Cooks Coffee Company Ltd
NZX:CCC
Balance Sheet
Balance Sheet Decomposition
Cooks Coffee Company Ltd
Cooks Coffee Company Ltd
Balance Sheet
Cooks Coffee Company Ltd
| Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
1
|
3
|
|
| Cash Equivalents |
1
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
1
|
3
|
|
| Total Receivables |
5
|
3
|
3
|
0
|
3
|
7
|
4
|
3
|
5
|
6
|
|
| Accounts Receivables |
5
|
3
|
3
|
0
|
1
|
5
|
1
|
1
|
2
|
2
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
2
|
2
|
3
|
2
|
3
|
4
|
|
| Inventory |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
3
|
7
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
|
| Total Current Assets |
10
|
10
|
4
|
2
|
4
|
9
|
6
|
5
|
7
|
9
|
|
| PP&E Net |
1
|
0
|
0
|
1
|
3
|
1
|
2
|
2
|
0
|
3
|
|
| Intangible Assets |
10
|
3
|
3
|
3
|
3
|
7
|
7
|
7
|
3
|
3
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
12
|
5
|
3
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
17
|
16
|
16
|
17
|
20
|
22
|
|
| Long-Term Investments |
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
12
|
5
|
3
|
0
|
0
|
|
| Total Assets |
21
N/A
|
13
-37%
|
11
-20%
|
8
-24%
|
26
+224%
|
45
+72%
|
37
-18%
|
35
-6%
|
30
-14%
|
36
+22%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
6
|
4
|
5
|
5
|
4
|
5
|
5
|
4
|
5
|
3
|
|
| Short-Term Debt |
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
4
|
3
|
6
|
6
|
5
|
6
|
4
|
5
|
5
|
|
| Other Current Liabilities |
0
|
2
|
0
|
0
|
0
|
12
|
3
|
2
|
1
|
1
|
|
| Total Current Liabilities |
10
|
12
|
9
|
10
|
10
|
23
|
13
|
11
|
10
|
9
|
|
| Long-Term Debt |
1
|
1
|
0
|
0
|
21
|
20
|
20
|
20
|
21
|
27
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
1
|
1
|
2
|
1
|
2
|
3
|
3
|
|
| Total Liabilities |
12
N/A
|
13
+16%
|
9
-35%
|
12
+33%
|
32
+172%
|
47
+47%
|
35
-25%
|
34
-3%
|
34
+0%
|
39
+16%
|
|
| Equity | |||||||||||
| Common Stock |
36
|
38
|
43
|
43
|
46
|
52
|
57
|
58
|
59
|
59
|
|
| Retained Earnings |
27
|
39
|
41
|
46
|
51
|
54
|
55
|
59
|
65
|
64
|
|
| Other Equity |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
|
| Total Equity |
9
N/A
|
0
N/A
|
2
N/A
|
4
N/A
|
6
-56%
|
2
+70%
|
2
N/A
|
1
-60%
|
4
N/A
|
3
+28%
|
|
| Total Liabilities & Equity |
21
N/A
|
13
-37%
|
11
-20%
|
8
-24%
|
26
+224%
|
45
+72%
|
37
-18%
|
35
-6%
|
30
-14%
|
36
+22%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
28
|
29
|
34
|
34
|
36
|
43
|
53
|
61
|
60
|
65
|
|