Infomedia Ltd
ASX:IFM
Balance Sheet
Balance Sheet Decomposition
Infomedia Ltd
Current Assets | 87.2m |
Cash & Short-Term Investments | 65m |
Receivables | 16.6m |
Other Current Assets | 5.6m |
Non-Current Assets | 91.2m |
PP&E | 10.5m |
Intangibles | 74.7m |
Other Non-Current Assets | 5.9m |
Current Liabilities | 23.1m |
Accounts Payable | 7.2m |
Accrued Liabilities | 8.9m |
Other Current Liabilities | 7m |
Non-Current Liabilities | 19.1m |
Long-Term Debt | 7m |
Other Non-Current Liabilities | 12.1m |
Balance Sheet
Infomedia 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 |
11
|
16
|
15
|
13
|
13
|
16
|
104
|
67
|
69
|
65
|
|
Cash |
0
|
0
|
11
|
0
|
7
|
13
|
19
|
0
|
38
|
13
|
|
Cash Equivalents |
11
|
16
|
3
|
13
|
6
|
3
|
85
|
67
|
31
|
52
|
|
Total Receivables |
6
|
5
|
7
|
10
|
9
|
9
|
12
|
14
|
14
|
17
|
|
Accounts Receivables |
6
|
5
|
6
|
8
|
7
|
9
|
12
|
11
|
12
|
16
|
|
Other Receivables |
0
|
0
|
1
|
2
|
2
|
0
|
1
|
3
|
2
|
1
|
|
Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
1
|
2
|
1
|
2
|
2
|
1
|
2
|
7
|
3
|
2
|
|
Total Current Assets |
19
|
23
|
23
|
25
|
24
|
26
|
118
|
88
|
86
|
84
|
|
PP&E Net |
1
|
1
|
2
|
3
|
2
|
2
|
6
|
11
|
8
|
13
|
|
PP&E Gross |
1
|
1
|
2
|
0
|
0
|
0
|
6
|
11
|
8
|
13
|
|
Accumulated Depreciation |
12
|
13
|
13
|
0
|
0
|
0
|
2
|
4
|
6
|
3
|
|
Intangible Assets |
22
|
22
|
22
|
27
|
38
|
47
|
50
|
70
|
66
|
58
|
|
Goodwill |
12
|
13
|
12
|
12
|
16
|
17
|
17
|
20
|
21
|
21
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
9
|
8
|
|
Other Assets |
12
|
13
|
12
|
12
|
16
|
17
|
17
|
20
|
21
|
21
|
|
Total Assets |
55
N/A
|
59
+7%
|
60
+3%
|
67
+11%
|
80
+19%
|
92
+16%
|
192
+108%
|
196
+2%
|
191
-3%
|
185
-3%
|
|
Liabilities | |||||||||||
Accounts Payable |
0
|
1
|
1
|
2
|
2
|
2
|
8
|
6
|
6
|
7
|
|
Accrued Liabilities |
2
|
3
|
3
|
3
|
3
|
3
|
4
|
10
|
15
|
8
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
2
|
2
|
|
Other Current Liabilities |
4
|
5
|
6
|
6
|
8
|
12
|
7
|
3
|
4
|
7
|
|
Total Current Liabilities |
7
|
9
|
10
|
11
|
13
|
17
|
20
|
21
|
26
|
24
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
4
|
10
|
|
Deferred Income Tax |
6
|
5
|
6
|
4
|
7
|
7
|
11
|
14
|
12
|
11
|
|
Other Liabilities |
1
|
0
|
1
|
1
|
6
|
5
|
3
|
3
|
2
|
2
|
|
Total Liabilities |
13
N/A
|
15
+18%
|
16
+9%
|
17
+6%
|
25
+48%
|
28
+11%
|
38
+35%
|
43
+13%
|
44
+4%
|
47
+5%
|
|
Equity | |||||||||||
Common Stock |
11
|
12
|
12
|
13
|
13
|
15
|
103
|
105
|
105
|
105
|
|
Retained Earnings |
29
|
32
|
30
|
37
|
41
|
48
|
50
|
47
|
38
|
29
|
|
Treasury Stock |
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
|
Other Equity |
1
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
3
|
6
|
|
Total Equity |
42
N/A
|
44
+4%
|
44
+1%
|
50
+13%
|
54
+9%
|
64
+18%
|
154
+141%
|
153
-1%
|
147
-4%
|
138
-6%
|
|
Total Liabilities & Equity |
55
N/A
|
59
+7%
|
60
+3%
|
67
+11%
|
80
+19%
|
92
+16%
|
192
+108%
|
196
+2%
|
191
-3%
|
185
-3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
307
|
309
|
310
|
311
|
311
|
311
|
374
|
376
|
376
|
375
|