Prophecy International Holdings Limited (ASX:PRO)

ASX:PRO 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	9.08	11.71	11.74	12.99	3.13	4.4
Cash & Short-Term Investments	9.08	11.71	11.74	12.99	3.13	4.4
Cash Growth	-7.86%	-0.21%	-9.64%	315.30%	-28.90%	0.53%
Accounts Receivable	2.72	3.13	3.46	3.05	2.55	2.87
Other Receivables	0.03	0.03	0.62	0.44	0.33	0.03
Receivables	2.75	3.16	4.08	3.49	2.88	2.9
Prepaid Expenses	-	1.04	0.74	0.64	0.58	0.51
Other Current Assets	2.49	1.51	1.6	1.28	0.94	-
Total Current Assets	14.33	17.42	18.16	18.4	7.52	7.81
Property, Plant & Equipment	0.79	1.01	1.54	0.76	1.17	1.63
Goodwill	-	2.13	2.13	2.13	2.13	2.13
Other Intangible Assets	4.99	3.11	3.93	4.89	6.02	7.29
Long-Term Deferred Tax Assets	-	0.28	-	-	0.8	1.07
Long-Term Deferred Charges	0.87	0.87	1.2	1.2	0.65	-
Other Long-Term Assets	-	0.01	0.01	0.01	0.01	0.01
Total Assets	20.99	24.83	26.97	27.39	18.29	19.95
Accounts Payable	1.99	1.69	0.95	0.87	0.68	0.68
Accrued Expenses	1.78	1.86	1.72	1.63	1.17	1.02
Current Portion of Leases	0.28	0.39	0.43	0.21	0.53	0.48
Current Income Taxes Payable	-	-	-	-	-	0.38
Current Unearned Revenue	8.07	8.87	8.48	5.03	3.2	3.6
Other Current Liabilities	-	0.78	0.89	0.76	0.72	0.61
Total Current Liabilities	12.12	13.6	12.47	8.5	6.3	6.77
Long-Term Leases	0.41	0.49	0.88	0.41	0.54	0.91
Long-Term Unearned Revenue	2.36	2.51	1.22	3.17	1.14	0.96
Long-Term Deferred Tax Liabilities	-	-	0.12	0.43	0.78	1.11
Total Liabilities	15.02	16.73	14.86	12.64	8.92	9.9
Common Stock	35.83	35.82	35.81	35.8	28.5	28.5
Retained Earnings	-29.15	-27.3	-23.06	-20.57	-18.85	-17.82
Comprehensive Income & Other	-0.54	-0.25	-0.47	-0.28	-0.03	-0.31
Total Common Equity	6.14	8.28	12.29	14.95	9.62	10.37
Minority Interest	-0.17	-0.17	-0.18	-0.19	-0.24	-0.33
Shareholders' Equity	5.97	8.1	12.1	14.76	9.38	10.04
Total Liabilities & Equity	20.99	24.83	26.97	27.39	18.29	19.95
Total Debt	0.69	0.88	1.31	0.61	1.07	1.39
Net Cash (Debt)	8.39	10.83	10.42	12.37	2.05	3.01
Net Cash Growth	-4.37%	3.88%	-15.77%	502.25%	-31.77%	-31.19%
Net Cash Per Share	0.11	0.15	0.14	0.18	0.03	0.05
Filing Date Shares Outstanding	73.63	73.63	73.61	73.59	64.06	64.06
Total Common Shares Outstanding	73.63	73.63	73.61	73.59	64.06	64.06
Working Capital	2.21	3.83	5.69	9.91	1.23	1.05
Book Value Per Share	0.08	0.11	0.17	0.20	0.15	0.16
Tangible Book Value	1.14	3.04	6.23	7.94	1.47	0.96
Tangible Book Value Per Share	0.02	0.04	0.08	0.11	0.02	0.01
Machinery	-	1	1.84	1.66	1.54	1.53

Source: S&P Global Market Intelligence. Standard template. Financial Sources.