MAAS Group Holdings Ltd
ASX:MGH
Balance Sheet
Balance Sheet Decomposition
MAAS Group Holdings Ltd
MAAS Group Holdings Ltd
Balance Sheet
MAAS Group Holdings Ltd
| Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
1
|
3
|
12
|
18
|
52
|
69
|
85
|
103
|
|
| Cash |
1
|
3
|
12
|
18
|
52
|
69
|
85
|
103
|
|
| Short-Term Investments |
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
7
|
26
|
39
|
48
|
111
|
162
|
139
|
168
|
|
| Accounts Receivables |
7
|
20
|
37
|
43
|
104
|
162
|
130
|
162
|
|
| Other Receivables |
0
|
5
|
2
|
5
|
8
|
0
|
9
|
6
|
|
| Inventory |
0
|
37
|
54
|
57
|
88
|
104
|
127
|
148
|
|
| Other Current Assets |
0
|
3
|
10
|
9
|
14
|
19
|
36
|
65
|
|
| Total Current Assets |
31
|
69
|
115
|
132
|
265
|
349
|
387
|
483
|
|
| PP&E Net |
39
|
103
|
168
|
233
|
323
|
524
|
622
|
822
|
|
| PP&E Gross |
39
|
103
|
168
|
233
|
323
|
524
|
622
|
822
|
|
| Accumulated Depreciation |
14
|
24
|
37
|
36
|
70
|
88
|
97
|
176
|
|
| Intangible Assets |
0
|
2
|
7
|
20
|
51
|
178
|
66
|
89
|
|
| Goodwill |
0
|
26
|
33
|
35
|
86
|
107
|
115
|
194
|
|
| Note Receivable |
28
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
14
|
34
|
133
|
236
|
258
|
286
|
|
| Other Long-Term Assets |
2
|
31
|
24
|
36
|
90
|
172
|
142
|
119
|
|
| Other Assets |
0
|
26
|
33
|
35
|
86
|
107
|
115
|
194
|
|
| Total Assets |
101
N/A
|
244
+141%
|
362
+49%
|
489
+35%
|
949
+94%
|
1 459
+54%
|
1 590
+9%
|
1 992
+25%
|
|
| Liabilities | |||||||||
| Accounts Payable |
4
|
14
|
13
|
21
|
49
|
199
|
67
|
100
|
|
| Accrued Liabilities |
0
|
1
|
2
|
4
|
7
|
10
|
13
|
14
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
52
|
96
|
72
|
36
|
58
|
52
|
75
|
83
|
|
| Other Current Liabilities |
2
|
14
|
25
|
26
|
45
|
36
|
107
|
80
|
|
| Total Current Liabilities |
58
|
125
|
112
|
86
|
158
|
218
|
262
|
277
|
|
| Long-Term Debt |
11
|
30
|
135
|
121
|
272
|
493
|
551
|
718
|
|
| Deferred Income Tax |
4
|
11
|
14
|
25
|
49
|
77
|
63
|
71
|
|
| Minority Interest |
0
|
2
|
2
|
0
|
0
|
2
|
5
|
15
|
|
| Other Liabilities |
0
|
0
|
3
|
2
|
14
|
42
|
30
|
35
|
|
| Total Liabilities |
73
N/A
|
169
+131%
|
266
+58%
|
235
-12%
|
493
+110%
|
832
+69%
|
911
+9%
|
1 116
+23%
|
|
| Equity | |||||||||
| Common Stock |
0
|
154
|
154
|
280
|
433
|
551
|
555
|
707
|
|
| Retained Earnings |
28
|
31
|
51
|
81
|
129
|
172
|
229
|
278
|
|
| Other Equity |
0
|
109
|
109
|
106
|
105
|
96
|
106
|
109
|
|
| Total Equity |
28
N/A
|
75
+167%
|
96
+28%
|
254
+164%
|
456
+79%
|
627
+37%
|
679
+8%
|
876
+29%
|
|
| Total Liabilities & Equity |
101
N/A
|
244
+141%
|
362
+49%
|
489
+35%
|
949
+94%
|
1 459
+54%
|
1 590
+9%
|
1 992
+25%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
265
|
265
|
265
|
267
|
297
|
327
|
328
|
361
|
|