Balance Sheet

Current Liabilities	33.2m
Accounts Payable	4.2m
Accrued Liabilities	5.6m
Other Current Liabilities	23.4m
Non-Current Liabilities	14.3m
Long-Term Debt	12.3m
Other Non-Current Liabilities	2m

Currency: AUD

	Jun-2014	Jun-2015	Jun-2016	Jun-2017	Jun-2018	Jun-2019	Jun-2020	Jun-2021	Jun-2022	Jun-2023
Assets
Cash & Cash Equivalents	0	1	3	5	10	4	12	7	8	14
Cash	0	0	0	0	0	0	12	7	8	14
Cash Equivalents	0	1	3	5	10	4	0	0	0	0
Short-Term Investments	0	0	0	0	0	0	0	0	0	0
Total Receivables	0	0	0	0	1	1	2	12	9	12
Accounts Receivables	0	0	0	0	1	1	2	11	8	9
Other Receivables	0	0	0	0	0	0	0	1	2	3
Other Current Assets	0	0	0	0	0	0	0	2	2	2
Total Current Assets	0	1	3	5	12	6	15	21	18	28
PP&E Net	0	0	0	0	0	0	1	5	3	1
PP&E Gross	0	0	0	0	0	0	1	5	3	1
Accumulated Depreciation	0	0	0	0	0	0	1	5	8	7
Intangible Assets	0	0	0	5	5	5	1	20	19	20
Goodwill	0	0	0	0	0	0	4	35	37	47
Other Long-Term Assets	0	0	0	0	0	0	0	0	0	0
Other Assets	0	0	0	0	0	0	4	35	37	47
Total Assets	1 N/A	1 +16%	4 +344%	11 +204%	17 +57%	12 -32%	21 +81%	81 +280%	78 -3%	96 +22%
Liabilities
Accounts Payable	0	0	1	1	1	2	1	4	6	4
Accrued Liabilities	0	0	0	0	0	1	1	5	8	6
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	0	2	5	1
Other Current Liabilities	0	0	0	0	0	0	1	13	15	23
Total Current Liabilities	0	1	1	2	2	3	3	23	35	33
Long-Term Debt	0	0	0	0	0	0	1	8	8	12
Deferred Income Tax	0	0	0	0	0	0	0	1	1	2
Minority Interest	0	0	0	0	0	0	0	0	0	0
Other Liabilities	0	0	0	0	0	0	0	0	0	0
Total Liabilities	0 N/A	1 +102%	1 +50%	2 +48%	2 +27%	3 +42%	5 +47%	32 +604%	44 +35%	47 +8%
Equity
Common Stock	12	2	7	16	26	28	45	91	92	115
Retained Earnings	11	2	4	7	11	19	29	42	59	68
Other Equity	0	0	0	0	0	0	0	1	1	2
Total Equity	0 N/A	0 -89%	2 +7 172%	9 +280%	15 +62%	9 -43%	17 +93%	48 +191%	35 -29%	48 +40%
Total Liabilities & Equity	1 N/A	1 +16%	4 +344%	11 +204%	17 +57%	12 -32%	21 +81%	81 +280%	78 -3%	96 +22%
Shares Outstanding
Common Shares Outstanding	77	98	14	20	27	28	250	377	381	441

Medadvisor Ltd
ASX:MDR