MLG OZ Ltd
ASX:MLG
Balance Sheet
Balance Sheet Decomposition
MLG OZ Ltd
MLG OZ Ltd
Balance Sheet
MLG OZ Ltd
| Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
1
|
1
|
10
|
0
|
0
|
6
|
9
|
|
| Cash |
1
|
1
|
10
|
0
|
0
|
6
|
9
|
|
| Total Receivables |
26
|
30
|
39
|
41
|
42
|
60
|
70
|
|
| Accounts Receivables |
25
|
30
|
36
|
36
|
40
|
58
|
68
|
|
| Other Receivables |
1
|
1
|
3
|
6
|
2
|
2
|
3
|
|
| Inventory |
9
|
10
|
14
|
18
|
15
|
19
|
19
|
|
| Other Current Assets |
2
|
3
|
3
|
4
|
5
|
7
|
4
|
|
| Total Current Assets |
38
|
44
|
66
|
64
|
62
|
92
|
102
|
|
| PP&E Net |
92
|
134
|
157
|
191
|
184
|
202
|
217
|
|
| PP&E Gross |
92
|
134
|
157
|
191
|
184
|
202
|
217
|
|
| Accumulated Depreciation |
33
|
47
|
65
|
84
|
100
|
132
|
168
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
131
N/A
|
179
+37%
|
223
+25%
|
255
+14%
|
246
-3%
|
293
+19%
|
319
+9%
|
|
| Liabilities | ||||||||
| Accounts Payable |
15
|
16
|
20
|
21
|
21
|
33
|
34
|
|
| Accrued Liabilities |
7
|
9
|
13
|
14
|
16
|
22
|
25
|
|
| Short-Term Debt |
7
|
15
|
0
|
0
|
7
|
0
|
3
|
|
| Current Portion of Long-Term Debt |
20
|
36
|
30
|
27
|
24
|
27
|
26
|
|
| Other Current Liabilities |
5
|
12
|
15
|
17
|
11
|
16
|
19
|
|
| Total Current Liabilities |
53
|
86
|
78
|
80
|
79
|
98
|
107
|
|
| Long-Term Debt |
25
|
33
|
22
|
41
|
30
|
40
|
47
|
|
| Deferred Income Tax |
3
|
5
|
9
|
17
|
17
|
23
|
19
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Total Liabilities |
82
N/A
|
124
+52%
|
109
-13%
|
138
+27%
|
128
-7%
|
163
+27%
|
174
+7%
|
|
| Equity | ||||||||
| Common Stock |
0
|
0
|
47
|
47
|
47
|
47
|
48
|
|
| Retained Earnings |
49
|
54
|
67
|
69
|
71
|
84
|
98
|
|
| Total Equity |
49
N/A
|
54
+11%
|
114
+110%
|
116
+2%
|
118
+2%
|
131
+11%
|
145
+11%
|
|
| Total Liabilities & Equity |
131
N/A
|
179
+37%
|
223
+25%
|
255
+14%
|
246
-3%
|
293
+19%
|
319
+9%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
146
|
146
|
146
|
146
|
146
|
147
|
148
|
|