DRA Global Ltd
ASX:DRA
Balance Sheet
Balance Sheet Decomposition
DRA Global Ltd
DRA Global Ltd
Balance Sheet
DRA Global Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
221
|
126
|
127
|
205
|
171
|
142
|
179
|
|
| Cash |
19
|
117
|
127
|
205
|
171
|
142
|
179
|
|
| Cash Equivalents |
202
|
9
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
26
|
20
|
11
|
2
|
3
|
3
|
2
|
|
| Total Receivables |
108
|
201
|
174
|
167
|
204
|
205
|
157
|
|
| Accounts Receivables |
86
|
184
|
157
|
148
|
169
|
141
|
143
|
|
| Other Receivables |
23
|
18
|
16
|
19
|
35
|
64
|
14
|
|
| Inventory |
3
|
4
|
5
|
4
|
3
|
4
|
3
|
|
| Other Current Assets |
4
|
6
|
5
|
7
|
12
|
11
|
23
|
|
| Total Current Assets |
363
|
357
|
322
|
385
|
394
|
365
|
363
|
|
| PP&E Net |
21
|
46
|
40
|
55
|
49
|
36
|
39
|
|
| PP&E Gross |
21
|
46
|
40
|
55
|
49
|
36
|
39
|
|
| Accumulated Depreciation |
24
|
57
|
86
|
65
|
64
|
23
|
24
|
|
| Intangible Assets |
5
|
16
|
29
|
20
|
14
|
3
|
1
|
|
| Goodwill |
6
|
48
|
110
|
98
|
98
|
82
|
75
|
|
| Note Receivable |
0
|
0
|
8
|
0
|
3
|
0
|
0
|
|
| Long-Term Investments |
6
|
8
|
14
|
15
|
29
|
2
|
9
|
|
| Other Long-Term Assets |
19
|
60
|
63
|
57
|
54
|
56
|
52
|
|
| Other Assets |
6
|
48
|
110
|
98
|
98
|
82
|
75
|
|
| Total Assets |
420
N/A
|
533
+27%
|
586
+10%
|
630
+7%
|
640
+2%
|
544
-15%
|
540
-1%
|
|
| Liabilities | ||||||||
| Accounts Payable |
38
|
81
|
77
|
55
|
73
|
37
|
106
|
|
| Accrued Liabilities |
38
|
29
|
20
|
76
|
85
|
75
|
92
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
5
|
7
|
8
|
10
|
9
|
5
|
24
|
|
| Other Current Liabilities |
77
|
166
|
122
|
143
|
140
|
93
|
100
|
|
| Total Current Liabilities |
159
|
283
|
227
|
284
|
306
|
211
|
245
|
|
| Long-Term Debt |
7
|
15
|
15
|
32
|
61
|
74
|
26
|
|
| Deferred Income Tax |
4
|
6
|
12
|
4
|
4
|
5
|
1
|
|
| Minority Interest |
0
|
3
|
3
|
6
|
9
|
9
|
9
|
|
| Other Liabilities |
0
|
0
|
0
|
2
|
2
|
1
|
2
|
|
| Total Liabilities |
169
N/A
|
307
+82%
|
257
-16%
|
328
+27%
|
383
+17%
|
299
-22%
|
283
-6%
|
|
| Equity | ||||||||
| Common Stock |
87
|
100
|
163
|
163
|
161
|
169
|
169
|
|
| Retained Earnings |
100
|
80
|
116
|
122
|
195
|
173
|
194
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
65
|
47
|
50
|
18
|
98
|
97
|
106
|
|
| Total Equity |
251
N/A
|
226
-10%
|
329
+45%
|
302
-8%
|
257
-15%
|
244
-5%
|
258
+5%
|
|
| Total Liabilities & Equity |
420
N/A
|
533
+27%
|
586
+10%
|
630
+7%
|
640
+2%
|
544
-15%
|
540
-1%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
56
|
56
|
56
|
56
|
54
|
54
|
55
|
|