MA Financial Group Ltd
ASX:MAF
Balance Sheet
Balance Sheet Decomposition
MA Financial Group Ltd
MA Financial Group Ltd
Balance Sheet
MA Financial Group Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
37
|
88
|
87
|
129
|
138
|
243
|
145
|
43
|
40
|
|
| Cash |
0
|
0
|
0
|
129
|
138
|
243
|
145
|
43
|
40
|
|
| Cash Equivalents |
37
|
88
|
87
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
3
|
30
|
0
|
0
|
18
|
4
|
167
|
135
|
54
|
|
| Total Receivables |
19
|
17
|
97
|
113
|
179
|
206
|
548
|
231
|
293
|
|
| Accounts Receivables |
1
|
1
|
2
|
2
|
17
|
10
|
150
|
173
|
236
|
|
| Other Receivables |
18
|
16
|
95
|
111
|
162
|
195
|
398
|
58
|
57
|
|
| Other Current Assets |
0
|
1
|
2
|
12
|
7
|
14
|
9
|
147
|
144
|
|
| Total Current Assets |
59
|
136
|
186
|
254
|
342
|
467
|
868
|
556
|
531
|
|
| PP&E Net |
1
|
1
|
2
|
9
|
7
|
12
|
68
|
70
|
64
|
|
| PP&E Gross |
1
|
1
|
2
|
9
|
7
|
12
|
68
|
70
|
64
|
|
| Accumulated Depreciation |
1
|
1
|
2
|
5
|
8
|
12
|
14
|
20
|
32
|
|
| Intangible Assets |
0
|
16
|
13
|
13
|
12
|
14
|
57
|
54
|
52
|
|
| Goodwill |
1
|
10
|
10
|
10
|
10
|
14
|
128
|
142
|
143
|
|
| Note Receivable |
0
|
43
|
47
|
119
|
91
|
173
|
1 004
|
2 648
|
5 140
|
|
| Long-Term Investments |
7
|
65
|
112
|
104
|
101
|
186
|
121
|
76
|
86
|
|
| Other Long-Term Assets |
5
|
14
|
6
|
5
|
6
|
7
|
1
|
1
|
3
|
|
| Other Assets |
1
|
10
|
10
|
10
|
10
|
14
|
128
|
142
|
143
|
|
| Total Assets |
74
N/A
|
285
+287%
|
375
+32%
|
514
+37%
|
569
+11%
|
873
+53%
|
2 246
+157%
|
3 548
+58%
|
6 019
+70%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
4
|
7
|
13
|
12
|
18
|
24
|
26
|
16
|
19
|
|
| Accrued Liabilities |
1
|
1
|
0
|
1
|
1
|
1
|
40
|
19
|
22
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
70
|
33
|
62
|
253
|
357
|
1 341
|
|
| Other Current Liabilities |
35
|
22
|
28
|
42
|
40
|
58
|
308
|
319
|
331
|
|
| Total Current Liabilities |
40
|
30
|
41
|
125
|
91
|
145
|
627
|
711
|
1 712
|
|
| Long-Term Debt |
0
|
32
|
83
|
153
|
240
|
355
|
752
|
1 868
|
3 218
|
|
| Deferred Income Tax |
0
|
5
|
4
|
0
|
0
|
1
|
16
|
19
|
16
|
|
| Minority Interest |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
64
|
0
|
|
| Other Liabilities |
1
|
2
|
7
|
9
|
1
|
1
|
442
|
553
|
656
|
|
| Total Liabilities |
41
N/A
|
69
+70%
|
133
+92%
|
287
+115%
|
332
+16%
|
503
+51%
|
1 837
+265%
|
3 150
+72%
|
5 602
+78%
|
|
| Equity | ||||||||||
| Common Stock |
9
|
192
|
190
|
157
|
155
|
255
|
275
|
371
|
384
|
|
| Retained Earnings |
18
|
24
|
52
|
59
|
71
|
95
|
113
|
106
|
113
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
12
|
11
|
20
|
21
|
15
|
18
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
92
|
98
|
|
| Other Equity |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
|
| Total Equity |
33
N/A
|
216
+558%
|
242
+12%
|
227
-6%
|
237
+4%
|
370
+56%
|
410
+11%
|
398
-3%
|
418
+5%
|
|
| Total Liabilities & Equity |
74
N/A
|
285
+287%
|
375
+32%
|
514
+37%
|
569
+11%
|
873
+53%
|
2 246
+157%
|
3 548
+58%
|
6 019
+70%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
125
|
153
|
152
|
143
|
143
|
157
|
160
|
160
|
161
|
|