Enero Group Ltd
ASX:EGG
Balance Sheet
Balance Sheet Decomposition
Enero Group Ltd
Current Assets | 148.9m |
Cash & Short-Term Investments | 54.5m |
Receivables | 84.6m |
Other Current Assets | 9.8m |
Non-Current Assets | 210.6m |
PP&E | 14.6m |
Intangibles | 194.5m |
Other Non-Current Assets | 1.5m |
Current Liabilities | 123.7m |
Accounts Payable | 109.5m |
Accrued Liabilities | 5.6m |
Other Current Liabilities | 8.6m |
Non-Current Liabilities | 45.8m |
Long-Term Debt | 19.1m |
Other Non-Current Liabilities | 26.7m |
Balance Sheet
Enero Group Ltd
Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
19
|
23
|
38
|
33
|
34
|
44
|
48
|
51
|
99
|
52
|
|
Cash |
19
|
23
|
35
|
29
|
0
|
25
|
34
|
34
|
97
|
52
|
|
Cash Equivalents |
0
|
0
|
2
|
3
|
34
|
19
|
13
|
17
|
2
|
1
|
|
Total Receivables |
0
|
0
|
24
|
20
|
27
|
36
|
36
|
50
|
68
|
82
|
|
Accounts Receivables |
0
|
0
|
24
|
20
|
27
|
36
|
36
|
50
|
67
|
78
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
Inventory |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
3
|
3
|
3
|
3
|
4
|
3
|
2
|
2
|
3
|
4
|
|
Total Current Assets |
5
|
4
|
67
|
57
|
66
|
83
|
86
|
103
|
169
|
138
|
|
PP&E Net |
0
|
0
|
5
|
7
|
6
|
6
|
17
|
12
|
9
|
16
|
|
PP&E Gross |
0
|
0
|
5
|
7
|
0
|
6
|
17
|
12
|
9
|
16
|
|
Accumulated Depreciation |
12
|
11
|
11
|
8
|
0
|
9
|
14
|
16
|
21
|
21
|
|
Intangible Assets |
0
|
0
|
0
|
1
|
110
|
2
|
1
|
4
|
2
|
115
|
|
Goodwill |
76
|
84
|
75
|
82
|
0
|
108
|
108
|
115
|
112
|
112
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
|
Other Assets |
76
|
84
|
75
|
82
|
0
|
108
|
108
|
115
|
112
|
112
|
|
Total Assets |
0
N/A
|
0
N/A
|
149
N/A
|
149
0%
|
184
+24%
|
202
+10%
|
215
+6%
|
235
+9%
|
295
+26%
|
383
+30%
|
|
Liabilities | |||||||||||
Accounts Payable |
11
|
12
|
21
|
18
|
32
|
26
|
29
|
47
|
59
|
78
|
|
Accrued Liabilities |
0
|
0
|
2
|
3
|
4
|
4
|
4
|
5
|
6
|
6
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
1
|
1
|
0
|
6
|
6
|
6
|
4
|
|
Other Current Liabilities |
0
|
0
|
13
|
13
|
1
|
25
|
29
|
30
|
22
|
25
|
|
Total Current Liabilities |
11
|
12
|
36
|
36
|
38
|
56
|
68
|
86
|
93
|
113
|
|
Long-Term Debt |
0
|
0
|
0
|
2
|
0
|
0
|
11
|
6
|
39
|
19
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
|
Minority Interest |
0
|
0
|
2
|
1
|
1
|
2
|
2
|
4
|
8
|
7
|
|
Other Liabilities |
0
|
0
|
2
|
8
|
30
|
27
|
11
|
10
|
8
|
27
|
|
Total Liabilities |
0
N/A
|
0
N/A
|
40
N/A
|
46
+17%
|
70
+50%
|
84
+21%
|
92
+9%
|
106
+16%
|
148
+39%
|
172
+16%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
492
|
96
|
97
|
97
|
100
|
100
|
105
|
118
|
|
Retained Earnings |
0
|
0
|
363
|
30
|
18
|
39
|
42
|
31
|
45
|
89
|
|
Other Equity |
22
|
8
|
19
|
24
|
0
|
18
|
19
|
3
|
2
|
5
|
|
Total Equity |
0
N/A
|
0
N/A
|
109
N/A
|
102
-6%
|
114
+12%
|
118
+3%
|
123
+4%
|
128
+5%
|
147
+15%
|
212
+44%
|
|
Total Liabilities & Equity |
0
N/A
|
0
N/A
|
149
N/A
|
149
0%
|
184
+24%
|
202
+10%
|
215
+6%
|
235
+9%
|
295
+26%
|
383
+30%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
0
|
0
|
86
|
86
|
86
|
86
|
86
|
87
|
88
|
92
|