Jupiter Energy Ltd
ASX:JPR
Balance Sheet
Balance Sheet Decomposition
Jupiter Energy Ltd
Jupiter Energy Ltd
Balance Sheet
Jupiter Energy 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 |
0
|
0
|
2
|
2
|
2
|
8
|
6
|
1
|
1
|
14
|
0
|
4
|
1
|
2
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
3
|
3
|
|
| Cash |
0
|
0
|
2
|
2
|
2
|
3
|
6
|
1
|
1
|
14
|
0
|
4
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
3
|
3
|
|
| Short-Term Investments |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
0
|
0
|
2
|
3
|
2
|
8
|
7
|
1
|
3
|
16
|
1
|
6
|
3
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
4
|
4
|
|
| PP&E Net |
2
|
2
|
2
|
0
|
0
|
0
|
9
|
15
|
22
|
26
|
40
|
62
|
53
|
70
|
44
|
45
|
46
|
51
|
21
|
19
|
19
|
21
|
21
|
20
|
|
| PP&E Gross |
2
|
2
|
2
|
0
|
0
|
0
|
9
|
15
|
22
|
26
|
40
|
62
|
53
|
70
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
21
|
21
|
20
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
5
|
6
|
|
| Intangible Assets |
1
|
1
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
3
|
5
|
3
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
3
N/A
|
4
+29%
|
7
+103%
|
3
-64%
|
2
-12%
|
8
+233%
|
15
+101%
|
17
+7%
|
25
+52%
|
42
+66%
|
44
+6%
|
72
+63%
|
59
-18%
|
77
+30%
|
48
-38%
|
49
+3%
|
50
+2%
|
54
+9%
|
22
-60%
|
20
-8%
|
21
+2%
|
23
+13%
|
25
+7%
|
24
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
|
| Short-Term Debt |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
1
|
0
|
2
|
4
|
2
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
2
|
0
|
0
|
|
| Total Current Liabilities |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
4
|
2
|
1
|
2
|
8
|
2
|
1
|
1
|
1
|
2
|
4
|
24
|
2
|
2
|
4
|
2
|
5
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
9
|
17
|
33
|
43
|
52
|
63
|
75
|
65
|
88
|
100
|
21
|
19
|
20
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
1
N/A
|
1
+13%
|
0
-77%
|
0
-50%
|
0
+22%
|
0
+173%
|
0
+40%
|
4
+967%
|
2
-61%
|
1
-52%
|
6
+602%
|
18
+201%
|
19
+11%
|
35
+82%
|
44
+24%
|
53
+20%
|
65
+22%
|
79
+23%
|
90
+13%
|
90
+1%
|
102
+13%
|
25
-75%
|
21
-16%
|
25
+18%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2
|
3
|
8
|
9
|
11
|
20
|
30
|
30
|
45
|
71
|
71
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
120
|
120
|
121
|
|
| Retained Earnings |
0
|
0
|
1
|
7
|
9
|
13
|
15
|
17
|
20
|
24
|
28
|
32
|
34
|
45
|
56
|
64
|
74
|
83
|
125
|
156
|
167
|
122
|
90
|
93
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
6
|
5
|
1
|
12
|
1
|
26
|
26
|
26
|
28
|
28
|
0
|
0
|
0
|
27
|
29
|
|
| Total Equity |
2
N/A
|
3
+35%
|
7
+152%
|
3
-65%
|
2
-14%
|
7
+238%
|
15
+104%
|
12
-19%
|
23
+93%
|
41
+75%
|
38
-6%
|
55
+42%
|
40
-27%
|
42
+5%
|
4
-91%
|
4
N/A
|
14
-300%
|
25
-72%
|
68
-174%
|
70
-4%
|
82
-16%
|
2
+98%
|
4
N/A
|
1
N/A
|
|
| Total Liabilities & Equity |
3
N/A
|
4
+29%
|
7
+103%
|
3
-64%
|
2
-12%
|
8
+233%
|
15
+101%
|
17
+7%
|
25
+52%
|
42
+66%
|
44
+6%
|
72
+63%
|
59
-18%
|
77
+30%
|
48
-38%
|
49
+3%
|
50
+2%
|
54
+9%
|
22
-60%
|
20
-8%
|
21
+2%
|
23
+13%
|
25
+7%
|
24
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
4
|
4
|
4
|
6
|
8
|
24
|
36
|
36
|
60
|
118
|
116
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
1 230
|
1 270
|
1 280
|
|