Cleanaway Waste Management Ltd
ASX:CWY
Balance Sheet
Balance Sheet Decomposition
Cleanaway Waste Management Ltd
Cleanaway Waste Management Ltd
Balance Sheet
Cleanaway Waste Management 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 |
12
|
12
|
23
|
55
|
223
|
47
|
65
|
109
|
81
|
72
|
74
|
190
|
37
|
48
|
43
|
52
|
56
|
80
|
69
|
67
|
102
|
121
|
87
|
|
| Cash |
12
|
12
|
23
|
55
|
223
|
47
|
65
|
109
|
81
|
72
|
74
|
190
|
37
|
48
|
43
|
52
|
56
|
80
|
69
|
67
|
102
|
121
|
87
|
|
| Short-Term Investments |
0
|
6
|
15
|
0
|
0
|
12
|
5
|
32
|
8
|
6
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
13
|
49
|
63
|
96
|
313
|
359
|
362
|
295
|
312
|
306
|
283
|
233
|
232
|
224
|
248
|
378
|
386
|
353
|
376
|
536
|
552
|
557
|
571
|
|
| Accounts Receivables |
12
|
40
|
57
|
91
|
276
|
313
|
303
|
259
|
292
|
287
|
258
|
212
|
219
|
218
|
242
|
362
|
376
|
343
|
366
|
515
|
536
|
544
|
549
|
|
| Other Receivables |
1
|
8
|
6
|
6
|
37
|
46
|
60
|
36
|
20
|
19
|
25
|
21
|
12
|
6
|
6
|
16
|
11
|
9
|
10
|
21
|
15
|
13
|
23
|
|
| Inventory |
68
|
75
|
80
|
70
|
129
|
165
|
152
|
147
|
132
|
175
|
165
|
11
|
17
|
17
|
11
|
21
|
20
|
19
|
22
|
27
|
31
|
58
|
65
|
|
| Other Current Assets |
0
|
3
|
6
|
9
|
12
|
30
|
52
|
41
|
14
|
19
|
28
|
12
|
26
|
34
|
33
|
24
|
26
|
19
|
25
|
26
|
30
|
40
|
46
|
|
| Total Current Assets |
94
|
145
|
186
|
230
|
677
|
612
|
636
|
624
|
546
|
577
|
552
|
446
|
312
|
323
|
335
|
475
|
489
|
470
|
493
|
656
|
715
|
776
|
769
|
|
| PP&E Net |
29
|
129
|
162
|
215
|
793
|
965
|
1 092
|
1 128
|
1 029
|
1 036
|
1 084
|
822
|
860
|
897
|
937
|
1 184
|
1 232
|
1 591
|
1 721
|
2 049
|
2 187
|
2 388
|
2 554
|
|
| PP&E Gross |
29
|
129
|
162
|
0
|
0
|
965
|
1 092
|
1 128
|
1 029
|
1 036
|
1 084
|
822
|
860
|
897
|
937
|
1 184
|
1 232
|
1 591
|
1 721
|
2 049
|
2 187
|
2 388
|
2 554
|
|
| Accumulated Depreciation |
5
|
67
|
73
|
0
|
0
|
281
|
411
|
552
|
689
|
823
|
1 042
|
1 012
|
1 143
|
1 204
|
1 325
|
1 427
|
1 572
|
1 725
|
1 879
|
2 096
|
2 374
|
2 591
|
2 828
|
|
| Intangible Assets |
0
|
1
|
2
|
32
|
205
|
540
|
384
|
254
|
170
|
147
|
85
|
81
|
344
|
348
|
356
|
514
|
498
|
479
|
469
|
708
|
660
|
626
|
639
|
|
| Goodwill |
5
|
30
|
61
|
115
|
2 276
|
2 002
|
2 032
|
2 159
|
1 892
|
1 900
|
1 778
|
1 191
|
1 196
|
1 196
|
1 229
|
1 797
|
1 827
|
1 828
|
1 852
|
2 352
|
2 412
|
2 442
|
2 442
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
16
|
20
|
23
|
20
|
27
|
40
|
22
|
|
| Long-Term Investments |
0
|
7
|
8
|
9
|
61
|
93
|
39
|
43
|
35
|
28
|
30
|
12
|
12
|
11
|
12
|
14
|
4
|
38
|
42
|
52
|
52
|
53
|
78
|
|
| Other Long-Term Assets |
11
|
16
|
12
|
9
|
17
|
37
|
68
|
71
|
44
|
71
|
108
|
182
|
146
|
134
|
90
|
57
|
64
|
98
|
53
|
12
|
20
|
48
|
75
|
|
| Other Assets |
5
|
30
|
61
|
115
|
2 276
|
2 002
|
2 032
|
2 159
|
1 892
|
1 900
|
1 778
|
1 191
|
1 196
|
1 196
|
1 229
|
1 797
|
1 827
|
1 828
|
1 852
|
2 352
|
2 412
|
2 442
|
2 442
|
|
| Total Assets |
138
N/A
|
327
+137%
|
431
+32%
|
610
+42%
|
4 028
+561%
|
4 249
+6%
|
4 251
+0%
|
4 279
+1%
|
3 716
-13%
|
3 760
+1%
|
3 636
-3%
|
2 733
-25%
|
2 870
+5%
|
2 910
+1%
|
2 958
+2%
|
4 047
+37%
|
4 129
+2%
|
4 523
+10%
|
4 652
+3%
|
5 849
+26%
|
6 073
+4%
