Vita Group Ltd
ASX:VTG
Balance Sheet
Balance Sheet Decomposition
Vita Group Ltd
Vita Group Ltd
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
|
|