Whispir Ltd
ASX:WSP
Balance Sheet
Balance Sheet Decomposition
Whispir Ltd
Current Assets | 13.1m |
Cash & Short-Term Investments | 4.3m |
Receivables | 7.2m |
Other Current Assets | 1.6m |
Non-Current Assets | 25.5m |
PP&E | 6.8m |
Intangibles | 17.7m |
Other Non-Current Assets | 976k |
Current Liabilities | 12.7m |
Accounts Payable | 5m |
Accrued Liabilities | 1.5m |
Other Current Liabilities | 6.2m |
Non-Current Liabilities | 6.2m |
Long-Term Debt | 6m |
Other Non-Current Liabilities | 208k |
Balance Sheet
Whispir Ltd
Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Cash & Cash Equivalents |
3
|
14
|
27
|
15
|
49
|
26
|
4
|
|
Cash |
3
|
14
|
27
|
15
|
49
|
26
|
4
|
|
Total Receivables |
4
|
5
|
5
|
6
|
7
|
8
|
7
|
|
Accounts Receivables |
4
|
4
|
4
|
6
|
7
|
6
|
6
|
|
Other Receivables |
1
|
1
|
1
|
1
|
1
|
2
|
1
|
|
Other Current Assets |
2
|
3
|
3
|
4
|
4
|
3
|
2
|
|
Total Current Assets |
9
|
21
|
34
|
25
|
60
|
37
|
13
|
|
PP&E Net |
3
|
5
|
4
|
3
|
3
|
2
|
7
|
|
PP&E Gross |
3
|
5
|
4
|
3
|
3
|
2
|
7
|
|
Accumulated Depreciation |
3
|
2
|
3
|
1
|
1
|
1
|
1
|
|
Intangible Assets |
0
|
1
|
5
|
8
|
11
|
16
|
18
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Other Long-Term Assets |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
Total Assets |
14
N/A
|
28
+104%
|
44
+57%
|
37
-15%
|
76
+102%
|
55
-27%
|
39
-30%
|
|
Liabilities | ||||||||
Accounts Payable |
7
|
6
|
8
|
3
|
5
|
4
|
5
|
|
Accrued Liabilities |
0
|
1
|
1
|
1
|
2
|
2
|
1
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Other Current Liabilities |
7
|
56
|
2
|
9
|
9
|
9
|
5
|
|
Total Current Liabilities |
15
|
64
|
11
|
13
|
17
|
16
|
13
|
|
Long-Term Debt |
2
|
4
|
3
|
3
|
2
|
0
|
6
|
|
Minority Interest |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
23
|
1
|
2
|
2
|
1
|
0
|
0
|
|
Total Liabilities |
42
N/A
|
70
+64%
|
16
-77%
|
18
+8%
|
20
+14%
|
17
-17%
|
19
+13%
|
|
Equity | ||||||||
Common Stock |
3
|
6
|
90
|
90
|
135
|
136
|
137
|
|
Retained Earnings |
31
|
48
|
62
|
70
|
79
|
97
|
117
|
|
Other Equity |
0
|
0
|
0
|
1
|
1
|
1
|
0
|
|
Total Equity |
29
N/A
|
42
-45%
|
28
N/A
|
20
-29%
|
56
+182%
|
38
-31%
|
20
-49%
|
|
Total Liabilities & Equity |
14
N/A
|
28
+104%
|
44
+57%
|
37
-15%
|
76
+102%
|
55
-27%
|
39
-30%
|
|
Shares Outstanding | ||||||||
Common Shares Outstanding |
103
|
103
|
103
|
104
|
117
|
118
|
118
|