|
6 373
+5%
|
6 578
+3%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
43
|
52
|
80
|
96
|
242
|
270
|
249
|
214
|
230
|
291
|
265
|
181
|
81
|
86
|
91
|
113
|
123
|
116
|
149
|
219
|
226
|
236
|
246
|
|
| Accrued Liabilities |
0
|
0
|
0
|
11
|
29
|
33
|
34
|
43
|
47
|
45
|
45
|
37
|
43
|
40
|
46
|
76
|
67
|
71
|
79
|
91
|
97
|
117
|
114
|
|
| 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 |
9
|
37
|
35
|
24
|
23
|
392
|
2 422
|
47
|
85
|
238
|
22
|
2
|
1
|
1
|
62
|
14
|
17
|
70
|
77
|
101
|
98
|
110
|
215
|
|
| Other Current Liabilities |
7
|
10
|
40
|
25
|
46
|
69
|
127
|
76
|
103
|
134
|
130
|
75
|
203
|
187
|
181
|
230
|
270
|
275
|
260
|
487
|
463
|
536
|
466
|
|
| Total Current Liabilities |
59
|
99
|
155
|
155
|
341
|
764
|
2 832
|
380
|
465
|
708
|
461
|
295
|
329
|
313
|
380
|
432
|
478
|
532
|
564
|
898
|
885
|
999
|
1 041
|
|
| Long-Term Debt |
5
|
108
|
133
|
260
|
2 276
|
1 939
|
33
|
1 655
|
1 406
|
890
|
1 032
|
51
|
351
|
359
|
308
|
712
|
698
|
996
|
996
|
1 583
|
1 491
|
1 622
|
1 590
|
|
| Deferred Income Tax |
1
|
5
|
3
|
7
|
30
|
29
|
20
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
11
|
3
|
3
|
10
|
24
|
18
|
10
|
2
|
5
|
7
|
9
|
8
|
7
|
0
|
0
|
2
|
1
|
2
|
3
|
4
|
4
|
4
|
|
| Other Liabilities |
19
|
21
|
18
|
6
|
86
|
10
|
10
|
11
|
9
|
10
|
136
|
329
|
435
|
457
|
444
|
416
|
418
|
424
|
455
|
739
|
753
|
750
|
901
|
|
| Total Liabilities |
83
N/A
|
243
+191%
|
311
+28%
|
432
+39%
|
2 742
+535%
|
2 765
+1%
|
2 912
+5%
|
2 086
-28%
|
1 881
-10%
|
1 614
-14%
|
1 636
+1%
|
683
-58%
|
1 123
+64%
|
1 135
+1%
|
1 133
0%
|
1 559
+38%
|
1 595
+2%
|
1 953
+22%
|
2 018
+3%
|
3 223
+60%
|
3 132
-3%
|
3 375
+8%
|
3 535
+5%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
53
|
74
|
97
|
122
|
1 106
|
1 221
|
1 343
|
2 071
|
2 071
|
2 372
|
2 322
|
2 322
|
2 072
|
2 076
|
2 083
|
2 671
|
2 678
|
2 689
|
2 696
|
2 701
|
3 102
|
3 107
|
3 111
|
|
| Retained Earnings |
2
|
10
|
24
|
56
|
143
|
279
|
6
|
127
|
167
|
153
|
319
|
301
|
358
|
336
|
287
|
218
|
144
|
119
|
61
|
78
|
161
|
110
|
67
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
4
|
33
|
37
|
40
|
35
|
34
|
33
|
30
|
32
|
35
|
29
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
32
|
49
|
47
|
45
|
105
|
107
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
1
|
0
|
1
|
|
| Total Equity |
55
N/A
|
84
+54%
|
120
+43%
|
178
+48%
|
1 286
+622%
|
1 484
+15%
|
1 339
-10%
|
2 193
+64%
|
1 835
-16%
|
2 146
+17%
|
2 001
-7%
|
2 050
+2%
|
1 746
-15%
|
1 775
+2%
|
1 825
+3%
|
2 488
+36%
|
2 534
+2%
|
2 570
+1%
|
2 634
+2%
|
2 625
0%
|
2 942
+12%
|
2 997
+2%
|
3 043
+2%
|
|
| Total Liabilities & Equity |
138
N/A
|
327
+137%
|
431
+32%
|
610
+42%
|
4 028
+561%
|
4 249
+6%
|
4 251
+0%
|
4 279
+1%
|
3 716
-13%
|
3 760
+1%
|
3 636
-3%
|
2 733
-25%
|
2 870
+5%
|
2 910
+1%
|
2 958
+2%
|
4 047
+37%
|
4 129
+2%
|
4 523
+10%
|
4 652
+3%
|
5 849
+26%
|
6 073
+4%
|
6 373
+5%
|
6 578
+3%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
290
|
290
|
290
|
295
|
405
|
416
|
451
|
1 096
|
1 096
|
1 607
|
1 607
|
1 608
|
1 608
|
1 615
|
1 621
|
2 037
|
2 045
|
2 054
|
2 059
|
2 063
|
2 226
|
2 229
|
2 232
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|