DXN Limited (ASX:DXN)

DXN Limited Balance Sheet

Financials in millions AUD. Fiscal year is July - June.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Cash & Equivalents	5.1	2.98	0.71	1.92	1.66	3.59
Short-Term Investments	-	-	-	-	-	0.01
Cash & Short-Term Investments	5.1	2.98	0.71	1.92	1.66	3.61
Cash Growth	446.70%	320.13%	-63.10%	15.67%	-53.86%	-32.97%
Accounts Receivable	1.02	1.23	0.22	0.64	0.67	0.33
Other Receivables	0.05	0.02	-	0.01	0	0.06
Receivables	1.08	1.25	0.22	0.65	0.67	0.39
Inventory	0.21	0.37	0.38	1.25	1.23	1.2
Prepaid Expenses	0.22	0.04	0.13	0.12	0.11	0.5
Restricted Cash	-	0.12	-	-	-	-
Other Current Assets	0.81	0.13	6.6	0.01	0.56	-
Total Current Assets	7.41	4.88	8.04	3.96	4.23	5.7
Property, Plant & Equipment	4.94	5.33	9.52	18.38	17.11	21.32
Goodwill	1.99	1.99	0.03	1.99	0.03	0.03
Other Intangible Assets	0.92	0.99	0.02	1.81	1.48	1.71
Long-Term Deferred Charges	0.31	0.26	0.62	0.61	-	-
Other Long-Term Assets	0.03	0.71	0.27	0.53	1.03	3.09
Total Assets	15.6	14.16	18.48	27.27	23.87	31.84
Accounts Payable	1.44	0.78	0.45	2.15	1.35	0.47
Accrued Expenses	0.34	0.28	0.3	0.32	0.71	0.31
Current Portion of Long-Term Debt	3.19	0.08	0.14	0.06	1.03	0.87
Current Portion of Leases	0.31	0.66	0.72	0.73	0.63	1.1
Current Unearned Revenue	0.88	3.48	1.11	0.33	0.39	0.73
Other Current Liabilities	1.03	1.01	3.22	1.04	0.27	0.15
Total Current Liabilities	7.19	6.3	5.94	4.63	4.38	3.64
Long-Term Debt	0.06	4.08	4.11	4	0.61	2.49
Long-Term Leases	3.33	3.49	8.19	10.78	7.88	10.79
Other Long-Term Liabilities	0.66	0.69	0.41	0.42	-	-
Total Liabilities	11.25	14.57	18.66	19.82	12.86	16.92
Common Stock	53.33	47.4	45.42	43.47	40.35	39.6
Retained Earnings	-49.3	-48.21	-47.03	-37.42	-30.51	-25.7
Comprehensive Income & Other	0.33	0.41	1.43	1.39	1.18	1.02
Shareholders' Equity	4.35	-0.41	-0.18	7.45	11.01	14.92
Total Liabilities & Equity	15.6	14.16	18.48	27.27	23.87	31.84
Total Debt	6.9	8.32	13.16	15.56	10.14	15.25
Net Cash (Debt)	-1.8	-5.34	-12.45	-13.64	-8.48	-11.65
Net Cash Per Share	-0.01	-0.04	-0.11	-0.15	-0.12	-0.36
Filing Date Shares Outstanding	281.25	184.89	114.89	98.09	73.69	70.04
Total Common Shares Outstanding	281.25	184.89	114.75	98.09	73.69	70.04
Working Capital	0.23	-1.42	2.1	-0.67	-0.14	2.06
Book Value Per Share	0.02	-0.00	-0.00	0.08	0.15	0.21
Tangible Book Value	1.45	-3.39	-0.22	3.65	9.51	13.19
Tangible Book Value Per Share	0.01	-0.02	-0.00	0.04	0.13	0.19
Machinery	2.69	2.66	1.91	11.13	11.92	12.68
Construction In Progress	-	-	-	-	-	0.02
Leasehold Improvements	0.77	0.76	0	3.05	2.29	2.29

Updated Feb 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.