Pro Medicus Ltd
ASX:PME
Balance Sheet
Balance Sheet Decomposition
Pro Medicus Ltd
Pro Medicus Ltd
Balance Sheet
Pro Medicus Ltd
| Jun-2002 | 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 |
2
|
10
|
10
|
10
|
11
|
2
|
4
|
6
|
4
|
3
|
5
|
16
|
13
|
13
|
16
|
23
|
11
|
24
|
29
|
42
|
64
|
30
|
60
|
175
|
|
| Cash |
2
|
10
|
10
|
10
|
11
|
2
|
4
|
6
|
4
|
3
|
5
|
16
|
13
|
13
|
16
|
23
|
11
|
24
|
29
|
42
|
64
|
30
|
60
|
107
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
67
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
9
|
9
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
2
|
0
|
14
|
8
|
14
|
20
|
27
|
90
|
93
|
35
|
|
| Total Receivables |
3
|
2
|
2
|
4
|
2
|
4
|
4
|
6
|
6
|
4
|
2
|
3
|
3
|
4
|
7
|
7
|
8
|
19
|
17
|
24
|
28
|
41
|
49
|
65
|
|
| Accounts Receivables |
3
|
2
|
2
|
4
|
2
|
4
|
4
|
4
|
5
|
4
|
1
|
2
|
3
|
3
|
6
|
7
|
8
|
19
|
14
|
24
|
28
|
40
|
49
|
65
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
7
|
3
|
4
|
5
|
|
| Total Current Assets |
11
|
12
|
13
|
14
|
14
|
16
|
17
|
12
|
10
|
7
|
10
|
21
|
19
|
17
|
25
|
30
|
34
|
52
|
61
|
88
|
120
|
164
|
207
|
280
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
2
|
2
|
3
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
2
|
0
|
0
|
|
| Accumulated Depreciation |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
1
|
1
|
2
|
2
|
9
|
12
|
14
|
11
|
7
|
9
|
12
|
14
|
15
|
17
|
18
|
19
|
20
|
22
|
21
|
20
|
21
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
1
|
1
|
1
|
2
|
4
|
4
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
7
|
12
|
12
|
14
|
11
|
12
|
17
|
24
|
|
| Total Assets |
11
N/A
|
13
+10%
|
13
+4%
|
15
+18%
|
16
+1%
|
18
+13%
|
20
+11%
|
22
+12%
|
24
+10%
|
23
-4%
|
23
+0%
|
29
+27%
|
29
-1%
|
30
+3%
|
39
+31%
|
47
+20%
|
61
+29%
|
84
+38%
|
96
+13%
|
126
+31%
|
157
+25%
|
202
+29%
|
257
+27%
|
339
+32%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
6
|
|
| 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
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Current Liabilities |
3
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
6
|
4
|
3
|
5
|
5
|
7
|
11
|
9
|
14
|
22
|
25
|
28
|
35
|
|
| Total Current Liabilities |
4
|
1
|
2
|
2
|
2
|
3
|
3
|
5
|
4
|
4
|
4
|
7
|
6
|
5
|
8
|
7
|
10
|
14
|
13
|
18
|
27
|
31
|
35
|
43
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
1
|
2
|
2
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
4
|
3
|
2
|
2
|
3
|
4
|
5
|
5
|
6
|
7
|
7
|
8
|
8
|
8
|
8
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
15
|
14
|
17
|
19
|
23
|
26
|
29
|
|
| Total Liabilities |
4
N/A
|
2
-54%
|
2
+10%
|
3
+31%
|
2
-11%
|
3
+43%
|
4
+15%
|
6
+54%
|
7
+25%
|
8
+8%
|
7
-10%
|
8
+18%
|
9
+1%
|
8
-4%
|
12
+47%
|
12
+3%
|
26
+110%
|
35
+35%
|
35
+1%
|
44
+24%
|
55
+26%
|
63
+15%
|
70
+10%
|
82
+17%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
24
|
35
|
|
| Retained Earnings |
7
|
11
|
11
|
13
|
13
|
14
|
15
|
16
|
18
|
16
|
17
|
21
|
20
|
22
|
26
|
33
|
33
|
48
|
59
|
79
|
101
|
137
|
165
|
222
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
0
|
|
| Total Equity |
7
N/A
|
11
+44%
|
11
+3%
|
13
+16%
|
13
+3%
|
14
+8%
|
16
+10%
|
16
+3%
|
17
+4%
|
15
-10%
|
16
+5%
|
21
+31%
|
21
-1%
|
22
+6%
|
27
+25%
|
35
+27%
|
35
+1%
|
49
+41%
|
60
+22%
|
82
+36%
|
102
+25%
|
139
+36%
|
188
+35%
|
257
+37%
|
|
| Total Liabilities & Equity |
11
N/A
|
13
+10%
|
13
+4%
|
15
+18%
|
16
+1%
|
18
+13%
|
20
+11%
|
22
+12%
|
24
+10%
|
23
-4%
|
23
+0%
|
29
+27%
|
29
-1%
|
30
+3%
|
39
+31%
|
47
+20%
|
61
+29%
|
84
+38%
|
96
+13%
|
126
+31%
|
157
+25%
|
202
+29%
|
257
+27%
|
339
+32%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
102
|
103
|
103
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
|