Silk Laser Australia Ltd
ASX:SLA
Balance Sheet
Balance Sheet Decomposition
Silk Laser Australia Ltd
Current Assets | 40.5m |
Cash & Short-Term Investments | 20.8m |
Receivables | 13.9m |
Other Current Assets | 5.8m |
Non-Current Assets | 144.2m |
Long-Term Investments | 1.3m |
PP&E | 33.9m |
Intangibles | 94.8m |
Other Non-Current Assets | 14.2m |
Current Liabilities | 68.9m |
Accounts Payable | 11.5m |
Accrued Liabilities | 3.3m |
Short-Term Debt | 29.9m |
Other Current Liabilities | 24.2m |
Non-Current Liabilities | 18.9m |
Long-Term Debt | 17.7m |
Other Non-Current Liabilities | 1.2m |
Balance Sheet
Silk Laser Australia Ltd
Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|
Assets | |||||||
Cash & Cash Equivalents |
2
|
2
|
5
|
45
|
19
|
21
|
|
Cash |
2
|
2
|
5
|
45
|
19
|
21
|
|
Total Receivables |
1
|
1
|
4
|
5
|
10
|
14
|
|
Accounts Receivables |
1
|
1
|
3
|
3
|
5
|
8
|
|
Other Receivables |
0
|
0
|
1
|
2
|
5
|
6
|
|
Inventory |
1
|
1
|
2
|
3
|
5
|
5
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
1
|
0
|
|
Total Current Assets |
4
|
4
|
11
|
53
|
34
|
41
|
|
PP&E Net |
6
|
11
|
22
|
30
|
29
|
34
|
|
PP&E Gross |
6
|
11
|
22
|
30
|
29
|
34
|
|
Accumulated Depreciation |
1
|
3
|
7
|
13
|
18
|
25
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
21
|
24
|
|
Goodwill |
24
|
27
|
27
|
28
|
63
|
71
|
|
Note Receivable |
0
|
2
|
5
|
2
|
9
|
11
|
|
Long-Term Investments |
0
|
0
|
0
|
1
|
1
|
1
|
|
Other Long-Term Assets |
0
|
2
|
5
|
10
|
14
|
3
|
|
Other Assets |
24
|
27
|
27
|
28
|
63
|
71
|
|
Total Assets |
35
N/A
|
47
+36%
|
72
+52%
|
124
+73%
|
172
+39%
|
185
+7%
|
|
Liabilities | |||||||
Accounts Payable |
1
|
2
|
3
|
7
|
7
|
12
|
|
Accrued Liabilities |
0
|
0
|
0
|
3
|
3
|
3
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
30
|
|
Current Portion of Long-Term Debt |
1
|
1
|
4
|
5
|
8
|
8
|
|
Other Current Liabilities |
4
|
8
|
13
|
14
|
14
|
17
|
|
Total Current Liabilities |
6
|
11
|
20
|
28
|
33
|
69
|
|
Long-Term Debt |
1
|
1
|
11
|
12
|
37
|
18
|
|
Deferred Income Tax |
0
|
0
|
4
|
5
|
11
|
0
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
1
|
1
|
1
|
2
|
2
|
|
Total Liabilities |
7
N/A
|
12
+68%
|
34
+177%
|
46
+33%
|
83
+80%
|
88
+6%
|
|
Equity | |||||||
Common Stock |
28
|
37
|
37
|
74
|
79
|
79
|
|
Retained Earnings |
1
|
2
|
1
|
4
|
10
|
18
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
27
N/A
|
35
+28%
|
37
+7%
|
78
+109%
|
89
+15%
|
97
+8%
|
|
Total Liabilities & Equity |
35
N/A
|
47
+36%
|
72
+52%
|
124
+73%
|
172
+39%
|
185
+7%
|
|
Shares Outstanding | |||||||
Common Shares Outstanding |
47
|
47
|
47
|
52
|
53
|
53
|