Regal Partners Ltd
ASX:RPL
Balance Sheet
Balance Sheet Decomposition
Regal Partners Ltd
Regal Partners Ltd
Balance Sheet
Regal Partners Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
8
|
29
|
42
|
40
|
40
|
17
|
52
|
60
|
|
| Cash Equivalents |
8
|
29
|
42
|
40
|
40
|
17
|
52
|
60
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
174
|
194
|
121
|
120
|
|
| Total Receivables |
10
|
15
|
32
|
14
|
30
|
31
|
59
|
192
|
|
| Accounts Receivables |
10
|
13
|
32
|
14
|
28
|
31
|
59
|
192
|
|
| Other Receivables |
0
|
3
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
|
| Total Current Assets |
18
|
45
|
74
|
54
|
244
|
244
|
234
|
375
|
|
| PP&E Net |
1
|
3
|
2
|
2
|
5
|
5
|
10
|
35
|
|
| PP&E Gross |
1
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
3
|
43
|
82
|
68
|
|
| Goodwill |
0
|
0
|
0
|
0
|
181
|
333
|
553
|
554
|
|
| Note Receivable |
0
|
43
|
39
|
34
|
33
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
29
|
34
|
53
|
0
|
55
|
68
|
75
|
|
| Other Long-Term Assets |
2
|
5
|
3
|
4
|
21
|
6
|
3
|
5
|
|
| Other Assets |
0
|
0
|
0
|
0
|
181
|
333
|
553
|
554
|
|
| Total Assets |
21
N/A
|
125
+481%
|
152
+22%
|
146
-4%
|
487
+233%
|
686
+41%
|
949
+38%
|
1 112
+17%
|
|
| Liabilities | |||||||||
| Accounts Payable |
4
|
1
|
0
|
1
|
1
|
3
|
2
|
2
|
|
| Accrued Liabilities |
1
|
2
|
6
|
4
|
23
|
15
|
41
|
73
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
|
| Other Current Liabilities |
2
|
0
|
8
|
2
|
15
|
19
|
27
|
50
|
|
| Total Current Liabilities |
7
|
3
|
15
|
7
|
41
|
39
|
72
|
128
|
|
| Long-Term Debt |
0
|
1
|
1
|
1
|
3
|
44
|
6
|
31
|
|
| Deferred Income Tax |
0
|
4
|
4
|
3
|
6
|
0
|
5
|
2
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
4
|
3
|
4
|
4
|
|
| Other Liabilities |
5
|
0
|
0
|
1
|
1
|
24
|
13
|
3
|
|
| Total Liabilities |
11
N/A
|
9
-22%
|
20
+123%
|
12
-41%
|
54
+366%
|
110
+102%
|
99
-10%
|
168
+70%
|
|
| Equity | |||||||||
| Common Stock |
1
|
107
|
108
|
108
|
379
|
526
|
745
|
804
|
|
| Retained Earnings |
9
|
8
|
25
|
26
|
53
|
49
|
105
|
140
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
|
| Total Equity |
10
N/A
|
116
+1 047%
|
133
+15%
|
135
+1%
|
432
+221%
|
576
+33%
|
850
+48%
|
944
+11%
|
|
| Total Liabilities & Equity |
21
N/A
|
125
+481%
|
152
+22%
|
146
-4%
|
487
+233%
|
686
+41%
|
949
+38%
|
1 112
+17%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
68
|
71
|
71
|
71
|
254
|
324
|
392
|
414
|
|