Star Entertainment Group Ltd
ASX:SGR
Balance Sheet
Balance Sheet Decomposition
Star Entertainment Group Ltd
Star Entertainment Group Ltd
Balance Sheet
Star Entertainment Group Ltd
| 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 |
111
|
85
|
86
|
89
|
88
|
96
|
159
|
114
|
110
|
114
|
66
|
68
|
82
|
89
|
87
|
56
|
|
| Cash |
111
|
85
|
86
|
89
|
88
|
96
|
103
|
108
|
95
|
104
|
64
|
64
|
82
|
79
|
87
|
56
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
56
|
6
|
15
|
10
|
2
|
4
|
0
|
10
|
0
|
0
|
|
| Short-Term Investments |
0
|
23
|
257
|
177
|
57
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
183
|
211
|
|
| Total Receivables |
13
|
88
|
361
|
86
|
99
|
111
|
130
|
193
|
222
|
236
|
107
|
23
|
22
|
52
|
88
|
21
|
|
| Accounts Receivables |
7
|
70
|
130
|
74
|
77
|
98
|
110
|
163
|
192
|
208
|
54
|
6
|
8
|
5
|
16
|
12
|
|
| Other Receivables |
6
|
19
|
231
|
12
|
22
|
12
|
20
|
30
|
29
|
28
|
53
|
17
|
15
|
47
|
72
|
9
|
|
| Inventory |
7
|
6
|
7
|
7
|
7
|
7
|
9
|
12
|
16
|
18
|
16
|
15
|
16
|
15
|
14
|
11
|
|
| Other Current Assets |
12
|
26
|
20
|
18
|
94
|
38
|
53
|
109
|
49
|
60
|
163
|
57
|
81
|
96
|
118
|
43
|
|
| Total Current Assets |
142
|
229
|
731
|
377
|
345
|
353
|
351
|
428
|
396
|
427
|
352
|
164
|
202
|
252
|
488
|
341
|
|
| PP&E Net |
1 476
|
1 765
|
1 978
|
2 006
|
1 911
|
1 974
|
2 121
|
2 361
|
2 659
|
2 780
|
2 837
|
2 695
|
2 636
|
1 752
|
1 157
|
1 008
|
|
| PP&E Gross |
1 476
|
1 765
|
1 978
|
2 006
|
1 911
|
1 974
|
2 121
|
2 361
|
2 659
|
2 780
|
2 837
|
2 695
|
2 636
|
1 752
|
1 157
|
1 008
|
|
| Accumulated Depreciation |
503
|
562
|
558
|
679
|
750
|
850
|
958
|
1 057
|
1 191
|
1 335
|
1 472
|
1 583
|
1 709
|
2 649
|
3 235
|
2 898
|
|
| Intangible Assets |
396
|
420
|
423
|
405
|
404
|
398
|
395
|
410
|
417
|
419
|
398
|
389
|
382
|
204
|
73
|
90
|
|
| Goodwill |
1 444
|
1 444
|
1 444
|
1 444
|
1 442
|
1 442
|
1 442
|
1 442
|
1 442
|
1 442
|
1 442
|
1 442
|
1 280
|
129
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
29
|
212
|
289
|
385
|
525
|
632
|
670
|
669
|
162
|
154
|
|
| Other Long-Term Assets |
11
|
35
|
107
|
114
|
117
|
225
|
257
|
163
|
69
|
130
|
108
|
51
|
103
|
255
|
18
|
188
|
|
| Other Assets |
1 444
|
1 444
|
1 444
|
1 444
|
1 442
|
1 442
|
1 442
|
1 442
|
1 442
|
1 442
|
1 442
|
1 442
|
1 280
|
129
|
0
|
0
|
|
| Total Assets |
3 469
N/A
|
3 892
+12%
|
4 682
+20%
|
4 346
-7%
|
4 218
