Immuron (IMRN) Balance Sheet Annual - Discounting Cash Flows
Immuron Limited
IMRN (NASDAQ)

* (except for per share items) of AUD
Period Ending: 2024
06-30
2023
06-30
2022
06-30
2021
06-30
2020
06-30
2019
06-30
2018
06-30
2017
06-30
2016
06-30
2015
06-30
2014
06-30
2013
06-30
2012
06-30
2011
06-30
2010
06-30
2009
06-30
2008
06-30
2007
06-30
2006
06-30
2005
06-30
2004
06-30
2002
06-30
2001
06-30
Report Filing: 2024-10-01 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30 2018-06-30 2017-06-30 2016-06-30 2015-06-30 2014-06-30 2013-06-30 2012-06-30 2011-06-30 2010-06-30 2009-06-30 2008-06-30 2007-06-30 2006-06-30 2005-06-30 2004-06-30 2002-06-30 2001-06-30
Total Current Assets 14.7 20.4 23.7 25.8 4.41 6.68 7.05 8.27 8.81 6.00 7.61 1.84 2.22 1.17 2.31 0.42 1.68 2.65 5.00 6.04 2.85 4.36 5.56
Cash and Short Term Investments 11.7 19.0 22.1 25.0 3.25 5.12 4.73 3.99 2.29 3.12 6.14 1.45 1.44 0.75 1.88 0.15 1.09 0.67 2.53 3.66 1.31 3.38 4.84
Cash & Equivalents 11.7 17.2 22.1 25.0 3.25 5.12 4.73 3.99 2.29 3.12 6.14 1.45 1.44 0.75 1.88 0.15 1.09 0.67 1.43 0.18 0.31 0.58 0.31
Short Term Investments 0.00 1.83 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.10 3.48 1.00 2.80 4.54
Receivables 1.39 0.42 0.66 0.33 0.33 0.30 0.49 0.27 0.15 0.22 0.52 0.02 0.52 0.08 0.15 0.03 0.27 1.01 0.82 0.97 0.61 0.52 0.39
Inventory 1.58 0.84 0.33 0.29 0.80 0.54 0.50 2.34 2.06 1.15 0.57 0.29 0.21 0.29 0.02 0.10 0.16 0.82 1.59 1.29 0.80 0.43 0.32
Other Current Assets 0.10 0.16 0.57 0.08 0.03 0.72 1.33 1.67 4.31 1.52 0.39 0.08 0.04 0.05 0.25 0.15 0.16 0.15 0.06 0.13 0.13 0.04 0.02
Total Assets 15.5 22.0 24.9 27.1 6.20 8.56 9.24 8.29 8.83 6.02 7.63 2.53 3.64 2.66 3.80 0.49 1.90 3.30 6.63 8.05 4.91 6.58 7.83
Total Non-Current Assets 0.82 1.58 1.18 1.30 1.79 0.02 0.02 0.02 0.02 0.02 0.02 0.69 1.42 1.49 1.49 0.07 0.22 0.64 1.63 2.01 2.06 2.21 2.27
Property, Plant and Equipment 0.15 0.20 0.23 0.03 0.07 0.02 0.02 0.02 0.02 0.02 0.02 0.01 0.02 0.03 0.03 0.07 0.22 0.64 1.63 1.74 1.77 1.88 1.92
Goodwill and Intangible Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.68 1.40 1.46 1.46 0.00 0.00 0.00 0.00 0.28 0.29 0.33 0.35
Goodwill 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Intangible Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.68 1.40 1.46 1.46 0.00 0.00 0.00 0.00 0.28 0.29 0.33 0.35
Long Term Investments 0.00 0.16 0.00 0.00 0.00 0.00 0.00 0.00 0.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Deferred Tax Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Long Term Assets 0.67 1.22 0.96 1.27 1.72 0.00 0.00 0.00 -0.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Current Liabilities 2.70 2.22 1.50 1.12 0.52 1.20 0.80 1.71 3.89 1.21 0.85 1.24 1.03 0.93 0.43 0.68 0.79 1.31 1.39 1.09 0.83 0.25 0.36
Accounts Payable 0.65 0.79 0.72 0.11 0.16 0.72 0.22 0.70 1.52 0.92 0.65 0.78 0.43 0.33 0.28 0.52 0.63 0.68 0.90 0.67 0.68 0.20 0.29
Notes Payable/Short Term Debt 0.04 0.04 0.03 0.02 0.04 0.00 0.00 0.37 1.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.00 0.00
