L1 Group Ltd
F:PIJ0
Balance Sheet
Balance Sheet Decomposition
L1 Group Ltd
L1 Group Ltd
Balance Sheet
L1 Group Ltd
| Jun-2003 | Jun-2004 | Jun-2005 | 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
|
5
|
134
|
256
|
73
|
171
|
0
|
0
|
0
|
0
|
0
|
0
|
128
|
119
|
154
|
164
|
113
|
105
|
143
|
87
|
86
|
120
|
72
|
|
| Cash |
0
|
5
|
134
|
256
|
73
|
171
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
128
|
119
|
154
|
164
|
113
|
105
|
143
|
87
|
86
|
120
|
72
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
180
|
225
|
241
|
239
|
334
|
368
|
199
|
235
|
75
|
28
|
82
|
50
|
50
|
90
|
100
|
130
|
50
|
|
| Total Receivables |
54
|
116
|
15
|
21
|
24
|
19
|
28
|
25
|
23
|
21
|
27
|
32
|
40
|
29
|
29
|
54
|
26
|
33
|
26
|
27
|
24
|
17
|
10
|
|
| Accounts Receivables |
0
|
0
|
15
|
21
|
24
|
19
|
24
|
21
|
21
|
19
|
25
|
30
|
39
|
28
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
0
|
116
|
0
|
0
|
0
|
0
|
4
|
3
|
2
|
3
|
3
|
2
|
1
|
1
|
0
|
54
|
26
|
33
|
25
|
27
|
24
|
17
|
10
|
|
| Other Current Assets |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
2
|
|
| Total Current Assets |
54
|
121
|
150
|
279
|
98
|
191
|
209
|
250
|
265
|
262
|
363
|
402
|
368
|
385
|
259
|
248
|
223
|
190
|
221
|
207
|
212
|
270
|
134
|
|
| PP&E Net |
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
13
|
10
|
7
|
5
|
14
|
12
|
|
| PP&E Gross |
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
13
|
10
|
7
|
5
|
14
|
12
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
4
|
5
|
6
|
7
|
8
|
8
|
6
|
7
|
10
|
12
|
15
|
18
|
|
| Intangible Assets |
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
2
|
5
|
1
|
4
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
92
|
96
|
118
|
125
|
108
|
92
|
72
|
28
|
32
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
4
|
5
|
3
|
2
|
2
|
1
|
0
|
2
|
0
|
0
|
0
|
99
|
0
|
28
|
44
|
43
|
62
|
34
|
72
|
|
| Total Assets |
55
N/A
|
127
+128%
|
153
+21%
|
284
+86%
|
105
-63%
|
199
+89%
|
215
+8%
|
255
+19%
|
269
+6%
|
265
-1%
|
366
+38%
|
406
+11%
|
371
-9%
|
387
+4%
|
354
-9%
|
445
+26%
|
344
-23%
|
355
+3%
|
382
+8%
|
350
-9%
|
351
+0%
|
346
-1%
|
249
-28%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
8
|
18
|
3
|
4
|
8
|
6
|
6
|
10
|
3
|
3
|
3
|
7
|
4
|
4
|
3
|
4
|
6
|
4
|
4
|
4
|
7
|
9
|
3
|
|
| Accrued Liabilities |
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
19
|
|
| Short-Term Debt |
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Current Liabilities |
7
|
12
|
14
|
61
|
18
|
14
|
12
|
17
|
17
|
13
|
16
|
21
|
12
|
15
|
11
|
19
|
7
|
13
|
12
|
6
|
2
|
1
|
2
|
|
| Total Current Liabilities |
15
|
30
|
18
|
66
|
27
|
22
|
19
|
28
|
22
|
18
|
22
|
31
|
19
|
22
|
17
|
27
|
17
|
22
|
22
|
16
|
16
|
16
|
26
|
|
| Long-Term Debt |
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
5
|
3
|
1
|
11
|
9
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
2
|
1
|
1
|
6
|
4
|
6
|
11
|
4
|
2
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
76
|
0
|
0
|
0
|
0
|
1
|
3
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
|
| Total Liabilities |
15
N/A
|
35
+136%
|
18
-47%
|
66
+263%
|
27
-59%
|
22
-22%
|
20
-5%
|
29
+43%
|
22
-24%
|
19
-16%
|
22
+16%
|
31
+41%
|
22
-30%
|
52
+139%
|
19
-64%
|
110
+483%
|
23
-79%
|
36
+57%
|
40
+11%
|
26
-35%
|
23
-13%
|
32
+40%
|
38
+18%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
4
|
11
|
13
|
30
|
629
|
629
|
629
|
629
|
629
|
629
|
713
|
723
|
751
|
748
|
743
|
751
|
751
|
751
|
751
|
751
|
751
|
746
|
746
|
|
| Retained Earnings |
37
|
81
|
122
|
188
|
551
|
452
|
435
|
404
|
382
|
383
|
369
|
342
|
402
|
412
|
408
|
396
|
403
|
398
|
367
|
382
|
374
|
382
|
487
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
28
|
33
|
36
|
45
|
49
|
50
|
47
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
1
|
0
|
0
|
0
|
|
| Total Equity |
41
N/A
|
92
+125%
|
135
+46%
|
218
+62%
|
78
-64%
|
178
+128%
|
194
+9%
|
225
+16%
|
247
+9%
|
247
0%
|
344
+40%
|
375
+9%
|
349
-7%
|
335
-4%
|
335
0%
|
335
+0%
|
321
-4%
|
319
-1%
|
342
+7%
|
324
-5%
|
328
+1%
|
314
-4%
|
212
-33%
|
|
| Total Liabilities & Equity |
55
N/A
|
127
+128%
|
153
+21%
|
284
+86%
|
105
-63%
|
199
+89%
|
215
+8%
|
255
+19%
|
269
+6%
|
265
-1%
|
366
+38%
|
406
+11%
|
371
-9%
|
387
+4%
|
354
-9%
|
445
+26%
|
344
-23%
|
355
+3%
|
382
+8%
|
350
-9%
|
351
+0%
|
346
-1%
|
249
-28%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
561
|
561
|
561
|
561
|
561
|
561
|
561
|
561
|
561
|
561
|
578
|
580
|
587
|
587
|
587
|
583
|
582
|
580
|
579
|
573
|
569
|
560
|
556
|
|