NRW Holdings Ltd
ASX:NWH
Balance Sheet
Balance Sheet Decomposition
NRW Holdings Ltd
NRW Holdings Ltd
Balance Sheet
NRW Holdings Ltd
| 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 |
17
|
3
|
21
|
21
|
71
|
138
|
131
|
156
|
35
|
37
|
42
|
59
|
65
|
170
|
147
|
219
|
228
|
247
|
266
|
|
| Cash |
17
|
3
|
21
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
71
|
138
|
131
|
156
|
35
|
37
|
42
|
59
|
65
|
170
|
147
|
219
|
228
|
247
|
266
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
67
|
133
|
118
|
168
|
155
|
280
|
209
|
201
|
80
|
36
|
53
|
121
|
158
|
372
|
420
|
407
|
364
|
430
|
405
|
|
| Accounts Receivables |
55
|
76
|
83
|
69
|
108
|
134
|
67
|
46
|
35
|
20
|
28
|
35
|
153
|
364
|
408
|
379
|
349
|
403
|
389
|
|
| Other Receivables |
12
|
57
|
35
|
99
|
48
|
146
|
142
|
155
|
45
|
16
|
25
|
86
|
5
|
9
|
11
|
29
|
15
|
28
|
16
|
|
| Inventory |
9
|
10
|
13
|
13
|
23
|
33
|
49
|
37
|
28
|
17
|
16
|
22
|
31
|
57
|
57
|
70
|
97
|
104
|
137
|
|
| Other Current Assets |
2
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
4
|
3
|
5
|
5
|
6
|
9
|
90
|
22
|
25
|
26
|
30
|
|
| Total Current Assets |
94
|
149
|
155
|
206
|
252
|
456
|
394
|
399
|
147
|
93
|
116
|
207
|
260
|
609
|
713
|
719
|
714
|
807
|
837
|
|
| PP&E Net |
84
|
123
|
126
|
153
|
269
|
367
|
388
|
355
|
190
|
173
|
174
|
210
|
240
|
510
|
370
|
468
|
536
|
593
|
645
|
|
| PP&E Gross |
84
|
123
|
126
|
153
|
269
|
367
|
388
|
355
|
190
|
173
|
174
|
210
|
240
|
510
|
370
|
468
|
536
|
593
|
645
|
|
| Accumulated Depreciation |
11
|
48
|
66
|
92
|
121
|
160
|
182
|
222
|
382
|
337
|
340
|
357
|
377
|
456
|
545
|
617
|
651
|
721
|
822
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
13
|
5
|
3
|
2
|
20
|
24
|
34
|
44
|
41
|
43
|
37
|
41
|
|
| Goodwill |
27
|
27
|
27
|
24
|
24
|
24
|
24
|
20
|
0
|
0
|
0
|
40
|
40
|
85
|
168
|
168
|
170
|
170
|
170
|
|
| Note Receivable |
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
3
|
5
|
3
|
3
|
16
|
22
|
27
|
4
|
7
|
|
| Other Long-Term Assets |
3
|
3
|
4
|
1
|
0
|
0
|
0
|
0
|
23
|
28
|
36
|
39
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
27
|
27
|
27
|
24
|
24
|
24
|
24
|
20
|
0
|
0
|
0
|
40
|
40
|
85
|
168
|
168
|
170
|
170
|
170
|
|
| Total Assets |
208
N/A
|
312
+50%
|
312
+0%
|
384
+23%
|
545
+42%
|
847
+55%
|
814
-4%
|
786
-3%
|
369
-53%
|
300
-19%
|
332
+10%
|
520
+57%
|
589
+13%
|
1 243
+111%
|
1 311
+5%
|
1 419
+8%
|
1 490
+5%
|
1 612
+8%
|
1 701
+6%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
34
|
41
|
68
|
88
|
83
|
168
|
116
|
67
|
39
|
18
|
29
|
79
|
99
|
332
|
186
|
234
|
250
|
234
|
267
|
|
| Accrued Liabilities |
0
|
0
|
2
|
3
|
3
|
2
|
1
|
105
|
49
|
31
|
32
|
61
|
83
|
0
|
131
|
121
|
103
|
121
|
158
|
|
| Short-Term Debt |
35
|
20
|
2
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
20
|
34
|
33
|
29
|
52
|
50
|
52
|
49
|
142
|
37
|
17
|
36
|
45
|
97
|
92
|
82
|
93
|
93
|
115
|
|
| Other Current Liabilities |
40
|
46
|
38
|
63
|
59
|
133
|
97
|
23
|
7
|
3
|
6
|
9
|
7
|
110
|
96
|
119
|
116
|
167
|
215
|
|
| Total Current Liabilities |
130
|
141
|
143
|
183
|
197
|
353
|
266
|
245
|
237
|
90
|
83
|
186
|
235
|
539
|
518
|
556
|
562
|
615
|
755
|
|
| Long-Term Debt |
28
|
45
|
26
|
32
|
71
|
149
|
167
|
140
|
0
|
59
|
46
|
56
|
55
|
213
|
212
|
203
|
219
|
232
|
296
|
|
| Deferred Income Tax |
4
|
0
|
0
|
0
|
10
|
16
|
27
|
28
|
0
|
0
|
0
|
0
|
0
|
1
|
15
|
51
|
90
|
99
|
31
|
|
| Other Liabilities |
0
|
9
|
1
|
0
|
0
|
0
|
1
|
2
|
3
|
2
|
3
|
5
|
7
|
18
|
21
|
17
|
9
|
15
|
9
|
|
| Total Liabilities |
162
N/A
|
194
+20%
|
170
-13%
|
215
+27%
|
278
+29%
|
518
+86%
|
461
-11%
|
414
-10%
|
241
-42%
|
151
-37%
|
132
-12%
|
248
+87%
|
297
+20%
|
771
+159%
|
766
-1%
|
827
+8%
|
880
+6%
|
960
+9%
|
1 091
+14%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
31
|
80
|
81
|
82
|
157
|
157
|
156
|
156
|
156
|
156
|
177
|
206
|
206
|
333
|
383
|
383
|
383
|
383
|
383
|
|
| Retained Earnings |
15
|
38
|
62
|
87
|
110
|
173
|
197
|
216
|
28
|
6
|
22
|
67
|
86
|
140
|
162
|
208
|
227
|
269
|
226
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
46
N/A
|
117
+158%
|
142
+21%
|
169
+19%
|
267
+58%
|
329
+23%
|
353
+7%
|
372
+5%
|
128
-65%
|
150
+17%
|
199
+33%
|
273
+37%
|
291
+7%
|
472
+62%
|
545
+15%
|
591
+8%
|
610
+3%
|
653
+7%
|
610
-7%
|
|
| Total Liabilities & Equity |
208
N/A
|
312
+50%
|
312
+0%
|
384
+23%
|
545
+42%
|
847
+55%
|
814
-4%
|
786
-3%
|
369
-53%
|
300
-19%
|
332
+10%
|
520
+57%
|
589
+13%
|
1 243
+111%
|
1 311
+5%
|
1 419
+8%
|
1 490
+5%
|
1 612
+8%
|
1 701
+6%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
226
|
251
|
251
|
251
|
279
|
279
|
279
|
279
|
279
|
279
|
322
|
371
|
376
|
427
|
449
|
449
|
451
|
455
|
457
|
|