Vita Group Ltd
ASX:VTG
Balance Sheet
Balance Sheet Decomposition
Vita Group Ltd
Current Assets | 22.4m |
Cash & Short-Term Investments | 16.8m |
Receivables | 3.4m |
Other Current Assets | 2.2m |
Non-Current Assets | 31m |
Long-Term Investments | 2m |
PP&E | 13.1m |
Intangibles | 12.3m |
Other Non-Current Assets | 3.6m |
Current Liabilities | 12m |
Accounts Payable | 3.5m |
Other Current Liabilities | 8.5m |
Non-Current Liabilities | 11.6m |
Long-Term Debt | 7.3m |
Other Non-Current Liabilities | 4.3m |
Balance Sheet
Vita 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 |
13
|
7
|
16
|
19
|
30
|
32
|
27
|
37
|
38
|
18
|
|
Cash |
0
|
7
|
16
|
19
|
30
|
32
|
27
|
37
|
38
|
18
|
|
Cash Equivalents |
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
20
|
24
|
25
|
31
|
26
|
20
|
22
|
30
|
24
|
4
|
|
Accounts Receivables |
18
|
23
|
24
|
30
|
23
|
14
|
20
|
25
|
21
|
1
|
|
Other Receivables |
2
|
1
|
2
|
1
|
3
|
6
|
3
|
5
|
3
|
3
|
|
Inventory |
14
|
12
|
15
|
15
|
16
|
19
|
24
|
25
|
21
|
1
|
|
Other Current Assets |
1
|
1
|
4
|
2
|
3
|
4
|
4
|
3
|
2
|
1
|
|
Total Current Assets |
47
|
44
|
59
|
73
|
76
|
74
|
77
|
94
|
85
|
24
|
|
PP&E Net |
26
|
22
|
17
|
14
|
15
|
15
|
24
|
66
|
63
|
14
|
|
PP&E Gross |
26
|
22
|
0
|
0
|
15
|
15
|
24
|
66
|
63
|
14
|
|
Accumulated Depreciation |
32
|
37
|
0
|
0
|
48
|
50
|
51
|
50
|
49
|
13
|
|
Intangible Assets |
1
|
2
|
1
|
3
|
3
|
3
|
2
|
1
|
1
|
0
|
|
Goodwill |
47
|
45
|
54
|
67
|
77
|
97
|
104
|
110
|
112
|
24
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
Other Long-Term Assets |
13
|
12
|
10
|
10
|
6
|
7
|
9
|
9
|
11
|
5
|
|
Other Assets |
47
|
45
|
54
|
67
|
77
|
97
|
104
|
110
|
112
|
24
|
|
Total Assets |
135
N/A
|
125
-7%
|
141
+13%
|
167
+18%
|
178
+7%
|
196
+11%
|
217
+10%
|
279
+29%
|
272
-3%
|
70
-74%
|
|
Liabilities | |||||||||||
Accounts Payable |
38
|
43
|
55
|
57
|
55
|
58
|
73
|
68
|
54
|
3
|
|
Accrued Liabilities |
4
|
4
|
5
|
6
|
7
|
7
|
8
|
8
|
8
|
2
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
10
|
6
|
8
|
12
|
8
|
9
|
6
|
26
|
22
|
5
|
|
Other Current Liabilities |
21
|
19
|
12
|
16
|
14
|
11
|
10
|
10
|
11
|
3
|
|
Total Current Liabilities |
73
|
72
|
80
|
90
|
84
|
85
|
96
|
111
|
95
|
13
|
|
Long-Term Debt |
5
|
11
|
6
|
4
|
4
|
7
|
3
|
34
|
30
|
8
|
|
Other Liabilities |
17
|
11
|
6
|
4
|
5
|
7
|
8
|
8
|
6
|
3
|
|
Total Liabilities |
94
N/A
|
94
0%
|
92
-2%
|
99
+7%
|
93
-6%
|
99
+6%
|
107
+9%
|
153
+43%
|
131
-14%
|
24
-82%
|
|
Equity | |||||||||||
Common Stock |
13
|
13
|
25
|
26
|
29
|
39
|
41
|
43
|
45
|
48
|
|
Retained Earnings |
27
|
18
|
24
|
42
|
55
|
59
|
68
|
83
|
96
|
2
|
|
Total Equity |
41
N/A
|
31
-24%
|
49
+60%
|
68
+39%
|
85
+25%
|
98
+15%
|
109
+12%
|
126
+16%
|
141
+12%
|
46
-68%
|
|
Total Liabilities & Equity |
135
N/A
|
125
-7%
|
141
+13%
|
167
+18%
|
178
+7%
|
196
+11%
|
217
+10%
|
279
+29%
|
272
-3%
|
70
-74%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
143
|
143
|
151
|
152
|
153
|
160
|
162
|
164
|
166
|
176
|