Service Stream Ltd
ASX:SSM
Balance Sheet
Balance Sheet Decomposition
Service Stream Ltd
Service Stream Ltd
Balance Sheet
Service Stream Ltd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | 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 |
4
|
7
|
4
|
20
|
12
|
5
|
0
|
9
|
0
|
9
|
21
|
13
|
7
|
15
|
21
|
51
|
74
|
71
|
79
|
51
|
69
|
84
|
63
|
74
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
15
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
4
|
7
|
4
|
20
|
12
|
5
|
0
|
9
|
0
|
9
|
21
|
13
|
0
|
0
|
0
|
51
|
74
|
71
|
79
|
51
|
69
|
84
|
63
|
74
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
6
|
8
|
10
|
15
|
28
|
58
|
93
|
136
|
121
|
147
|
162
|
150
|
110
|
112
|
98
|
120
|
126
|
180
|
141
|
135
|
387
|
441
|
431
|
433
|
|
| Accounts Receivables |
5
|
5
|
9
|
14
|
27
|
55
|
85
|
131
|
114
|
140
|
158
|
149
|
107
|
111
|
98
|
120
|
125
|
178
|
138
|
133
|
378
|
440
|
431
|
430
|
|
| Other Receivables |
2
|
3
|
0
|
0
|
0
|
3
|
7
|
6
|
6
|
6
|
3
|
1
|
3
|
1
|
0
|
0
|
1
|
2
|
3
|
2
|
9
|
1
|
1
|
3
|
|
| Inventory |
1
|
2
|
1
|
4
|
2
|
1
|
11
|
14
|
15
|
14
|
12
|
18
|
7
|
8
|
6
|
4
|
3
|
9
|
6
|
7
|
15
|
16
|
19
|
16
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
23
|
44
|
2
|
2
|
3
|
11
|
5
|
2
|
3
|
2
|
3
|
3
|
7
|
5
|
5
|
10
|
11
|
13
|
12
|
|
| Total Current Assets |
12
|
18
|
15
|
39
|
42
|
87
|
148
|
160
|
138
|
173
|
205
|
186
|
126
|
138
|
148
|
177
|
205
|
267
|
231
|
198
|
480
|
552
|
526
|
535
|
|
| PP&E Net |
1
|
1
|
1
|
1
|
0
|
5
|
20
|
18
|
13
|
9
|
10
|
15
|
11
|
8
|
6
|
6
|
4
|
20
|
44
|
43
|
112
|
93
|
94
|
99
|
|
| PP&E Gross |
1
|
1
|
1
|
1
|
0
|
5
|
20
|
18
|
13
|
9
|
10
|
15
|
11
|
8
|
6
|
6
|
4
|
20
|
44
|
43
|
112
|
93
|
94
|
99
|
|
| Accumulated Depreciation |
1
|
1
|
1
|
1
|
1
|
3
|
12
|
16
|
20
|
19
|
22
|
25
|
27
|
28
|
24
|
25
|
28
|
31
|
33
|
32
|
43
|
57
|
63
|
91
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
2
|
6
|
6
|
82
|
5
|
5
|
9
|
19
|
19
|
94
|
83
|
77
|
169
|
138
|
119
|
102
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
156
|
206
|
205
|
205
|
205
|
205
|
205
|
116
|
116
|
116
|
130
|
130
|
230
|
230
|
230
|
282
|
299
|
299
|
299
|
|
| Note Receivable |
1
|
3
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
9
|
10
|
11
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
5
|
8
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
156
|
206
|
205
|
205
|
205
|
205
|
205
|
116
|
116
|
116
|
130
|
130
|
230
|
230
|
230
|
282
|
299
|
299
|
299
|
|
| Total Assets |
14
N/A
|
21
+59%
|
21
-2%
|
40
+92%
|
43
+7%
|
254
+490%
|
380
+50%
|
389
+2%
|
365
-6%
|
402
+10%
|
433
+8%
|
326
-25%
|
257
-21%
|
266
+4%
