Terracom Ltd
ASX:TER
Balance Sheet
Balance Sheet Decomposition
Terracom Ltd
Terracom Ltd
Balance Sheet
Terracom Ltd
| May-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 |
19
|
3
|
8
|
26
|
9
|
1
|
1
|
9
|
12
|
57
|
10
|
11
|
70
|
44
|
8
|
13
|
|
| Cash |
0
|
3
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
57
|
10
|
11
|
70
|
44
|
8
|
13
|
|
| Cash Equivalents |
19
|
0
|
0
|
26
|
9
|
1
|
1
|
9
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
1
|
0
|
0
|
1
|
0
|
0
|
5
|
15
|
18
|
45
|
72
|
66
|
19
|
34
|
21
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
15
|
13
|
33
|
56
|
61
|
9
|
17
|
17
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
12
|
15
|
4
|
10
|
17
|
4
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
16
|
17
|
27
|
22
|
6
|
16
|
9
|
9
|
|
| Other Current Assets |
0
|
32
|
7
|
4
|
2
|
0
|
0
|
5
|
3
|
1
|
3
|
0
|
0
|
0
|
0
|
6
|
|
| Total Current Assets |
20
|
35
|
16
|
30
|
12
|
0
|
2
|
21
|
46
|
93
|
85
|
105
|
141
|
79
|
51
|
49
|
|
| PP&E Net |
66
|
89
|
122
|
152
|
150
|
0
|
165
|
246
|
284
|
302
|
430
|
409
|
108
|
105
|
100
|
82
|
|
| PP&E Gross |
0
|
89
|
122
|
152
|
150
|
0
|
0
|
0
|
0
|
302
|
430
|
409
|
108
|
105
|
100
|
82
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
74
|
135
|
210
|
238
|
135
|
155
|
187
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
1
|
2
|
0
|
8
|
5
|
8
|
8
|
0
|
2
|
18
|
6
|
3
|
2
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
5
|
8
|
94
|
83
|
90
|
81
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
73
|
80
|
89
|
81
|
100
|
62
|
84
|
71
|
72
|
|
| Total Assets |
86
N/A
|
124
+45%
|
138
+11%
|
183
+32%
|
165
-10%
|
0
N/A
|
179
N/A
|
346
+93%
|
420
+21%
|
492
+17%
|
601
+22%
|
624
+4%
|
422
-32%
|
356
-16%
|
314
-12%
|
286
-9%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
0
|
10
|
0
|
1
|
2
|
0
|
27
|
37
|
75
|
92
|
107
|
127
|
51
|
39
|
33
|
50
|
|
| Accrued Liabilities |
0
|
1
|
3
|
6
|
11
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
11
|
38
|
94
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
23
|
7
|
222
|
274
|
13
|
4
|
3
|
3
|
|
| Other Current Liabilities |
0
|
1
|
0
|
3
|
0
|
0
|
0
|
3
|
15
|
20
|
2
|
4
|
106
|
71
|
44
|
26
|
|
| Total Current Liabilities |
0
|
12
|
4
|
20
|
51
|
126
|
55
|
68
|
113
|
120
|
331
|
406
|
169
|
114
|
79
|
79
|
|
| Long-Term Debt |
0
|
0
|
0
|
44
|
66
|
0
|
134
|
158
|
196
|
213
|
50
|
47
|
25
|
3
|
1
|
8
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
30
|
29
|
12
|
9
|
7
|
0
|
|
| Minority Interest |
8
|
21
|
11
|
2
|
1
|
0
|
4
|
4
|
3
|
4
|
62
|
53
|
0
|
1
|
0
|
1
|
|
| Other Liabilities |
0
|
0
|
0
|
1
|
1
|
0
|
9
|
86
|
83
|
89
|
149
|
169
|
71
|
62
|
59
|
80
|
|
| Total Liabilities |
8
N/A
|
33
+298%
|
15
-55%
|
67
+353%
|
117
+74%
|
0
N/A
|
201
N/A
|
320
+59%
|
395
+24%
|
426
+8%
|
622
+46%
|
704
+13%
|
277
-61%
|
189
-32%
|
146
-23%
|
166
+13%
|
|
| Equity | |||||||||||||||||
| Common Stock |
78
|
96
|
147
|
169
|
171
|
0
|
195
|
212
|
228
|
278
|
335
|
336
|
373
|
376
|
376
|
376
|
|
| Retained Earnings |
0
|
5
|
23
|
52
|
112
|
0
|
217
|
186
|
204
|
213
|
362
|
446
|
228
|
209
|
230
|
280
|
|
| Other Equity |
0
|
0
|
1
|
1
|
11
|
3
|
0
|
0
|
0
|
2
|
5
|
30
|
0
|
0
|
22
|
25
|
|
| Total Equity |
78
N/A
|
91
+18%
|
123
+35%
|
116
-6%
|
48
-59%
|
0
N/A
|
22
N/A
|
26
N/A
|
24
-8%
|
66
+174%
|
21
N/A
|
80
-280%
|
146
N/A
|
167
+15%
|
168
+1%
|
120
-29%
|
|
| Total Liabilities & Equity |
86
N/A
|
124
+45%
|
138
+11%
|
183
+32%
|
165
-10%
|
0
N/A
|
179
N/A
|
346
+93%
|
420
+21%
|
492
+17%
|
601
+22%
|
624
+4%
|
422
-32%
|
356
-16%
|
314
-12%
|
286
-9%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
40
|
41
|
48
|
64
|
76
|
0
|
240
|
301
|
378
|
467
|
754
|
755
|
798
|
801
|
801
|
801
|
|