Janison Education Group Ltd
ASX:JAN
Balance Sheet
Balance Sheet Decomposition
Janison Education Group Ltd
Janison Education Group Ltd
Balance Sheet
Janison Education Group Ltd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
5
|
4
|
4
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
4
|
6
|
11
|
23
|
12
|
12
|
10
|
11
|
|
| Cash |
5
|
4
|
4
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
4
|
6
|
11
|
23
|
12
|
12
|
10
|
11
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
10
|
11
|
13
|
13
|
7
|
12
|
9
|
4
|
6
|
7
|
4
|
3
|
0
|
0
|
0
|
0
|
5
|
7
|
4
|
5
|
6
|
4
|
5
|
3
|
|
| Accounts Receivables |
8
|
10
|
12
|
13
|
7
|
9
|
9
|
4
|
6
|
7
|
4
|
3
|
0
|
0
|
0
|
0
|
5
|
7
|
4
|
5
|
6
|
4
|
5
|
3
|
|
| Other Receivables |
2
|
1
|
1
|
1
|
1
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Total Current Assets |
15
|
16
|
17
|
15
|
8
|
12
|
9
|
6
|
8
|
9
|
5
|
4
|
1
|
1
|
0
|
0
|
9
|
14
|
17
|
31
|
19
|
18
|
17
|
15
|
|
| PP&E Net |
1
|
4
|
4
|
6
|
4
|
4
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
4
|
3
|
1
|
1
|
1
|
|
| PP&E Gross |
1
|
4
|
4
|
6
|
4
|
4
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
3
|
1
|
1
|
1
|
|
| Accumulated Depreciation |
4
|
4
|
3
|
4
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Intangible Assets |
8
|
12
|
13
|
13
|
13
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
13
|
14
|
15
|
35
|
27
|
19
|
13
|
|
| Goodwill |
1
|
3
|
4
|
3
|
0
|
14
|
7
|
7
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
6
|
7
|
8
|
6
|
6
|
0
|
|
| Other Assets |
1
|
3
|
4
|
3
|
0
|
14
|
7
|
7
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|
| Total Assets |
27
N/A
|
35
+32%
|
39
+10%
|
38
-1%
|
31
-20%
|
36
+17%
|
21
-42%
|
15
-28%
|
16
+8%
|
17
+7%
|
14
-21%
|
4
-72%
|
1
-78%
|
1
+24%
|
0
-65%
|
0
-67%
|
18
+14 136%
|
38
+120%
|
46
+18%
|
63
+37%
|
71
+13%
|
58
-18%
|
49
-15%
|
35
-29%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
6
|
7
|
8
|
6
|
4
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
1
|
1
|
0
|
2
|
4
|
4
|
3
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
4
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
1
|
8
|
4
|
6
|
5
|
5
|
5
|
4
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
2
|
2
|
5
|
2
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
|
| Other Current Liabilities |
1
|
2
|
6
|
2
|
1
|
6
|
4
|
3
|
0
|
1
|
1
|
5
|
5
|
0
|
0
|
0
|
2
|
2
|
5
|
7
|
7
|
14
|
6
|
6
|
|
| Total Current Liabilities |
7
|
9
|
14
|
10
|
7
|
11
|
8
|
7
|
8
|
6
|
2
|
8
|
6
|
0
|
0
|
0
|
5
|
11
|
10
|
14
|
15
|
24
|
15
|
13
|
|
| Long-Term Debt |
2
|
5
|
5
|
8
|
2
|
2
|
1
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
2
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
3
|
3
|
2
|
0
|
|
| Other Liabilities |
0
|
3
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
|
| Total Liabilities |
9
N/A
|
17
+82%
|
19
+14%
|
19
0%
|
11
-46%
|
14
+35%
|
10
-32%
|
8
-12%
|
10
+15%
|
8
-21%
|
3
-56%
|
8
+128%
|
6
-20%
|
0
-98%
|
0
+51%
|
0
-81%
|
5
+11 999%
|
13
+178%
|
14
+3%
|
18
+33%
|
28
+56%
|
27
-5%
|
17
-38%
|
13
-19%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
17
|
18
|
18
|
18
|
18
|
20
|
20
|
22
|
24
|
27
|
27
|
27
|
27
|
29
|
29
|
29
|
35
|
48
|
56
|
72
|
78
|
79
|
87
|
87
|
|
| Retained Earnings |
0
|
0
|
1
|
1
|
2
|
2
|
9
|
15
|
18
|
17
|
17
|
31
|
32
|
28
|
29
|
29
|
22
|
22
|
24
|
27
|
36
|
48
|
54
|
65
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
17
N/A
|
18
+5%
|
19
+6%
|
19
-1%
|
20
+6%
|
22
+8%
|
11
-49%
|
6
-42%
|
6
0%
|
10
+51%
|
10
+7%
|
4
N/A
|
5
-37%
|
1
N/A
|
0
-82%
|
0
-51%
|
13
+15 145%
|
25
+98%
|
32
+27%
|
44
+39%
|
42
-5%
|
31
-27%
|
33
+6%
|
21
-34%
|
|
| Total Liabilities & Equity |
27
N/A
|
35
+32%
|
39
+10%
|
38
-1%
|
31
-20%
|
36
+17%
|
21
-42%
|
15
-28%
|
16
+8%
|
17
+7%
|
14
-21%
|
4
-72%
|
1
-78%
|
1
+24%
|
0
-65%
|
0
-67%
|
18
+14 136%
|
38
+120%
|
46
+18%
|
63
+37%
|
71
+13%
|
58
-18%
|
49
-15%
|
35
-29%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
6
|
10
|
17
|
17
|
17
|
17
|
287
|
9
|
9
|
131
|
169
|
210
|
229
|
236
|
238
|
258
|
260
|
|