Decmil Group Ltd
ASX:DCG
Balance Sheet
Balance Sheet Decomposition
Decmil Group Ltd
Decmil Group Ltd
Balance Sheet
Decmil Group Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & Cash Equivalents |
2
|
6
|
36
|
10
|
23
|
45
|
42
|
61
|
44
|
59
|
60
|
15
|
17
|
17
|
83
|
37
|
5
|
39
|
4
|
|
| Cash |
2
|
6
|
36
|
10
|
23
|
45
|
42
|
61
|
44
|
59
|
60
|
15
|
17
|
17
|
83
|
37
|
5
|
39
|
4
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
8
|
23
|
80
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1
|
10
|
9
|
21
|
45
|
26
|
57
|
111
|
63
|
114
|
53
|
30
|
35
|
44
|
74
|
37
|
52
|
53
|
75
|
|
| Accounts Receivables |
1
|
10
|
9
|
21
|
45
|
26
|
57
|
111
|
63
|
114
|
48
|
30
|
35
|
44
|
74
|
37
|
52
|
53
|
75
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
2
|
2
|
2
|
13
|
7
|
29
|
15
|
20
|
16
|
16
|
12
|
29
|
65
|
19
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
1
|
3
|
7
|
13
|
4
|
8
|
8
|
11
|
14
|
8
|
6
|
9
|
7
|
69
|
65
|
63
|
63
|
|
| Total Current Assets |
3
|
17
|
47
|
35
|
76
|
105
|
133
|
290
|
130
|
204
|
142
|
69
|
69
|
98
|
230
|
161
|
122
|
155
|
142
|
|
| PP&E Net |
2
|
6
|
4
|
7
|
9
|
9
|
25
|
37
|
43
|
41
|
39
|
38
|
10
|
8
|
10
|
25
|
22
|
19
|
17
|
|
| PP&E Gross |
2
|
6
|
4
|
7
|
9
|
9
|
25
|
37
|
43
|
41
|
39
|
38
|
10
|
8
|
10
|
25
|
22
|
19
|
17
|
|
| Accumulated Depreciation |
0
|
1
|
2
|
4
|
6
|
5
|
8
|
10
|
13
|
21
|
26
|
34
|
34
|
35
|
37
|
41
|
41
|
46
|
41
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
1
|
2
|
5
|
57
|
56
|
49
|
49
|
49
|
69
|
69
|
69
|
86
|
75
|
75
|
75
|
75
|
75
|
50
|
50
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
193
|
188
|
188
|
111
|
92
|
92
|
92
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
1
|
2
|
2
|
1
|
1
|
1
|
5
|
6
|
4
|
4
|
19
|
29
|
30
|
31
|
23
|
22
|
0
|
0
|
|
| Other Assets |
1
|
2
|
5
|
57
|
56
|
49
|
49
|
49
|
69
|
69
|
69
|
86
|
75
|
75
|
75
|
75
|
75
|
50
|
50
|
|
| Total Assets |
6
N/A
|
25
+292%
|
58
+130%
|
101
+75%
|
143
+42%
|
164
+15%
|
208
+27%
|
444
+113%
|
439
-1%
|
506
+15%
|
444
-12%
|
323
-27%
|
276
-14%
|
304
+10%
|
438
+44%
|
284
-35%
|
242
-15%
|
224
-7%
|
209
-7%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
1
|
3
|
2
|
13
|
13
|
33
|
36
|
55
|
38
|
43
|
22
|
22
|
25
|
34
|
62
|
16
|
12
|
31
|
51
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
5
|
4
|
6
|
6
|
6
|
5
|
5
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
19
|
9
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1
|
1
|
2
|
3
|
3
|
9
|
21
|
1
|
1
|
2
|
0
|
0
|
1
|
3
|
4
|
4
|
3
|
|
| Other Current Liabilities |
0
|
3
|
7
|
17
|
48
|
35
|
50
|
148
|
98
|
142
|
83
|
42
|
35
|
56
|
130
|
74
|
53
|
84
|
52
|
|
| Total Current Liabilities |
1
|
5
|
10
|
32
|
63
|
71
|
89
|
212
|
157
|
191
|
112
|
71
|
65
|
96
|
200
|
125
|
75
|
144
|
115
|
|
| Long-Term Debt |
0
|
0
|
1
|
1
|
3
|
3
|
5
|
6
|
1
|
1
|
0
|
7
|
0
|
0
|
3
|
18
|
33
|
31
|
28
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
11
|
12
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
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
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
5
|
11
|
7
|
|
| Total Liabilities |
1
N/A
|
5
+391%
|
11
+102%
|
33
+205%
|
66
+97%
|
75
+14%
|
94
+26%
|
219
+132%
|
168
-23%
|
203
+21%
|
125
-39%
|
79
-37%
|
66
-16%
|
97
+46%
|
203
+109%
|
143
-30%
|
113
-21%
|
186
+65%
|
150
-19%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
6
|
22
|
53
|
74
|
74
|
78
|
79
|
163
|
164
|
164
|
162
|
162
|
163
|
166
|
217
|
268
|
267
|
280
|
298
|
|
| Retained Earnings |
1
|
2
|
6
|
6
|
4
|
12
|
35
|
63
|
108
|
139
|
158
|
82
|
47
|
40
|
18
|
127
|
138
|
242
|
240
|
|
| Total Equity |
5
N/A
|
20
+272%
|
47
+138%
|
68
+44%
|
77
+14%
|
90
+16%
|
114
+27%
|
226
+98%
|
271
+20%
|
303
+12%
|
319
+5%
|
244
-24%
|
210
-14%
|
206
-2%
|
235
+14%
|
141
-40%
|
129
-8%
|
38
-70%
|
59
+53%
|
|
| Total Liabilities & Equity |
6
N/A
|
25
+292%
|
58
+130%
|
101
+75%
|
143
+42%
|
164
+15%
|
208
+27%
|
444
+113%
|
439
-1%
|
506
+15%
|
444
-12%
|
323
-27%
|
276
-14%
|
304
+10%
|
438
+44%
|
284
-35%
|
242
-15%
|
224
-7%
|
209
-7%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
22
|
47
|
94
|
117
|
119
|
125
|
126
|
167
|
168
|
169
|
424
|
43
|
44
|
44
|
60
|
129
|
129
|
155
|
156
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
|