Cedar Woods Properties Ltd
ASX:CWP
Balance Sheet
Balance Sheet Decomposition
Cedar Woods Properties Ltd
Cedar Woods Properties Ltd
Balance Sheet
Cedar Woods Properties 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 |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
3
|
9
|
2
|
2
|
8
|
24
|
13
|
3
|
5
|
3
|
7
|
22
|
9
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
3
|
9
|
2
|
2
|
8
|
24
|
13
|
3
|
5
|
3
|
7
|
22
|
9
|
|
| Short-Term Investments |
0
|
0
|
0
|
1
|
17
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
|
| Total Receivables |
14
|
13
|
20
|
37
|
2
|
0
|
5
|
2
|
0
|
3
|
2
|
2
|
8
|
8
|
6
|
4
|
11
|
8
|
11
|
10
|
13
|
8
|
5
|
8
|
|
| Accounts Receivables |
14
|
13
|
20
|
37
|
2
|
0
|
5
|
2
|
0
|
1
|
1
|
2
|
8
|
1
|
2
|
4
|
11
|
7
|
10
|
9
|
13
|
8
|
5
|
6
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
7
|
5
|
0
|
0
|
1
|
2
|
1
|
0
|
0
|
0
|
2
|
|
| Inventory |
11
|
10
|
19
|
28
|
37
|
39
|
41
|
45
|
37
|
47
|
64
|
76
|
81
|
59
|
56
|
95
|
183
|
145
|
158
|
194
|
218
|
195
|
266
|
268
|
|
| Other Current Assets |
0
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
5
|
11
|
6
|
13
|
2
|
8
|
8
|
2
|
5
|
5
|
5
|
7
|
4
|
39
|
7
|
2
|
|
| Total Current Assets |
25
|
24
|
40
|
66
|
56
|
41
|
46
|
49
|
43
|
60
|
72
|
94
|
100
|
77
|
72
|
110
|
223
|
171
|
177
|
216
|
239
|
249
|
301
|
287
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
4
|
5
|
8
|
7
|
10
|
9
|
8
|
9
|
10
|
8
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
4
|
5
|
8
|
7
|
10
|
9
|
0
|
9
|
10
|
8
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
3
|
2
|
5
|
6
|
0
|
6
|
6
|
7
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
7
|
9
|
9
|
7
|
5
|
3
|
7
|
0
|
0
|
0
|
2
|
7
|
8
|
4
|
5
|
3
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
6
|
9
|
21
|
45
|
43
|
46
|
48
|
46
|
44
|
42
|
40
|
40
|
0
|
2
|
3
|
|
| Other Long-Term Assets |
25
|
42
|
54
|
63
|
139
|
108
|
132
|
107
|
149
|
158
|
148
|
178
|
259
|
258
|
324
|
343
|
326
|
347
|
413
|
380
|
490
|
521
|
425
|
557
|
|
| Total Assets |
50
N/A
|
67
+33%
|
95
+42%
|
131
+38%
|
196
+50%
|
156
-21%
|
185
+19%
|
163
-12%
|
206
+26%
|
234
+14%
|
238
+2%
|
301
+26%
|
410
+36%
|
383
-6%
|
453
+18%
|
506
+12%
|
602
+19%
|
572
-5%
|
644
+13%
|
652
+1%
|
786
+21%
|
783
0%
|
744
-5%
|
858
+15%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
6
|
16
|
10
|
17
|
36
|
5
|
5
|
3
|
4
|
6
|
7
|
9
|
12
|
6
|
7
|
10
|
13
|
9
|
10
|
7
|
27
|
7
|
10
|
14
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
7
|
7
|
8
|
12
|
12
|
6
|
4
|
10
|
24
|
19
|
16
|
14
|
0
|
27
|
25
|
30
|
|
| Short-Term Debt |
9
|
6
|
15
|
16
|
38
|
9
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
20
|
0
|
0
|
12
|
34
|
22
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Current Liabilities |
4
|
5
|
9
|
10
|
5
|
8
|
10
|
13
|
25
|
30
|
18
|
14
|
16
|
21
|
43
|
28
|
73
|
26
|
38
|
57
|
108
|
101
|
95
|
132
|
|
| Total Current Liabilities |
19
|
28
|
34
|
43
|
79
|
25
|
26
|
20
|
55
|
43
|
33
|
47
|
74
|
56
|
54
|
47
|
110
|
54
|
64
|
79
|
165
|
135
|
130
|
177
|
|
| Long-Term Debt |
0
|
0
|
8
|
27
|
47
|
58
|
74
|
50
|
40
|
56
|
4
|
41
|
72
|
39
|
52
|
87
|
133
|
119
|
147
|
119
|
173
|
204
|
144
|
135
|
|
| Deferred Income Tax |
2
|
2
|
3
|
4
|
2
|
0
|
1
|
0
|
2
|
5
|
3
|
3
|
2
|
2
|
4
|
3
|
5
|
5
|
6
|
2
|
2
|
5
|
2
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
2
|
2
|
0
|
1
|
0
|
0
|
0
|
1
|
13
|
2
|
0
|
0
|
35
|
38
|
1
|
17
|
50
|
51
|
25
|
7
|
7
|
55
|
|
| Total Liabilities |
21
N/A
|
30
+41%
|
47
+56%
|
76
+61%
|
136
+80%
|
84
-38%
|
101
+21%
|
69
-31%
|
97
+40%
|
104
+7%
|
54
-48%
|
93
+74%
|
148
+59%
|
98
-34%
|
146
+49%
|
175
+21%
|
248
+42%
|
195
-21%
|
267
+37%
|
251
-6%
|
365
+45%
|
352
-4%
|
283
-20%
|
368
+30%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
16
|
17
|
22
|
22
|
27
|
28
|
30
|
35
|
40
|
45
|
79
|
84
|
117
|
120
|
120
|
120
|
123
|
126
|
128
|
133
|
137
|
138
|
139
|
139
|
|
| Retained Earnings |
13
|
20
|
26
|
33
|
34
|
44
|
54
|
58
|
68
|
85
|
105
|
124
|
145
|
166
|
188
|
211
|
230
|
251
|
249
|
267
|
284
|
293
|
322
|
350
|
|
| 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 |
29
N/A
|
37
+27%
|
48
+30%
|
55
+15%
|
60
+10%
|
72
+19%
|
84
+17%
|
93
+11%
|
109
+17%
|
130
+19%
|
185
+43%
|
208
+13%
|
262
+26%
|
286
+9%
|
307
+8%
|
330
+8%
|
353
+7%
|
377
+7%
|
377
+0%
|
400
+6%
|
421
+5%
|
431
+2%
|
461
+7%
|
489
+6%
|
|
| Total Liabilities & Equity |
50
N/A
|
67
+33%
|
95
+42%
|
131
+38%
|
196
+50%
|
156
-21%
|
185
+19%
|
163
-12%
|
206
+26%
|
234
+14%
|
238
+2%
|
301
+26%
|
410
+36%
|
383
-6%
|
453
+18%
|
506
+12%
|
602
+19%
|
572
-5%
|
644
+13%
|
652
+1%
|
786
+21%
|
783
0%
|
744
-5%
|
858
+15%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
48
|
49
|
53
|
53
|
55
|
55
|
55
|
58
|
61
|
62
|
72
|
73
|
78
|
79
|
79
|
79
|
80
|
80
|
80
|
81
|
82
|
82
|
82
|
83
|
|