Epsilon Healthcare Ltd
ASX:EPN
Balance Sheet
Balance Sheet Decomposition
Epsilon Healthcare Ltd
Epsilon Healthcare Ltd
Balance Sheet
Epsilon Healthcare Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
1
|
11
|
6
|
4
|
7
|
2
|
1
|
0
|
2
|
|
| Cash |
0
|
0
|
0
|
0
|
7
|
2
|
1
|
0
|
2
|
|
| Cash Equivalents |
1
|
11
|
6
|
4
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
1
|
1
|
1
|
1
|
2
|
3
|
1
|
1
|
|
| Accounts Receivables |
0
|
1
|
1
|
1
|
1
|
1
|
3
|
1
|
1
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
1
|
2
|
0
|
0
|
0
|
|
| Inventory |
0
|
1
|
1
|
1
|
2
|
2
|
0
|
0
|
1
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
|
| Total Current Assets |
1
|
13
|
9
|
6
|
11
|
8
|
4
|
2
|
4
|
|
| PP&E Net |
0
|
1
|
18
|
19
|
20
|
18
|
14
|
12
|
7
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
20
|
18
|
14
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
2
|
3
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Goodwill |
0
|
5
|
3
|
2
|
5
|
4
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
5
|
3
|
2
|
5
|
4
|
0
|
0
|
0
|
|
| Total Assets |
1
N/A
|
22
+2 086%
|
33
+49%
|
28
-15%
|
37
+34%
|
31
-18%
|
18
-40%
|
14
-22%
|
10
-27%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
0
|
1
|
0
|
1
|
2
|
2
|
8
|
2
|
3
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
4
|
4
|
3
|
3
|
8
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Total Current Liabilities |
0
|
1
|
0
|
1
|
7
|
7
|
7
|
6
|
12
|
|
| Long-Term Debt |
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
4
|
4
|
4
|
3
|
3
|
0
|
1
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
0
N/A
|
1
+1 220%
|
5
+691%
|
5
+18%
|
12
+117%
|
11
-8%
|
10
-10%
|
7
-30%
|
13
+82%
|
|
| Equity | ||||||||||
| Common Stock |
1
|
18
|
23
|
28
|
42
|
45
|
47
|
47
|
48
|
|
| Retained Earnings |
0
|
0
|
2
|
7
|
16
|
25
|
38
|
39
|
50
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
|
| Other Equity |
0
|
4
|
3
|
1
|
0
|
0
|
3
|
0
|
0
|
|
| Total Equity |
1
N/A
|
21
+2 127%
|
28
+32%
|
22
-21%
|
25
+13%
|
20
-23%
|
9
-56%
|
8
-12%
|
2
N/A
|
|
| Total Liabilities & Equity |
1
N/A
|
22
+2 086%
|
33
+49%
|
28
-15%
|
37
+34%
|
31
-18%
|
18
-40%
|
14
-22%
|
10
-27%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
104
|
117
|
127
|
139
|
189
|
223
|
300
|
300
|
345
|
|