Orthocell Ltd
ASX:OCC
Balance Sheet
Balance Sheet Decomposition
Orthocell Ltd
Orthocell Ltd
Balance Sheet
Orthocell Ltd
| 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 |
1
|
3
|
5
|
5
|
5
|
3
|
11
|
20
|
16
|
11
|
25
|
21
|
29
|
|
| Cash |
1
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Cash Equivalents |
0
|
0
|
5
|
5
|
5
|
3
|
11
|
20
|
16
|
11
|
25
|
21
|
27
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
1
|
1
|
2
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
1
|
1
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
1
|
4
|
5
|
6
|
5
|
3
|
12
|
21
|
17
|
35
|
27
|
23
|
32
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
2
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
2
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
|
| Intangible Assets |
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
|
| Total Assets |
2
N/A
|
5
+192%
|
7
+27%
|
7
+9%
|
7
+1%
|
5
-27%
|
14
+160%
|
23
+70%
|
19
-17%
|
38
+96%
|
30
-22%
|
27
-10%
|
35
+32%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
3
|
1
|
1
|
2
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
3
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
2
|
2
|
2
|
3
|
|
| Total Current Liabilities |
1
|
4
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
7
|
5
|
5
|
6
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
|
| Other Liabilities |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
21
|
19
|
16
|
14
|
|
| Total Liabilities |
2
N/A
|
5
+226%
|
2
-57%
|
2
+4%
|
2
+10%
|
3
+17%
|
3
+1%
|
2
-21%
|
2
+8%
|
28
+1 040%
|
23
-16%
|
22
-6%
|
21
-6%
|
|
| Equity | ||||||||||||||
| Common Stock |
6
|
8
|
15
|
19
|
23
|
26
|
39
|
54
|
56
|
57
|
58
|
62
|
83
|
|
| Retained Earnings |
6
|
8
|
11
|
14
|
18
|
24
|
28
|
33
|
39
|
48
|
52
|
58
|
69
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
0
N/A
|
0
-62%
|
4
+5 380%
|
5
+11%
|
5
-4%
|
2
-50%
|
11
+352%
|
21
+95%
|
17
-19%
|
10
-41%
|
6
-38%
|
5
-26%
|
15
+221%
|
|
| Total Liabilities & Equity |
2
N/A
|
5
+192%
|
7
+27%
|
7
+9%
|
7
+1%
|
5
-27%
|
14
+160%
|
23
+70%
|
19
-17%
|
38
+96%
|
30
-22%
|
27
-10%
|
35
+32%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
83
|
83
|
83
|
91
|
101
|
110
|
153
|
185
|
191
|
197
|
197
|
209
|
243
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|