Mount Gibson Iron Ltd
ASX:MGX
Balance Sheet
Balance Sheet Decomposition
Mount Gibson Iron Ltd
Mount Gibson Iron Ltd
Balance Sheet
Mount Gibson Iron 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 |
3
|
3
|
2
|
34
|
5
|
61
|
34
|
28
|
48
|
22
|
41
|
62
|
56
|
46
|
43
|
34
|
47
|
49
|
112
|
95
|
78
|
55
|
36
|
49
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
34
|
28
|
48
|
22
|
41
|
0
|
56
|
46
|
43
|
34
|
47
|
49
|
112
|
95
|
78
|
55
|
36
|
49
|
|
| Cash Equivalents |
3
|
3
|
2
|
34
|
5
|
61
|
0
|
0
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
4
|
2
|
3
|
0
|
0
|
15
|
194
|
300
|
365
|
252
|
314
|
464
|
288
|
357
|
413
|
411
|
336
|
312
|
256
|
48
|
107
|
427
|
413
|
|
| Total Receivables |
1
|
0
|
1
|
3
|
6
|
10
|
83
|
17
|
34
|
22
|
24
|
47
|
63
|
15
|
42
|
10
|
8
|
35
|
19
|
13
|
16
|
7
|
5
|
4
|
|
| Accounts Receivables |
1
|
0
|
1
|
3
|
5
|
6
|
80
|
14
|
30
|
18
|
19
|
44
|
53
|
13
|
40
|
8
|
5
|
32
|
17
|
10
|
5
|
5
|
2
|
3
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
1
|
4
|
3
|
3
|
4
|
5
|
5
|
3
|
10
|
2
|
1
|
1
|
2
|
2
|
2
|
3
|
11
|
2
|
2
|
2
|
|
| Inventory |
0
|
0
|
3
|
5
|
6
|
35
|
71
|
112
|
140
|
160
|
228
|
152
|
68
|
21
|
20
|
21
|
23
|
24
|
40
|
27
|
31
|
105
|
56
|
32
|
|
| Other Current Assets |
0
|
0
|
2
|
1
|
50
|
6
|
27
|
20
|
6
|
4
|
9
|
3
|
6
|
3
|
2
|
2
|
3
|
4
|
4
|
21
|
6
|
8
|
6
|
7
|
|
| Total Current Assets |
5
|
8
|
10
|
46
|
66
|
111
|
230
|
371
|
527
|
573
|
553
|
578
|
656
|
374
|
464
|
479
|
492
|
448
|
487
|
412
|
178
|
283
|
530
|
505
|
|
| PP&E Net |
13
|
10
|
43
|
61
|
79
|
568
|
662
|
742
|
769
|
984
|
1 234
|
910
|
901
|
38
|
9
|
17
|
96
|
217
|
290
|
485
|
439
|
338
|
122
|
55
|
|
| PP&E Gross |
13
|
10
|
43
|
61
|
79
|
568
|
662
|
742
|
769
|
984
|
1 234
|
910
|
901
|
38
|
9
|
17
|
96
|
217
|
290
|
485
|
439
|
338
|
122
|
55
|
|
| Accumulated Depreciation |
0
|
0
|
6
|
27
|
46
|
112
|
301
|
532
|
810
|
1 029
|
1 319
|
889
|
1 081
|
2 026
|
2 021
|
1 970
|
1 978
|
1 599
|
1 643
|
1 699
|
1 934
|
1 964
|
2 053
|
2 178
|
|
| Long-Term Investments |
7
|
7
|
0
|
3
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
3
|
12
|
1
|
0
|
0
|
0
|
3
|
67
|
46
|
0
|
0
|
0
|
2
|
65
|
28
|
1
|
73
|
56
|
12
|
0
|
|
| Total Assets |
25
N/A
|
26
+3%
|
53
+107%
|
110
+108%
|
143
+30%
|
693
+383%
|
894
+29%
|
1 113
+24%
|
1 296
+16%
|
1 557
+20%
|
1 789
+15%
|
1 555
-13%
|
1 603
+3%
|
411
-74%
|
473
+15%
|
496
+5%
|
590
+19%
|
729
+24%
|
805
+10%
|
898
+12%
|
690
-23%
|
677
-2%
|
664
-2%
|
583
-12%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4
|
1
|
7
|
10
|
18
|
64
|
73
|
75
|
97
|
100
|
123
|
106
|
125
|
50
|
36