-3%
|
4 391
+4%
|
4 595
+5%
|
5 015
+9%
|
5 271
+5%
|
5 584
+6%
|
5 663
+1%
|
5 373
-5%
|
5 271
-2%
|
3 260
-38%
|
1 898
-42%
|
1 822
-4%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
3 043
|
152
|
188
|
181
|
153
|
232
|
260
|
322
|
363
|
338
|
222
|
179
|
203
|
182
|
176
|
159
|
|
| Accrued Liabilities |
53
|
57
|
66
|
61
|
54
|
57
|
59
|
63
|
67
|
70
|
76
|
81
|
106
|
86
|
95
|
105
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
443
|
0
|
0
|
0
|
0
|
130
|
134
|
196
|
163
|
7
|
6
|
6
|
6
|
7
|
|
| Other Current Liabilities |
10
|
33
|
32
|
42
|
39
|
78
|
61
|
74
|
25
|
69
|
126
|
30
|
42
|
446
|
475
|
497
|
|
| Total Current Liabilities |
3 106
|
242
|
728
|
284
|
245
|
367
|
380
|
589
|
589
|
674
|
587
|
297
|
357
|
719
|
752
|
768
|
|
| Long-Term Debt |
0
|
1 071
|
875
|
973
|
803
|
744
|
814
|
915
|
686
|
966
|
1 462
|
1 286
|
1 326
|
751
|
296
|
591
|
|
| Deferred Income Tax |
151
|
172
|
166
|
160
|
178
|
175
|
182
|
188
|
176
|
171
|
134
|
138
|
141
|
0
|
0
|
0
|
|
| Other Liabilities |
6
|
30
|
97
|
66
|
60
|
70
|
73
|
47
|
38
|
32
|
23
|
28
|
17
|
19
|
17
|
17
|
|
| Total Liabilities |
3 263
N/A
|
1 514
-54%
|
1 865
+23%
|
1 483
-20%
|
1 287
-13%
|
1 356
+5%
|
1 448
+7%
|
1 740
+20%
|
1 489
-14%
|
1 843
+24%
|
2 207
+20%
|
1 749
-21%
|
1 841
+5%
|
1 489
-19%
|
1 065
-29%
|
1 376
+29%
|
|
| Equity | |||||||||||||||||
| Common Stock |
0
|
2 138
|
2 581
|
2 581
|
2 581
|
2 581
|
2 581
|
2 581
|
3 070
|
3 070
|
3 070
|
3 178
|
3 178
|
3 963
|
4 702
|
4 702
|
|
| Retained Earnings |
206
|
245
|
261
|
312
|
369
|
465
|
568
|
709
|
729
|
701
|
418
|
484
|
258
|
2 179
|
3 862
|
4 250
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
19
|
19
|
7
|
7
|
6
|
5
|
|
| Other Equity |
0
|
5
|
24
|
30
|
18
|
10
|
0
|
14
|
17
|
23
|
13
|
20
|
1
|
6
|
0
|
0
|
|
| Total Equity |
206
N/A
|
2 378
+1 054%
|
2 817
+18%
|
2 863
+2%
|
2 932
+2%
|
3 035
+4%
|
3 148
+4%
|
3 276
+4%
|
3 782
+15%
|
3 741
-1%
|
3 456
-8%
|
3 624
+5%
|
3 430
-5%
|
1 771
-48%
|
833
-53%
|
447
-46%
|
|
| Total Liabilities & Equity |
3 469
N/A
|
3 892
+12%
|
4 682
+20%
|
4 346
-7%
|
4 218
-3%
|
4 391
+4%
|
4 595
+5%
|
5 015
+9%
|
5 271
+5%
|
5 584
+6%
|
5 663
+1%
|
5 373
-5%
|
5 271
-2%
|
3 260
-38%
|
1 898
-42%
|
1 822
-4%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
720
|
688
|
826
|
826
|
826
|
826
|
826
|
896
|
996
|
994
|
990
|
1 111
|
1 116
|
1 748
|
2 867
|
2 868
|
|