DroneShield Ltd
ASX:DRO
Balance Sheet
Balance Sheet Decomposition
DroneShield Ltd
Current Assets | 84.6m |
Cash & Short-Term Investments | 56.8m |
Receivables | 2.7m |
Other Current Assets | 25.2m |
Non-Current Assets | 12.4m |
Long-Term Investments | 1.1m |
PP&E | 5.9m |
Intangibles | 33.9k |
Other Non-Current Assets | 5.4m |
Current Liabilities | 20.2m |
Accounts Payable | 3.5m |
Accrued Liabilities | 777.2k |
Other Current Liabilities | 16m |
Non-Current Liabilities | 2.3m |
Long-Term Debt | 2.2m |
Other Non-Current Liabilities | 140.7k |
Balance Sheet
DroneShield Ltd
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
3
|
2
|
1
|
5
|
8
|
9
|
10
|
57
|
|
Cash |
0
|
0
|
0
|
2
|
4
|
6
|
9
|
36
|
|
Cash Equivalents |
3
|
2
|
1
|
4
|
4
|
4
|
1
|
21
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
|
Total Receivables |
0
|
0
|
1
|
1
|
3
|
1
|
7
|
3
|
|
Accounts Receivables |
0
|
0
|
1
|
1
|
3
|
0
|
7
|
2
|
|
Other Receivables |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
|
Inventory |
0
|
0
|
1
|
1
|
2
|
7
|
4
|
19
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
7
|
|
Total Current Assets |
4
|
3
|
3
|
8
|
22
|
17
|
22
|
85
|
|
PP&E Net |
0
|
0
|
1
|
2
|
1
|
1
|
3
|
6
|
|
PP&E Gross |
0
|
0
|
0
|
2
|
1
|
1
|
0
|
0
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
|
Total Assets |
4
N/A
|
3
-15%
|
4
+15%
|
9
+136%
|
23
+147%
|
18
-21%
|
25
+37%
|
97
+285%
|
|
Liabilities | |||||||||
Accounts Payable |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
3
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
Other Current Liabilities |
1
|
0
|
2
|
1
|
2
|
2
|
5
|
16
|
|
Total Current Liabilities |
1
|
1
|
2
|
2
|
3
|
3
|
6
|
20
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Liabilities |
1
N/A
|
1
-20%
|
2
+254%
|
3
+43%
|
4
+30%
|
3
-22%
|
6
+125%
|
23
+263%
|
|
Equity | |||||||||
Common Stock |
3
|
8
|
12
|
21
|
37
|
37
|
41
|
80
|
|
Retained Earnings |
0
|
5
|
10
|
14
|
18
|
22
|
22
|
6
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
3
N/A
|
3
-14%
|
2
-29%
|
7
+223%
|
20
+195%
|
16
-20%
|
19
+22%
|
75
+292%
|
|
Total Liabilities & Equity |
4
N/A
|
3
-15%
|
4
+15%
|
9
+136%
|
23
+147%
|
18
-21%
|
25
+37%
|
97
+285%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
135
|
156
|
182
|
252
|
390
|
418
|
451
|
611
|