Tassal Group Ltd
ASX:TGR
Balance Sheet
Balance Sheet Decomposition
Tassal Group Ltd
Tassal Group Ltd
Balance Sheet
Tassal Group Ltd
| Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
15
|
8
|
13
|
13
|
31
|
24
|
25
|
22
|
31
|
30
|
|
| Cash Equivalents |
15
|
8
|
13
|
13
|
31
|
24
|
25
|
22
|
31
|
30
|
|
| Total Receivables |
14
|
8
|
14
|
29
|
23
|
27
|
18
|
56
|
40
|
67
|
|
| Accounts Receivables |
9
|
4
|
5
|
22
|
15
|
10
|
10
|
41
|
30
|
60
|
|
| Other Receivables |
5
|
4
|
10
|
7
|
8
|
17
|
9
|
15
|
9
|
8
|
|
| Inventory |
50
|
242
|
283
|
301
|
370
|
423
|
450
|
535
|
596
|
581
|
|
| Other Current Assets |
162
|
3
|
3
|
6
|
7
|
5
|
9
|
8
|
8
|
9
|
|
| Total Current Assets |
242
|
261
|
314
|
349
|
430
|
479
|
502
|
620
|
675
|
687
|
|
| PP&E Net |
218
|
225
|
248
|
280
|
311
|
353
|
452
|
763
|
827
|
874
|
|
| PP&E Gross |
218
|
225
|
248
|
280
|
311
|
353
|
452
|
763
|
827
|
874
|
|
| Accumulated Depreciation |
81
|
100
|
120
|
117
|
130
|
147
|
161
|
253
|
298
|
354
|
|
| Intangible Assets |
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
|
| Goodwill |
15
|
15
|
15
|
82
|
82
|
82
|
90
|
90
|
90
|
90
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
3
|
3
|
2
|
2
|
2
|
2
|
|
| Long-Term Investments |
8
|
8
|
9
|
9
|
9
|
9
|
9
|
10
|
24
|
25
|
|
| Other Long-Term Assets |
1
|
3
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
9
|
|
| Other Assets |
15
|
15
|
15
|
82
|
82
|
82
|
90
|
90
|
90
|
90
|
|
| Total Assets |
507
N/A
|
537
+6%
|
613
+14%
|
749
+22%
|
863
+15%
|
954
+11%
|
1 084
+14%
|
1 515
+40%
|
1 647
+9%
|
1 711
+4%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
43
|
46
|
58
|
62
|
73
|
76
|
80
|
96
|
93
|
94
|
|
| Accrued Liabilities |
0
|
6
|
6
|
7
|
10
|
11
|
13
|
0
|
3
|
2
|
|
| Short-Term Debt |
0
|
12
|
9
|
18
|
17
|
21
|
12
|
12
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
31
|
11
|
9
|
9
|
13
|
13
|
11
|
44
|
45
|
54
|
|
| Other Current Liabilities |
8
|
2
|
2
|
21
|
18
|
15
|
9
|
28
|
21
|
32
|
|
| Total Current Liabilities |
81
|
77
|
84
|
116
|
131
|
136
|
124
|
180
|
162
|
182
|
|
| Long-Term Debt |
42
|
37
|
61
|
121
|
67
|
99
|
180
|
380
|
512
|
507
|
|
| Deferred Income Tax |
67
|
79
|
94
|
98
|
117
|
132
|
143
|
163
|
170
|
178
|
|
| Other Liabilities |
1
|
1
|
1
|
10
|
9
|
2
|
2
|
2
|
3
|
3
|
|
| Total Liabilities |
191
N/A
|
195
+2%
|
240
+23%
|
345
+44%
|
325
-6%
|
368
+13%
|
450
+22%
|
726
+61%
|
847
+17%
|
870
+3%
|
|
| Equity | |||||||||||
| Common Stock |
154
|
154
|
155
|
155
|
254
|
271
|
289
|
419
|
429
|
438
|
|
| Retained Earnings |
153
|
179
|
210
|
237
|
272
|
302
|
331
|
356
|
357
|
380
|
|
| Unrealized Security Profit/Loss |
9
|
9
|
9
|
13
|
13
|
13
|
14
|
14
|
14
|
23
|
|
| Other Equity |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
316
N/A
|
342
+8%
|
373
+9%
|
404
+8%
|
538
+33%
|
586
+9%
|
634
+8%
|
789
+24%
|
801
+1%
|
841
+5%
|
|
| Total Liabilities & Equity |
507
N/A
|
537
+6%
|
613
+14%
|
749
+22%
|
863
+15%
|
954
+11%
|
1 084
+14%
|
1 515
+40%
|
1 647
+9%
|
1 711
+4%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
146
|
147
|
147
|
147
|
170
|
174
|
178
|
209
|
212
|
215
|
|