Panoramic Resources Ltd
ASX:PAN
Balance Sheet
Balance Sheet Decomposition
Panoramic Resources Ltd
Panoramic Resources Ltd
Balance Sheet
Panoramic Resources Ltd
| Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
31
|
25
|
19
|
21
|
25
|
13
|
31
|
24
|
22
|
14
|
|
| Cash |
31
|
25
|
7
|
2
|
3
|
7
|
10
|
15
|
22
|
14
|
|
| Cash Equivalents |
0
|
0
|
12
|
19
|
23
|
5
|
21
|
9
|
0
|
0
|
|
| Short-Term Investments |
33
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
33
|
11
|
1
|
1
|
0
|
4
|
11
|
2
|
4
|
3
|
|
| Accounts Receivables |
29
|
8
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
|
| Other Receivables |
4
|
3
|
1
|
0
|
0
|
2
|
9
|
2
|
4
|
2
|
|
| Inventory |
17
|
13
|
8
|
0
|
0
|
8
|
0
|
1
|
13
|
11
|
|
| Other Current Assets |
2
|
19
|
0
|
0
|
17
|
25
|
1
|
1
|
8
|
4
|
|
| Total Current Assets |
116
|
98
|
29
|
21
|
43
|
50
|
43
|
28
|
46
|
32
|
|
| PP&E Net |
256
|
231
|
109
|
122
|
74
|
172
|
156
|
172
|
255
|
246
|
|
| PP&E Gross |
256
|
231
|
109
|
122
|
74
|
172
|
156
|
172
|
255
|
246
|
|
| Accumulated Depreciation |
512
|
560
|
662
|
651
|
434
|
422
|
310
|
312
|
313
|
378
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
0
|
0
|
|
| Long-Term Investments |
1
|
1
|
1
|
1
|
3
|
1
|
1
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
1
|
0
|
2
|
2
|
1
|
5
|
0
|
0
|
0
|
0
|
|
| Total Assets |
374
N/A
|
329
-12%
|
141
-57%
|
146
+4%
|
121
-17%
|
227
+88%
|
204
-10%
|
202
-1%
|
301
+49%
|
278
-7%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
17
|
19
|
2
|
2
|
2
|
15
|
2
|
2
|
14
|
11
|
|
| Accrued Liabilities |
21
|
23
|
4
|
2
|
3
|
9
|
4
|
3
|
17
|
15
|
|
| Short-Term Debt |
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3
|
2
|
1
|
1
|
0
|
7
|
2
|
1
|
19
|
50
|
|
| Other Current Liabilities |
1
|
3
|
0
|
0
|
4
|
3
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
43
|
47
|
8
|
4
|
8
|
35
|
8
|
7
|
49
|
76
|
|
| Long-Term Debt |
4
|
0
|
1
|
0
|
0
|
39
|
5
|
5
|
58
|
41
|
|
| Deferred Income Tax |
20
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
14
|
7
|
6
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
30
|
31
|
30
|
30
|
27
|
37
|
24
|
24
|
20
|
21
|
|
| Total Liabilities |
98
N/A
|
89
-8%
|
38
-57%
|
48
+25%
|
42
-13%
|
116
+179%
|
38
-68%
|
35
-7%
|
127
+265%
|
137
+8%
|
|
| Equity | |||||||||||
| Common Stock |
159
|
159
|
169
|
169
|
189
|
210
|
354
|
354
|
354
|
354
|
|
| Retained Earnings |
94
|
56
|
88
|
92
|
133
|
99
|
187
|
187
|
180
|
212
|
|
| Unrealized Security Profit/Loss |
23
|
24
|
20
|
21
|
22
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
276
N/A
|
240
-13%
|
102
-57%
|
98
-4%
|
79
-19%
|
110
+40%
|
166
+50%
|
167
+0%
|
174
+4%
|
141
-18%
|
|
| Total Liabilities & Equity |
374
N/A
|
329
-12%
|
141
-57%
|
146
+4%
|
121
-17%
|
227
+88%
|
204
-10%
|
202
-1%
|
301
+49%
|
278
-7%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
345
|
443
|
597
|
597
|
658
|
741
|
2 051
|
2 051
|
2 051
|
2 051
|
|