ELMO Software Ltd
ASX:ELO
Balance Sheet
Balance Sheet Decomposition
ELMO Software Ltd
ELMO Software Ltd
Balance Sheet
ELMO Software Ltd
| Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
1
|
3
|
3
|
27
|
46
|
26
|
137
|
67
|
28
|
|
| Cash |
1
|
3
|
3
|
27
|
46
|
26
|
137
|
67
|
28
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
2
|
3
|
15
|
20
|
|
| Total Receivables |
3
|
3
|
3
|
4
|
6
|
10
|
12
|
20
|
30
|
|
| Accounts Receivables |
1
|
2
|
2
|
3
|
6
|
10
|
10
|
20
|
30
|
|
| Other Receivables |
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
5
|
0
|
1
|
4
|
2
|
|
| Total Current Assets |
4
|
6
|
6
|
31
|
58
|
38
|
152
|
106
|
80
|
|
| PP&E Net |
0
|
0
|
0
|
1
|
6
|
12
|
20
|
27
|
29
|
|
| PP&E Gross |
0
|
0
|
0
|
1
|
6
|
12
|
20
|
27
|
29
|
|
| Accumulated Depreciation |
0
|
0
|
1
|
1
|
1
|
2
|
4
|
6
|
10
|
|
| Intangible Assets |
1
|
2
|
3
|
4
|
14
|
23
|
33
|
60
|
53
|
|
| Goodwill |
0
|
0
|
0
|
2
|
21
|
36
|
40
|
118
|
115
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
8
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
2
|
21
|
36
|
40
|
118
|
115
|
|
| Total Assets |
5
N/A
|
8
+59%
|
9
+11%
|
38
+302%
|
99
+164%
|
110
+10%
|
246
+125%
|
317
+29%
|
285
-10%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
0
|
0
|
1
|
2
|
4
|
5
|
8
|
10
|
9
|
|
| Accrued Liabilities |
0
|
0
|
0
|
1
|
1
|
2
|
3
|
4
|
5
|
|
| Short-Term Debt |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
4
|
6
|
|
| Other Current Liabilities |
5
|
7
|
8
|
11
|
21
|
27
|
36
|
73
|
90
|
|
| Total Current Liabilities |
5
|
8
|
9
|
14
|
26
|
36
|
49
|
91
|
110
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
9
|
16
|
50
|
63
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
1
|
3
|
0
|
5
|
4
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
4
|
6
|
1
|
3
|
6
|
|
| Total Liabilities |
5
N/A
|
9
+61%
|
9
+10%
|
14
+48%
|
31
+125%
|
54
+74%
|
67
+24%
|
150
+123%
|
183
+23%
|
|
| Equity | ||||||||||
| Common Stock |
0
|
0
|
0
|
25
|
72
|
73
|
214
|
236
|
239
|
|
| Retained Earnings |
0
|
0
|
0
|
1
|
4
|
17
|
35
|
70
|
138
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Total Equity |
0
N/A
|
0
N/A
|
0
+76%
|
24
N/A
|
68
+187%
|
55
-19%
|
179
+224%
|
167
-7%
|
102
-39%
|
|
| Total Liabilities & Equity |
5
N/A
|
8
+59%
|
9
+11%
|
38
+302%
|
99
+164%
|
110
+10%
|
246
+125%
|
317
+29%
|
285
-10%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
54
|
54
|
54
|
54
|
63
|
63
|
86
|
89
|
90
|
|