Receivables |
0
|
1
|
2
|
3
|
8
|
15
|
45
|
20
|
13
|
8
|
19
|
0
|
0
|
1
|
3
|
2
|
2
|
6
|
2
|
34
|
6
|
1
|
5
|
1
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
12
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
0
|
70
|
7
|
16
|
15
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
2
|
2
|
2
|
2
|
0
|
171
|
21
|
3
|
4
|
3
|
2
|
3
|
3
|
28
|
58
|
379
|
6
|
158
|
103
|
7
|
181
|
173
|
471
|
94
|
|
| Total Current Assets |
31
|
7
|
9
|
14
|
31
|
225
|
108
|
93
|
121
|
60
|
83
|
136
|
125
|
193
|
134
|
551
|
257
|
349
|
364
|
233
|
507
|
329
|
791
|
188
|
|
| PP&E Net |
0
|
1
|
1
|
2
|
1
|
10
|
44
|
1
|
1
|
1
|
1
|
1
|
2
|
4
|
3
|
4
|
4
|
6
|
20
|
22
|
25
|
20
|
10
|
8
|
|
| PP&E Gross |
0
|
1
|
1
|
2
|
1
|
10
|
44
|
1
|
1
|
1
|
1
|
1
|
2
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
18
|
11
|
6
|
2
|
5
|
2
|
1
|
1
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
148
|
67
|
67
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
1
|
1
|
6
|
4
|
0
|
61
|
0
|
30
|
30
|
20
|
20
|
0
|
0
|
1
|
1
|
2
|
6
|
121
|
201
|
149
|
29
|
38
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
3
|
993
|
1 213
|
1 182
|
1 125
|
1 455
|
1 729
|
2 404
|
2 338
|
2 216
|
2 657
|
2 775
|
3 187
|
3 208
|
4 389
|
4 585
|
4 434
|
3 781
|
2 246
|
2 048
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
14
|
5
|
4
|
2
|
6
|
4
|
4
|
4
|
4
|
10
|
5
|
7
|
11
|
7
|
8
|
20
|
59
|
47
|
36
|
26
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
148
|
67
|
67
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
32
N/A
|
9
-73%
|
16
+91%
|
20
+21%
|
50
+151%
|
1 295
+2 496%
|
1 369
+6%
|
1 309
-4%
|
1 283
-2%
|
1 539
+20%
|
1 838
+19%
|
2 546
+39%
|
2 470
-3%
|
2 589
+5%
|
2 878
+11%
|
3 411
+19%
|
3 466
+2%
|
3 696
+7%
|
4 985
+35%
|
5 009
+0%
|
5 054
+1%
|
4 216
-17%
|
3 083
-27%
|
2 270
-26%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2
|
1
|
3
|
2
|
3
|
14
|
6
|
8
|
10
|
19
|
13
|
25
|
17
|
32
|
40
|
35
|
47
|
47
|
46
|
37
|
41
|
45
|
21
|
13
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
8
|
6
|
1
|
1
|
1
|
1
|
3
|
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
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
18
|
0
|
6
|
2
|
10
|
154
|
475
|
81
|
29
|
3
|
22
|
0
|
91
|
41
|
130
|
188
|
0
|
88
|
4
|
4
|
212
|
143
|
176
|
1
|
|
| Other Current Liabilities |
5
|
1
|
1
|
1
|
1
|
21
|
23
|
30
|
28
|
30
|
44
|
68
|
70
|
87
|
85
|
272
|
95
|
100
|
153
|
116
|
99
|
133
|
77
|
125
|
|
| Total Current Liabilities |
26
|
2
|
10
|
5
|
14
|
189
|
505
|
127
|
74
|
53
|
80
|
94
|
179
|
187
|
255
|
496
|
142
|
234
|
203
|
157
|
351
|
321
|
274
|
138
|
|
| Long-Term Debt |
0
|
0
|
0
|
6
|
19
|
433
|
148
|
642
|
637
|
780
|
943
|
1 233
|
1 011
|
1 093
|
1 118
|
1 274
|
1 412
|
1 268
|
2 188
|
2 182
|
1 980
|
1 681
|
1 212
|
675
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
1
|
10
|
5
|
4
|
1
|
12
|
1
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
1
|
1
|
26
|
19
|
16
|
11
|
3
|
0
|
1
|
5
|
7
|
4
|
1
|
1
|
7
|
3
|
|
| Total Liabilities |
26
N/A
|
2
-92%
|
11
+391%
|
11
N/A
|
33
+208%
|
622
+1 768%
|
653
+5%
|
769
+18%
|
711
-8%
|
834
+17%
|
1 049
+26%
|
1 345
+28%
|
1 206
-10%
|
1 295
+7%
|
1 378
+6%
|
1 771
+29%
|
1 565
-12%
|
1 513
-3%
|
2 401
+59%
|
2 344
-2%
|
2 344
+0%
|
2 004
-15%
|
1 493
-25%
|
817
-45%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
44
|
44
|
44
|
44
|
42
|
43
|
44
|
44
|
49
|
57
|
66
|
103
|
104
|
105
|
107
|
107
|
119
|
138
|
2 279
|
2 280
|
2 280
|
2 280
|
2 280
|
2 280
|
|
| Retained Earnings |
38
|
37
|
38
|
35
|
26
|
28
|
16
|
38
|
45
|
49
|
49
|
46
|
41
|
48
|
124
|
106
|
189
|
189
|
257
|
383
|
475
|
113
|
725
|
826
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
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 Equity |
0
|
0
|
0
|
0
|
0
|
658
|
688
|
531
|
565
|
694
|
770
|
1 141
|
1 198
|
1 234
|
1 515
|
1 637
|
1 969
|
2 232
|
46
|
0
|
45
|
45
|
34
|
0
|
|
| Total Equity |
6
N/A
|
6
+10%
|
6
-13%
|
9
+63%
|
17
+82%
|
673
+3 955%
|
716
+6%
|
540
-25%
|
571
+6%
|
705
+23%
|
789
+12%
|
1 201
+52%
|
1 264
+5%
|
1 294
+2%
|
1 500
+16%
|
1 640
+9%
|
1 902
+16%
|
2 183
+15%
|
2 583
+18%
|
2 665
+3%
|
2 710
+2%
|
2 212
-18%
|
1 590
-28%
|
1 454
-9%
|
|
| Total Liabilities & Equity |
32
N/A
|
9
-73%
|
16
+91%
|
20
+21%
|
50
+151%
|
1 295
+2 496%
|
1 369
+6%
|
1 309
-4%
|
1 283
-2%
|
1 539
+20%
|
1 838
+19%
|
2 546
+39%
|
2 470
-3%
|
2 589
+5%
|
2 878
+11%
|
3 411
+19%
|
3 466
+2%
|
3 696
+7%
|
4 985
+35%
|
5 009
+0%
|
5 054
+1%
|
4 216
-17%
|
3 083
-27%
|
2 270
-26%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
158
|
158
|
158
|
158
|
153
|
703
|
707
|
708
|
813
|
971
|
1 177
|
1 725
|
1 739
|
1 751
|
1 764
|
1 774
|
1 998
|
2 237
|
2 613
|
2 617
|
2 619
|
2 619
|
2 619
|
2 619
|
|