Emyria Ltd
ASX:EMD
Balance Sheet
Balance Sheet Decomposition
Emyria Ltd
Emyria Ltd
Balance Sheet
Emyria Ltd
| Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
3
|
3
|
4
|
7
|
4
|
3
|
2
|
4
|
|
| Cash |
3
|
3
|
4
|
7
|
4
|
3
|
2
|
4
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
3
|
3
|
4
|
7
|
4
|
3
|
2
|
4
|
|
| PP&E Net |
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
|
| PP&E Gross |
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
|
| Accumulated Depreciation |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Intangible Assets |
0
|
0
|
0
|
1
|
3
|
7
|
1
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
|
| Total Assets |
3
N/A
|
4
+15%
|
5
+44%
|
9
+79%
|
8
-9%
|
10
+23%
|
5
-47%
|
7
+22%
|
|
| Liabilities | |||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
|
| Accrued Liabilities |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
0
|
0
|
1
|
1
|
1
|
3
|
2
|
1
|
|
| Long-Term Debt |
0
|
3
|
0
|
1
|
0
|
0
|
1
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
0
N/A
|
3
+1 108%
|
1
-58%
|
2
+47%
|
2
+2%
|
3
+75%
|
3
-11%
|
1
-56%
|
|
| Equity | |||||||||
| Common Stock |
3
|
3
|
12
|
19
|
25
|
30
|
36
|
42
|
|
| Retained Earnings |
0
|
3
|
8
|
12
|
18
|
23
|
34
|
37
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
3
N/A
|
0
-82%
|
4
+657%
|
7
+90%
|
6
-12%
|
7
+7%
|
2
-64%
|
5
+119%
|
|
| Total Liabilities & Equity |
3
N/A
|
4
+15%
|
5
+44%
|
9
+79%
|
8
-9%
|
10
+23%
|
5
-47%
|
7
+22%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
184
|
184
|
184
|
256
|
277
|
311
|
409
|
611
|
|