MACA Ltd
ASX:MLD
Balance Sheet
Balance Sheet Decomposition
MACA Ltd
MACA Ltd
Balance Sheet
MACA Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
14
|
6
|
51
|
40
|
123
|
105
|
119
|
116
|
112
|
108
|
59
|
115
|
122
|
92
|
|
| Cash |
14
|
6
|
51
|
40
|
123
|
105
|
119
|
116
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
112
|
108
|
59
|
115
|
122
|
92
|
|
| Short-Term Investments |
3
|
0
|
0
|
0
|
4
|
5
|
0
|
2
|
2
|
3
|
8
|
5
|
6
|
7
|
|
| Total Receivables |
7
|
36
|
29
|
59
|
60
|
138
|
87
|
81
|
123
|
132
|
198
|
154
|
280
|
279
|
|
| Accounts Receivables |
7
|
35
|
29
|
59
|
60
|
138
|
80
|
73
|
114
|
117
|
155
|
143
|
276
|
275
|
|
| Other Receivables |
0
|
1
|
0
|
0
|
0
|
0
|
6
|
7
|
10
|
16
|
43
|
11
|
4
|
4
|
|
| Inventory |
0
|
0
|
2
|
4
|
4
|
4
|
13
|
10
|
13
|
12
|
16
|
9
|
50
|
81
|
|
| Other Current Assets |
0
|
1
|
0
|
4
|
0
|
2
|
5
|
0
|
0
|
1
|
1
|
1
|
3
|
33
|
|
| Total Current Assets |
23
|
42
|
82
|
107
|
191
|
255
|
223
|
208
|
250
|
256
|
282
|
284
|
460
|
491
|
|
| PP&E Net |
20
|
49
|
70
|
114
|
178
|
172
|
159
|
154
|
129
|
115
|
238
|
293
|
479
|
440
|
|
| PP&E Gross |
0
|
49
|
70
|
114
|
178
|
172
|
159
|
154
|
129
|
115
|
238
|
293
|
479
|
440
|
|
| Accumulated Depreciation |
0
|
28
|
58
|
84
|
122
|
168
|
230
|
326
|
364
|
383
|
413
|
421
|
475
|
556
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
2
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
7
|
3
|
3
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
10
|
1
|
0
|
59
|
41
|
27
|
36
|
7
|
|
| Long-Term Investments |
0
|
3
|
4
|
4
|
0
|
0
|
2
|
1
|
2
|
2
|
7
|
0
|
0
|
1
|
|
| Other Long-Term Assets |
0
|
1
|
2
|
2
|
4
|
5
|
6
|
6
|
8
|
11
|
14
|
24
|
25
|
31
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
7
|
3
|
3
|
0
|
0
|
0
|
|
| Total Assets |
44
N/A
|
94
+115%
|
157
+67%
|
226
+44%
|
373
+65%
|
432
+16%
|
399
-8%
|
373
-6%
|
396
+6%
|
446
+13%
|
584
+31%
|
628
+7%
|
1 004
+60%
|
972
-3%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
3
|
27
|
25
|
40
|
61
|
79
|
55
|
33
|
64
|
65
|
88
|
112
|
247
|
242
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
9
|
10
|
10
|
0
|
0
|
0
|
32
|
35
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
6
|
12
|
18
|
22
|
34
|
40
|
41
|
39
|
22
|
15
|
42
|
55
|
97
|
104
|
|
| Other Current Liabilities |
3
|
3
|
7
|
14
|
15
|
16
|
3
|
1
|
3
|
13
|
17
|
18
|
39
|
6
|
|
| Total Current Liabilities |
12
|
41
|
50
|
76
|
110
|
135
|
108
|
83
|
100
|
93
|
148
|
185
|
415
|
388
|
|
| Long-Term Debt |
7
|
18
|
19
|
33
|
61
|
58
|
35
|
34
|
26
|
30
|
100
|
133
|
205
|
181
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
4
|
0
|
1
|
1
|
|
| Minority Interest |
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
3
|
4
|
5
|
2
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
20
N/A
|
70
+259%
|
69
-2%
|
109
+58%
|
171
+56%
|
194
+13%
|
143
-26%
|
117
-18%
|
129
+10%
|
127
-2%
|
255
+101%
|
322
+26%
|
627
+95%
|
568
-9%
|
|
| Equity | |||||||||||||||
| Common Stock |
0
|
0
|
36
|
36
|
89
|
152
|
209
|
209
|
211
|
270
|
270
|
270
|
342
|
342
|
|
| Retained Earnings |
24
|
24
|
53
|
81
|
113
|
86
|
50
|
48
|
57
|
62
|
68
|
36
|
35
|
61
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
2
|
13
|
8
|
0
|
0
|
1
|
|
| Total Equity |
24
N/A
|
24
-2%
|
88
+273%
|
117
+32%
|
202
+73%
|
239
+18%
|
256
+7%
|
256
+0%
|
266
+4%
|
320
+20%
|
330
+3%
|
306
-7%
|
378
+23%
|
405
+7%
|
|
| Total Liabilities & Equity |
44
N/A
|
94
+115%
|
157
+67%
|
226
+44%
|
373
+65%
|
432
+16%
|
399
-8%
|
373
-6%
|
396
+6%
|
446
+13%
|
584
+31%
|
628
+7%
|
1 004
+60%
|
972
-3%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
150
|
150
|
150
|
150
|
173
|
203
|
233
|
236
|
238
|
272
|
272
|
268
|
342
|
342
|
|