GenusPlus Group Ltd
ASX:GNP
Balance Sheet
Balance Sheet Decomposition
GenusPlus Group Ltd
GenusPlus Group Ltd
Balance Sheet
GenusPlus Group Ltd
| Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
10
|
8
|
40
|
34
|
28
|
46
|
101
|
94
|
|
| Cash |
10
|
8
|
40
|
34
|
28
|
46
|
101
|
94
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
19
|
24
|
42
|
80
|
119
|
95
|
91
|
136
|
|
| Accounts Receivables |
19
|
24
|
39
|
78
|
113
|
92
|
89
|
135
|
|
| Other Receivables |
0
|
0
|
2
|
2
|
6
|
2
|
3
|
1
|
|
| Inventory |
1
|
1
|
1
|
2
|
4
|
4
|
3
|
6
|
|
| Other Current Assets |
1
|
1
|
2
|
3
|
2
|
6
|
7
|
79
|
|
| Total Current Assets |
31
|
34
|
85
|
119
|
152
|
151
|
202
|
314
|
|
| PP&E Net |
12
|
13
|
23
|
29
|
41
|
42
|
54
|
84
|
|
| PP&E Gross |
12
|
13
|
23
|
29
|
41
|
42
|
54
|
84
|
|
| Accumulated Depreciation |
8
|
21
|
21
|
24
|
27
|
31
|
37
|
44
|
|
| Intangible Assets |
0
|
2
|
0
|
0
|
0
|
11
|
8
|
14
|
|
| Goodwill |
0
|
0
|
2
|
6
|
34
|
20
|
23
|
58
|
|
| Long-Term Investments |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Long-Term Assets |
1
|
1
|
0
|
0
|
3
|
3
|
0
|
0
|
|
| Other Assets |
0
|
0
|
2
|
6
|
34
|
20
|
23
|
58
|
|
| Total Assets |
44
N/A
|
49
+12%
|
110
+124%
|
156
+41%
|
232
+49%
|
227
-2%
|
288
+27%
|
471
+63%
|
|
| Liabilities | |||||||||
| Accounts Payable |
7
|
8
|
18
|
37
|
41
|
26
|
28
|
38
|
|
| Accrued Liabilities |
8
|
6
|
8
|
27
|
32
|
25
|
47
|
69
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
2
|
2
|
4
|
8
|
11
|
12
|
18
|
|
| Other Current Liabilities |
2
|
3
|
32
|
14
|
27
|
32
|
52
|
139
|
|
| Total Current Liabilities |
18
|
19
|
60
|
82
|
108
|
94
|
139
|
264
|
|
| Long-Term Debt |
6
|
4
|
6
|
14
|
18
|
17
|
17
|
34
|
|
| Deferred Income Tax |
1
|
1
|
1
|
1
|
10
|
11
|
10
|
11
|
|
| Other Liabilities |
0
|
1
|
1
|
1
|
3
|
1
|
1
|
3
|
|
| Total Liabilities |
25
N/A
|
25
-2%
|
67
+173%
|
98
+45%
|
139
+42%
|
122
-12%
|
167
+36%
|
311
+86%
|
|
| Equity | |||||||||
| Common Stock |
19
|
19
|
28
|
29
|
54
|
55
|
55
|
62
|
|
| Retained Earnings |
0
|
6
|
15
|
29
|
40
|
50
|
66
|
98
|
|
| Total Equity |
19
N/A
|
25
+32%
|
43
+74%
|
58
+34%
|
93
+62%
|
105
+12%
|
121
+15%
|
160
+32%
|
|
| Total Liabilities & Equity |
44
N/A
|
49
+12%
|
110
+124%
|
156
+41%
|
232
+49%
|
227
-2%
|
288
+27%
|
471
+63%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
154
|
154
|
154
|
156
|
177
|
178
|
178
|
180
|
|