XRF Scientific Ltd
ASX:XRF
Balance Sheet
Balance Sheet Decomposition
XRF Scientific Ltd
XRF Scientific Ltd
Balance Sheet
XRF Scientific Ltd
| Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-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 |
0
|
2
|
0
|
1
|
1
|
0
|
1
|
2
|
3
|
2
|
2
|
0
|
0
|
2
|
4
|
5
|
7
|
10
|
12
|
12
|
|
| Cash |
0
|
2
|
0
|
1
|
1
|
0
|
1
|
2
|
3
|
2
|
2
|
0
|
0
|
2
|
4
|
5
|
7
|
5
|
4
|
5
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
8
|
7
|
|
| Short-Term Investments |
0
|
2
|
3
|
4
|
4
|
1
|
6
|
7
|
4
|
5
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
5
|
0
|
0
|
|
| Total Receivables |
3
|
3
|
3
|
2
|
2
|
5
|
5
|
4
|
4
|
3
|
4
|
5
|
4
|
4
|
4
|
4
|
6
|
9
|
10
|
10
|
|
| Accounts Receivables |
2
|
2
|
3
|
2
|
2
|
5
|
5
|
3
|
4
|
3
|
4
|
5
|
4
|
4
|
4
|
4
|
6
|
9
|
10
|
10
|
|
| Other Receivables |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
5
|
8
|
9
|
11
|
13
|
16
|
17
|
17
|
19
|
|
| Other Current Assets |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Total Current Assets |
5
|
8
|
8
|
9
|
9
|
9
|
15
|
15
|
13
|
13
|
12
|
11
|
13
|
16
|
19
|
23
|
29
|
37
|
39
|
42
|
|
| PP&E Net |
0
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
3
|
6
|
7
|
8
|
8
|
9
|
9
|
9
|
10
|
11
|
12
|
|
| PP&E Gross |
0
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
3
|
6
|
7
|
8
|
8
|
9
|
9
|
9
|
10
|
11
|
12
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
7
|
7
|
|
| Intangible Assets |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Goodwill |
5
|
5
|
5
|
5
|
5
|
11
|
11
|
11
|
13
|
14
|
14
|
14
|
15
|
15
|
15
|
15
|
15
|
16
|
15
|
16
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Other Assets |
5
|
5
|
5
|
5
|
5
|
11
|
11
|
11
|
13
|
14
|
14
|
14
|
15
|
15
|
15
|
15
|
15
|
16
|
15
|
16
|
|
| Total Assets |
11
N/A
|
15
+36%
|
16
+4%
|
17
+8%
|
17
-1%
|
24
+44%
|
31
+27%
|
31
+2%
|
32
+1%
|
32
+1%
|
34
+6%
|
35
+3%
|
38
+9%
|
42
+10%
|
45
+8%
|
48
+7%
|
56
+15%
|
66
+18%
|
68
+4%
|
73
+7%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
|
| Other Current Liabilities |
1
|
0
|
1
|
1
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
6
|
6
|
6
|
8
|
5
|
6
|
|
| Total Current Liabilities |
2
|
3
|
2
|
2
|
2
|
4
|
4
|
2
|
2
|
2
|
2
|
2
|
5
|
6
|
8
|
8
|
10
|
12
|
10
|
10
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
0
|
2
|
3
|
1
|
2
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
3
N/A
|
3
+7%
|
2
-28%
|
2
-11%
|
2
+13%
|
5
+131%
|
4
-14%
|
2
-46%
|
2
+8%
|
2
-13%
|
3
+60%
|
4
+20%
|
6
+57%
|
8
+27%
|
10
+21%
|
9
-3%
|
12
+30%
|
16
+35%
|
13
-18%
|
13
-5%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
7
|
11
|
11
|
11
|
11
|
13
|
18
|
18
|
18
|
18
|
19
|
19
|
19
|
19
|
19
|
19
|
20
|
20
|
21
|
25
|
|
| Retained Earnings |
1
|
1
|
3
|
4
|
4
|
7
|
9
|
11
|
11
|
12
|
12
|
12
|
13
|
15
|
16
|
20
|
23
|
28
|
33
|
34
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| Total Equity |
8
N/A
|
12
+45%
|
14
+11%
|
15
+11%
|
15
-3%
|
19
+32%
|
27
+37%
|
29
+10%
|
29
+0%
|
30
+2%
|
30
+2%
|
31
+1%
|
32
+3%
|
34
+7%
|
36
+5%
|
39
+10%
|
43
+11%
|
49
+13%
|
55
+11%
|
60
+10%
|
|
| Total Liabilities & Equity |
11
N/A
|
15
+36%
|
16
+4%
|
17
+8%
|
17
-1%
|
24
+44%
|
31
+27%
|
31
+2%
|
32
+1%
|
32
+1%
|
34
+6%
|
35
+3%
|
38
+9%
|
42
+10%
|
45
+8%
|
48
+7%
|
56
+15%
|
66
+18%
|
68
+4%
|
73
+7%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
51
|
80
|
92
|
92
|
92
|
104
|
129
|
132
|
132
|
132
|
134
|
134
|
134
|
134
|
134
|
135
|
136
|
137
|
138
|
141
|
|
| Preferred Shares Outstanding |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|