SHAPE Australia Corp Ltd
ASX:SHA
Balance Sheet
Balance Sheet Decomposition
SHAPE Australia Corp Ltd
Current Assets | 190.7m |
Cash & Short-Term Investments | 92.5m |
Receivables | 88.6m |
Other Current Assets | 9.5m |
Non-Current Assets | 43.6m |
Long-Term Investments | 577k |
PP&E | 27.6m |
Intangibles | 10.7m |
Other Non-Current Assets | 4.7m |
Current Liabilities | 168m |
Accounts Payable | 75.1m |
Accrued Liabilities | 57.6m |
Other Current Liabilities | 35.2m |
Non-Current Liabilities | 37.9m |
Long-Term Debt | 24.6m |
Other Non-Current Liabilities | 13.2m |
Balance Sheet
SHAPE Australia Corp Ltd
Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|
Assets | |||||||
Cash & Cash Equivalents |
92
|
91
|
84
|
66
|
63
|
54
|
|
Cash |
92
|
91
|
84
|
66
|
63
|
54
|
|
Short-Term Investments |
20
|
45
|
46
|
46
|
15
|
30
|
|
Total Receivables |
59
|
78
|
64
|
54
|
88
|
118
|
|
Accounts Receivables |
58
|
78
|
64
|
53
|
87
|
117
|
|
Other Receivables |
1
|
1
|
0
|
1
|
1
|
1
|
|
Other Current Assets |
2
|
2
|
6
|
7
|
9
|
11
|
|
Total Current Assets |
173
|
217
|
200
|
173
|
175
|
213
|
|
PP&E Net |
3
|
3
|
9
|
6
|
25
|
30
|
|
PP&E Gross |
3
|
3
|
9
|
6
|
25
|
30
|
|
Accumulated Depreciation |
7
|
8
|
12
|
14
|
12
|
9
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
4
|
4
|
|
Goodwill |
0
|
0
|
0
|
0
|
7
|
7
|
|
Note Receivable |
0
|
0
|
1
|
1
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
3
|
3
|
5
|
5
|
5
|
4
|
|
Other Assets |
0
|
0
|
0
|
0
|
7
|
7
|
|
Total Assets |
179
N/A
|
223
+25%
|
215
-4%
|
185
-14%
|
217
+17%
|
259
+19%
|
|
Liabilities | |||||||
Accounts Payable |
70
|
81
|
73
|
65
|
70
|
90
|
|
Accrued Liabilities |
36
|
44
|
42
|
43
|
39
|
47
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
3
|
2
|
5
|
2
|
|
Other Current Liabilities |
51
|
73
|
61
|
44
|
46
|
53
|
|
Total Current Liabilities |
157
|
197
|
179
|
154
|
159
|
191
|
|
Long-Term Debt |
0
|
0
|
5
|
3
|
27
|
30
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
1
|
1
|
|
Other Liabilities |
8
|
8
|
10
|
10
|
10
|
12
|
|
Total Liabilities |
164
N/A
|
206
+25%
|
194
-6%
|
166
-14%
|
197
+18%
|
233
+19%
|
|
Equity | |||||||
Common Stock |
12
|
13
|
10
|
9
|
13
|
13
|
|
Retained Earnings |
2
|
5
|
11
|
12
|
11
|
16
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
3
|
3
|
3
|
|
Total Equity |
14
N/A
|
18
+23%
|
21
+17%
|
18
-11%
|
20
+10%
|
26
+28%
|
|
Total Liabilities & Equity |
179
N/A
|
223
+25%
|
215
-4%
|
185
-14%
|
217
+17%
|
259
+19%
|
|
Shares Outstanding | |||||||
Common Shares Outstanding |
83
|
83
|
83
|
83
|
83
|
83
|