|
31
|
42
|
55
|
61
|
73
|
55
|
48
|
43
|
51
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
4
|
3
|
3
|
3
|
3
|
5
|
6
|
6
|
7
|
8
|
8
|
|
| Short-Term Debt |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
3
|
2
|
2
|
99
|
12
|
113
|
97
|
29
|
22
|
19
|
7
|
2
|
0
|
0
|
0
|
2
|
7
|
12
|
8
|
10
|
9
|
5
|
|
| Other Current Liabilities |
0
|
0
|
7
|
1
|
5
|
1
|
2
|
17
|
5
|
27
|
20
|
43
|
6
|
10
|
3
|
4
|
7
|
13
|
9
|
33
|
37
|
10
|
0
|
4
|
|
| Total Current Liabilities |
4
|
1
|
18
|
13
|
24
|
164
|
88
|
205
|
199
|
155
|
165
|
168
|
148
|
66
|
42
|
38
|
52
|
73
|
81
|
123
|
107
|
76
|
61
|
69
|
|
| Long-Term Debt |
0
|
3
|
11
|
8
|
4
|
56
|
146
|
49
|
37
|
17
|
25
|
9
|
2
|
0
|
0
|
0
|
0
|
0
|
5
|
7
|
4
|
12
|
3
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
5
|
0
|
45
|
54
|
114
|
195
|
244
|
118
|
146
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
6
|
9
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
1
|
1
|
1
|
1
|
19
|
19
|
25
|
19
|
24
|
78
|
79
|
45
|
40
|
38
|
39
|
41
|
43
|
48
|
47
|
47
|
50
|
55
|
61
|
|
| Total Liabilities |
4
N/A
|
5
+13%
|
36
+693%
|
31
-14%
|
46
+50%
|
238
+420%
|
298
+25%
|
333
+12%
|
369
+11%
|
391
+6%
|
512
+31%
|
373
-27%
|
341
-9%
|
106
-69%
|
81
-24%
|
77
-4%
|
93
+21%
|
116
+25%
|
134
+15%
|
179
+33%
|
157
-12%
|
138
-12%
|
118
-14%
|
129
+10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
21
|
34
|
41
|
79
|
87
|
387
|
397
|
556
|
559
|
562
|
565
|
568
|
568
|
568
|
568
|
568
|
568
|
583
|
602
|
621
|
632
|
633
|
633
|
621
|
|
| Retained Earnings |
1
|
13
|
24
|
0
|
11
|
64
|
183
|
228
|
362
|
602
|
709
|
617
|
692
|
263
|
176
|
150
|
72
|
29
|
68
|
98
|
99
|
94
|
87
|
169
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
4
|
17
|
4
|
6
|
3
|
4
|
3
|
2
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
|
| Total Equity |
21
N/A
|
21
+1%
|
17
-19%
|
79
+364%
|
97
+23%
|
454
+366%
|
597
+31%
|
781
+31%
|
927
+19%
|
1 167
+26%
|
1 277
+10%
|
1 182
-7%
|
1 262
+7%
|
306
-76%
|
392
+28%
|
419
+7%
|
497
+19%
|
613
+23%
|
671
+9%
|
720
+7%
|
533
-26%
|
539
+1%
|
546
+1%
|
453
-17%
|
|
| Total Liabilities & Equity |
25
N/A
|
26
+3%
|
53
+107%
|
110
+108%
|
143
+30%
|
693
+383%
|
894
+29%
|
1 113
+24%
|
1 296
+16%
|
1 557
+20%
|
1 789
+15%
|
1 555
-13%
|
1 603
+3%
|
411
-74%
|
473
+15%
|
496
+5%
|
590
+19%
|
729
+24%
|
805
+10%
|
898
+12%
|
690
-23%
|
677
-2%
|
664
-2%
|
583
-12%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
133
|
253
|
292
|
369
|
402
|
788
|
804
|
1 075
|
1 079
|
1 083
|
1 086
|
1 091
|
1 091
|
1 091
|
1 091
|
1 097
|
1 097
|
1 128
|
1 157
|
1 186
|
1 211
|
1 213
|
1 215
|
1 180
|
|