Maggie Beer Holdings Ltd
ASX:MBH
Balance Sheet
Balance Sheet Decomposition
Maggie Beer Holdings Ltd
Current Assets | 35.1m |
Cash & Short-Term Investments | 11.6m |
Receivables | 8.8m |
Other Current Assets | 14.6m |
Non-Current Assets | 65.6m |
PP&E | 15m |
Intangibles | 46.3m |
Other Non-Current Assets | 4.2m |
Current Liabilities | 15.4m |
Accounts Payable | 11.7m |
Accrued Liabilities | 1.2m |
Other Current Liabilities | 2.5m |
Non-Current Liabilities | 5m |
Long-Term Debt | 4.4m |
Other Non-Current Liabilities | 648k |
Balance Sheet
Maggie Beer Holdings Ltd
Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
2
|
4
|
15
|
10
|
7
|
14
|
11
|
9
|
|
Cash Equivalents |
2
|
4
|
15
|
10
|
7
|
14
|
11
|
9
|
|
Total Receivables |
0
|
0
|
3
|
7
|
8
|
8
|
8
|
8
|
|
Accounts Receivables |
0
|
0
|
3
|
6
|
7
|
7
|
7
|
7
|
|
Other Receivables |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
Inventory |
0
|
0
|
1
|
4
|
4
|
9
|
17
|
14
|
|
Other Current Assets |
0
|
0
|
0
|
1
|
0
|
1
|
5
|
1
|
|
Total Current Assets |
2
|
4
|
19
|
21
|
19
|
31
|
40
|
32
|
|
PP&E Net |
0
|
0
|
16
|
19
|
21
|
20
|
16
|
21
|
|
PP&E Gross |
0
|
0
|
0
|
19
|
21
|
20
|
16
|
21
|
|
Accumulated Depreciation |
0
|
0
|
0
|
4
|
7
|
10
|
11
|
11
|
|
Intangible Assets |
0
|
0
|
27
|
9
|
9
|
22
|
18
|
16
|
|
Goodwill |
0
|
0
|
0
|
27
|
15
|
56
|
45
|
32
|
|
Long-Term Investments |
0
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
1
|
0
|
0
|
0
|
2
|
4
|
|
Other Assets |
0
|
0
|
0
|
27
|
15
|
56
|
45
|
32
|
|
Total Assets |
2
N/A
|
10
+377%
|
68
+608%
|
77
+13%
|
64
-17%
|
130
+103%
|
121
-7%
|
104
-14%
|
|
Liabilities | |||||||||
Accounts Payable |
1
|
0
|
4
|
5
|
5
|
6
|
7
|
6
|
|
Accrued Liabilities |
0
|
0
|
0
|
2
|
2
|
2
|
2
|
3
|
|
Short-Term Debt |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
1
|
2
|
2
|
1
|
2
|
|
Other Current Liabilities |
0
|
0
|
0
|
1
|
1
|
2
|
3
|
2
|
|
Total Current Liabilities |
1
|
0
|
4
|
9
|
10
|
11
|
13
|
12
|
|
Long-Term Debt |
0
|
0
|
0
|
2
|
4
|
2
|
2
|
5
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
14
|
14
|
0
|
|
Total Liabilities |
1
N/A
|
0
-72%
|
4
+2 710%
|
11
+160%
|
13
+19%
|
27
+100%
|
30
+11%
|
18
-39%
|
|
Equity | |||||||||
Common Stock |
19
|
37
|
97
|
121
|
121
|
169
|
170
|
166
|
|
Retained Earnings |
18
|
28
|
34
|
57
|
72
|
70
|
82
|
83
|
|
Other Equity |
0
|
0
|
0
|
2
|
2
|
3
|
4
|
3
|
|
Total Equity |
1
N/A
|
9
+548%
|
64
+573%
|
65
+3%
|
51
-23%
|
103
+103%
|
91
-12%
|
86
-6%
|
|
Total Liabilities & Equity |
2
N/A
|
10
+377%
|
68
+608%
|
77
+13%
|
64
-17%
|
130
+103%
|
121
-7%
|
104
-14%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
11
|
30
|
114
|
209
|
209
|
351
|
352
|
352
|