Donaco International Ltd
ASX:DNA
Balance Sheet
Balance Sheet Decomposition
Donaco International Ltd
Donaco International Ltd
Balance Sheet
Donaco International Ltd
| Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
210
|
78
|
64
|
45
|
26
|
13
|
6
|
6
|
17
|
29
|
|
| Cash |
210
|
78
|
64
|
45
|
26
|
13
|
6
|
6
|
17
|
29
|
|
| Short-Term Investments |
0
|
0
|
2
|
2
|
1
|
0
|
1
|
0
|
0
|
0
|
|
| Total Receivables |
2
|
25
|
20
|
11
|
3
|
1
|
1
|
0
|
0
|
0
|
|
| Accounts Receivables |
1
|
24
|
18
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
|
| Other Receivables |
1
|
1
|
3
|
8
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Inventory |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Current Assets |
12
|
3
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
225
|
107
|
88
|
61
|
32
|
15
|
9
|
7
|
18
|
31
|
|
| PP&E Net |
82
|
173
|
162
|
163
|
168
|
166
|
171
|
171
|
149
|
155
|
|
| PP&E Gross |
82
|
173
|
162
|
163
|
168
|
166
|
171
|
171
|
149
|
155
|
|
| Accumulated Depreciation |
8
|
32
|
40
|
51
|
69
|
80
|
77
|
85
|
114
|
99
|
|
| Intangible Assets |
0
|
401
|
387
|
252
|
75
|
28
|
17
|
18
|
14
|
14
|
|
| Goodwill |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
|
| Note Receivable |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
|
| Total Assets |
310
N/A
|
683
+120%
|
639
-6%
|
478
-25%
|
278
-42%
|
211
-24%
|
199
-6%
|
199
+0%
|
182
-9%
|
201
+11%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
3
|
5
|
4
|
5
|
7
|
8
|
4
|
4
|
4
|
4
|
|
| Accrued Liabilities |
0
|
1
|
3
|
2
|
1
|
0
|
0
|
1
|
2
|
3
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3
|
40
|
55
|
25
|
17
|
28
|
11
|
17
|
18
|
16
|
|
| Other Current Liabilities |
13
|
46
|
37
|
31
|
42
|
34
|
14
|
16
|
28
|
18
|
|
| Total Current Liabilities |
20
|
92
|
99
|
63
|
66
|
70
|
29
|
37
|
52
|
40
|
|
| Long-Term Debt |
13
|
112
|
54
|
46
|
19
|
1
|
8
|
9
|
9
|
7
|
|
| Minority Interest |
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
0
|
1
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
34
N/A
|
205
+503%
|
154
-25%
|
110
-29%
|
88
-20%
|
75
-14%
|
38
-49%
|
47
+23%
|
61
+30%
|
49
-20%
|
|
| Equity | |||||||||||
| Common Stock |
247
|
361
|
360
|
359
|
359
|
358
|
373
|
373
|
373
|
373
|
|
| Retained Earnings |
16
|
96
|
119
|
10
|
208
|
267
|
242
|
258
|
295
|
258
|
|
| Unrealized Security Profit/Loss |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Equity |
12
|
20
|
4
|
18
|
37
|
42
|
28
|
36
|
41
|
35
|
|
| Total Equity |
276
N/A
|
478
+73%
|
485
+1%
|
368
-24%
|
190
-48%
|
136
-28%
|
161
+18%
|
152
-5%
|
121
-21%
|
152
+26%
|
|
| Total Liabilities & Equity |
310
N/A
|
683
+120%
|
639
-6%
|
478
-25%
|
278
-42%
|
211
-24%
|
199
-6%
|
199
+0%
|
182
-9%
|
201
+11%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
684
|
831
|
831
|
824
|
824
|
823
|
1 235
|
1 235
|
1 235
|
1 234
|
|