|
278
+4%
|
332
+19%
|
358
+8%
|
611
+71%
|
589
-4%
|
547
-7%
|
1 050
+92%
|
1 091
+4%
|
1 049
-4%
|
1 046
0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
5
|
7
|
7
|
17
|
9
|
43
|
50
|
45
|
51
|
66
|
74
|
60
|
39
|
47
|
50
|
65
|
74
|
113
|
86
|
91
|
225
|
195
|
188
|
197
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
7
|
8
|
9
|
16
|
19
|
20
|
50
|
49
|
52
|
52
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
1
|
0
|
0
|
5
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
5
|
30
|
6
|
4
|
5
|
1
|
60
|
0
|
0
|
0
|
0
|
0
|
9
|
19
|
11
|
18
|
19
|
21
|
24
|
|
| Other Current Liabilities |
1
|
1
|
1
|
4
|
7
|
31
|
29
|
27
|
17
|
32
|
31
|
21
|
12
|
8
|
24
|
36
|
50
|
80
|
38
|
20
|
55
|
133
|
120
|
128
|
|
| Total Current Liabilities |
6
|
8
|
8
|
21
|
24
|
79
|
118
|
78
|
73
|
104
|
106
|
147
|
68
|
63
|
81
|
109
|
134
|
219
|
162
|
142
|
348
|
397
|
381
|
402
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
31
|
54
|
105
|
54
|
42
|
54
|
0
|
0
|
0
|
0
|
1
|
0
|
51
|
74
|
56
|
188
|
152
|
96
|
53
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
8
|
7
|
10
|
12
|
28
|
24
|
19
|
38
|
70
|
70
|
56
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
5
|
10
|
2
|
2
|
2
|
3
|
17
|
7
|
6
|
5
|
6
|
5
|
6
|
7
|
7
|
7
|
7
|
22
|
23
|
|
| Total Liabilities |
6
N/A
|
8
+27%
|
8
+2%
|
21
+152%
|
25
+18%
|
115
+367%
|
183
+59%
|
185
+1%
|
129
-30%
|
148
+14%
|
163
+10%
|
168
+3%
|
78
-54%
|
77
-1%
|
93
+21%
|
125
+35%
|
151
+20%
|
303
+101%
|
267
-12%
|
224
-16%
|
582
+160%
|
626
+8%
|
568
-9%
|
533
-6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
9
|
9
|
131
|
184
|
192
|
227
|
228
|
228
|
228
|
248
|
246
|
228
|
233
|
217
|
298
|
315
|
319
|
500
|
500
|
496
|
493
|
|
| Retained Earnings |
7
|
13
|
13
|
10
|
10
|
9
|
14
|
11
|
9
|
26
|
43
|
70
|
68
|
57
|
43
|
27
|
10
|
10
|
7
|
5
|
32
|
34
|
16
|
19
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
7
N/A
|
13
+87%
|
13
-5%
|
19
+53%
|
19
-4%
|
139
+649%
|
197
+42%
|
203
+3%
|
236
+16%
|
254
+8%
|
271
+7%
|
158
-42%
|
180
+14%
|
189
+5%
|
185
-2%
|
206
+11%
|
207
+0%
|
308
+49%
|
322
+5%
|
323
+0%
|
468
+45%
|
465
-1%
|
480
+3%
|
513
+7%
|
|
| Total Liabilities & Equity |
14
N/A
|
21
+59%
|
21
-2%
|
40
+92%
|
43
+7%
|
254
+490%
|
380
+50%
|
389
+2%
|
365
-6%
|
402
+10%
|
433
+8%
|
326
-25%
|
257
-21%
|
266
+4%
|
278
+4%
|
332
+19%
|
358
+8%
|
611
+71%
|
589
-4%
|
547
-7%
|
1 050
+92%
|
1 091
+4%
|
1 049
-4%
|
1 046
0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
123
|
123
|
123
|
123
|
197
|
159
|
195
|
210
|
295
|
295
|
295
|
295
|
360
|
355
|
365
|
371
|
361
|
408
|
414
|
417
|
616
|
616
|
613
|
613
|
|