Tax Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Deferred Revenue 0.00 0.70 0.00 0.00 0.00 0.00 0.00 0.02 -1.90 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.09 0.00 0.00 0.00 0.00 -2.80 -4.54
Other Current Liabilities 2.01 0.69 0.75 0.99 0.32 0.48 0.59 0.63 2.37 0.29 0.19 0.46 0.60 0.60 0.16 0.11 0.06 0.63 0.49 0.42 0.10 2.85 4.60
Total Liabilities 2.84 2.37 1.68 1.16 0.56 1.21 0.80 1.71 3.89 1.21 0.85 2.38 1.59 0.93 0.44 0.68 0.79 1.31 1.39 1.09 0.83 0.25 0.36
Total Non-Current Liabilities 0.14 0.15 0.18 0.04 0.04 0.01 0.00 0.00 0.00 0.00 0.00 1.15 0.56 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long Term Debt 0.13 0.15 0.18 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 1.15 0.56 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Deferred Tax Liabilities Non-Current 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Deferred Revenue Non-Current 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Lease Obligations 0.17 0.19 0.21 0.02 0.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.00 0.00
Other Long Term Liabilities -0.16 -0.19 -0.21 0.02 -0.04 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.03 0.00 0.00
Total Equity 12.7 19.6 23.2 25.9 5.64 7.35 8.44 6.57 4.94 4.81 6.79 0.14 2.05 1.73 3.36 -0.18 1.09 1.92 5.18 6.94 4.03 6.15 7.44
Non-Controlling Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Stockholders' Equity 12.7 19.6 23.2 25.9 5.64 7.35 8.44 6.57 4.94 4.81 6.79 0.14 2.05 1.73 3.36 -0.18 1.09 1.92 5.18 6.94 4.03 6.15 7.44
Retained Earnings -79.0 -72.1 -68.4 -65.9 -57.9 -57.2 -52.5 -49.5 -42.8 -36.1 -34.2 -32.4 -28.9 -26.6 -24.0 -22.1 -19.8 -16.9 -13.6 -10.0 -8.71 -6.27 -4.57
Accumulated Other Earnings 3.17 3.24 3.17 3.47 1.13 4.30 2.61 2.47 2.13 0.55 0.67 1.21 0.91 0.60 0.39 0.44 0.27 0.08 0.08 0.00 0.00 -0.17 -0.04
Common Stock 88.5 88.4 88.4 88.4 62.4 60.3 58.4 53.6 45.6 40.3 40.3 31.4 30.0 27.7 27.0 21.5 20.6 18.8 18.7 17.0 12.7 12.6 12.0
Preferred Stock 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Additional Paid in Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -2.05 -1.73 -3.36 0.00 -1.09 -1.92 -5.18 -6.94 -4.03 -6.32 -7.48
Total Liabilities & Total Equity 15.5 22.0 24.9 27.1 6.20 8.56 9.24 8.29 8.83 6.02 7.63 2.53 3.64 2.66 3.80 0.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Liabilities & Shareholders' Equity 15.5 22.0 24.9 27.1 6.20 8.56 9.24 8.29 8.83 6.02 7.63 2.53 3.64 2.66 3.80 0.49 1.90 3.30 6.63 8.05 4.91 6.58 7.83
Total Investments 0.00 1.99 0.00 0.00 0.00 0.00 0.00 0.00 0.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.10 3.48 1.00 2.80 4.54
Total Debt 0.17 0.19 0.21 0.02 0.06 0.00 0.00 0.37 1.90 0.00 0.00 1.15 0.56 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.00 0.00
Net Debt -11.5 -17.0 -21.9 -25.0 -3.19 -5.12 -4.73 -3.63 -0.39 -3.12 -6.14 -0.30 -0.88 -0.75 -1.88 -0.15 -1.09 -0.67 -1.43 -0.18 -0.28 -0.58 -0.31
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us