Orbital Corporation Ltd
ASX:OEC
Balance Sheet
Balance Sheet Decomposition
Orbital Corporation Ltd
Orbital Corporation Ltd
Balance Sheet
Orbital Corporation 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 |
14
|
9
|
12
|
8
|
2
|
10
|
8
|
3
|
0
|
1
|
1
|
1
|
5
|
7
|
25
|
17
|
10
|
7
|
9
|
3
|
2
|
2
|
5
|
1
|
|
| Cash |
14
|
9
|
12
|
8
|
0
|
1
|
5
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
7
|
9
|
3
|
2
|
2
|
5
|
1
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
2
|
10
|
3
|
3
|
0
|
0
|
0
|
0
|
5
|
7
|
25
|
17
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
7
|
3
|
6
|
5
|
7
|
1
|
1
|
1
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Total Receivables |
7
|
3
|
3
|
3
|
4
|
5
|
7
|
5
|
5
|
7
|
4
|
4
|
6
|
7
|
6
|
6
|
14
|
7
|
6
|
4
|
1
|
3
|
2
|
2
|
|
| Accounts Receivables |
7
|
2
|
3
|
2
|
3
|
4
|
6
|
5
|
4
|
6
|
4
|
4
|
6
|
7
|
6
|
6
|
14
|
3
|
4
|
2
|
0
|
1
|
1
|
2
|
|
| Other Receivables |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Inventory |
1
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
4
|
4
|
5
|
3
|
3
|
0
|
4
|
3
|
2
|
7
|
9
|
13
|
11
|
6
|
4
|
3
|
|
| Other Current Assets |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
22
|
13
|
16
|
11
|
7
|
16
|
18
|
18
|
12
|
18
|
15
|
16
|
16
|
16
|
37
|
30
|
27
|
23
|
25
|
21
|
15
|
12
|
12
|
7
|
|
| PP&E Net |
13
|
10
|
8
|
7
|
6
|
6
|
6
|
7
|
8
|
4
|
4
|
3
|
3
|
2
|
2
|
1
|
2
|
5
|
6
|
3
|
2
|
2
|
4
|
3
|
|
| PP&E Gross |
13
|
10
|
8
|
7
|
6
|
6
|
6
|
7
|
8
|
4
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
3
|
2
|
2
|
4
|
0
|
|
| Accumulated Depreciation |
20
|
16
|
16
|
13
|
15
|
15
|
17
|
18
|
19
|
18
|
14
|
15
|
0
|
0
|
0
|
0
|
0
|
16
|
17
|
14
|
15
|
15
|
15
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
5
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
5
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
6
|
13
|
13
|
11
|
12
|
11
|
14
|
13
|
14
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
10
|
0
|
0
|
0
|
6
|
6
|
6
|
5
|
5
|
5
|
6
|
5
|
5
|
6
|
5
|
6
|
6
|
6
|
5
|
4
|
2
|
2
|
3
|
2
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
45
N/A
|
24
-48%
|
25
+5%
|
18
-26%
|
26
+42%
|
41
+56%
|
42
+3%
|
43
+1%
|
39
-9%
|
41
+6%
|
40
-1%
|
36
-10%
|
38
+4%
|
48
+26%
|
49
+4%
|
37
-26%
|
35
-5%
|
34
-2%
|
38
+12%
|
30
-21%
|
23
-24%
|
20
-12%
|
22
+12%
|
17
-22%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
6
|
3
|
3
|
2
|
3
|
3
|
2
|
2
|
2
|
4
|
3
|
3
|
4
|
5
|
6
|
1
|
2
|
4
|
4
|
2
|
3
|
2
|
2
|
2
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
2
|
2
|
2
|
8
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
2
|
2
|
1
|
3
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
5
|
11
|
9
|
2
|
3
|
1
|
|
| Other Current Liabilities |
7
|
3
|
3
|
2
|
1
|
2
|
8
|
2
|
1
|
2
|
3
|
2
|
1
|
1
|
0
|
7
|
3
|
4
|
2
|
7
|
0
|
5
|
4
|
4
|
|
| Total Current Liabilities |
13
|
7
|
6
|
4
|
4
|
5
|
11
|
7
|
8
|
9
|
11
|
7
|
8
|
8
|
10
|
9
|
6
|
9
|
13
|
22
|
20
|
10
|
8
|
7
|
|
| Long-Term Debt |
19
|
19
|
19
|
19
|
13
|
18
|
14
|
15
|
8
|
8
|
8
|
8
|
8
|
17
|
8
|
7
|
7
|
8
|
7
|
1
|
0
|
3
|
3
|
2
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
25
|
10
|
5
|
2
|
1
|
1
|
1
|
4
|
2
|
5
|
4
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
58
N/A
|
36
-38%
|
30
-16%
|
25
-17%
|
18
-26%
|
25
+34%
|
27
+9%
|
25
-5%
|
18
-30%
|
21
+20%
|
23
+7%
|
17
-27%
|
17
N/A
|
27
+61%
|
19
-30%
|
17
-8%
|
13
-25%
|
18
+38%
|
20
+11%
|
22
+14%
|
20
-9%
|
13
-36%
|
11
-12%
|
9
-22%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
211
|
214
|
217
|
217
|
217
|
226
|
226
|
19
|
19
|
19
|
19
|
20
|
20
|
20
|
30
|
31
|
31
|
31
|
31
|
31
|
38
|
41
|
45
|
47
|
|
| Retained Earnings |
224
|
226
|
222
|
223
|
209
|
208
|
208
|
3
|
1
|
3
|
2
|
2
|
2
|
1
|
0
|
12
|
9
|
15
|
13
|
24
|
35
|
34
|
34
|
39
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
2
|
3
|
1
|
0
|
3
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
13
N/A
|
12
+6%
|
5
+56%
|
6
-21%
|
8
N/A
|
16
+113%
|
16
-5%
|
17
+10%
|
21
+22%
|
20
-6%
|
17
-11%
|
20
+12%
|
21
+8%
|
21
-1%
|
30
+46%
|
19
-37%
|
22
+13%
|
16
-26%
|
18
+13%
|
7
-59%
|
2
-70%
|
7
+216%
|
11
+56%
|
9
-21%
|
|
| Total Liabilities & Equity |
45
N/A
|
24
-48%
|
25
+5%
|
18
-26%
|
26
+42%
|
41
+56%
|
42
+3%
|
43
+1%
|
39
-9%
|
41
+6%
|
40
-1%
|
36
-10%
|
38
+4%
|
48
+26%
|
49
+4%
|
37
-26%
|
35
-5%
|
34
-2%
|
38
+12%
|
30
-21%
|
23
-24%
|
20
-12%
|
22
+12%
|
17
-22%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
36
|
38
|
41
|
41
|
41
|
47
|
48
|
48
|
48
|
49
|
49
|
49
|
50
|
49
|
78
|
80
|
80
|
80
|
80
|
80
|
91
|
118
|
147
|
165
|
|