PSV Holdings Ltd
JSE:PSV
Balance Sheet
Balance Sheet Decomposition
PSV Holdings Ltd
PSV Holdings Ltd
Balance Sheet
PSV Holdings Ltd
| Feb-2006 | Feb-2007 | Feb-2008 | Feb-2009 | Feb-2010 | Feb-2011 | Feb-2012 | Feb-2013 | Feb-2014 | Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
0
|
9
|
37
|
1
|
15
|
27
|
27
|
23
|
28
|
12
|
15
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
9
|
37
|
1
|
15
|
27
|
27
|
23
|
28
|
12
|
15
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
38
|
81
|
80
|
80
|
73
|
64
|
72
|
58
|
52
|
38
|
42
|
38
|
40
|
|
| Accounts Receivables |
0
|
38
|
77
|
74
|
74
|
64
|
58
|
70
|
52
|
51
|
38
|
41
|
38
|
39
|
|
| Other Receivables |
0
|
0
|
3
|
6
|
6
|
9
|
6
|
2
|
5
|
1
|
0
|
2
|
0
|
0
|
|
| Inventory |
0
|
32
|
48
|
74
|
61
|
53
|
43
|
34
|
29
|
26
|
25
|
22
|
36
|
6
|
|
| Other Current Assets |
0
|
1
|
0
|
2
|
2
|
29
|
75
|
20
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
0
|
80
|
165
|
158
|
158
|
182
|
208
|
149
|
116
|
90
|
78
|
71
|
78
|
53
|
|
| PP&E Net |
0
|
7
|
50
|
54
|
59
|
46
|
32
|
21
|
21
|
13
|
10
|
12
|
12
|
5
|
|
| PP&E Gross |
0
|
7
|
50
|
54
|
59
|
46
|
32
|
21
|
21
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
5
|
11
|
16
|
20
|
22
|
22
|
17
|
22
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
20
|
23
|
35
|
21
|
18
|
15
|
12
|
11
|
6
|
18
|
18
|
18
|
18
|
|
| Goodwill |
0
|
97
|
112
|
117
|
32
|
33
|
32
|
29
|
29
|
29
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
4
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
3
|
2
|
2
|
|
| Other Long-Term Assets |
0
|
6
|
7
|
7
|
10
|
12
|
2
|
2
|
12
|
16
|
18
|
16
|
22
|
25
|
|
| Other Assets |
0
|
97
|
112
|
117
|
32
|
33
|
32
|
29
|
29
|
29
|
0
|
0
|
0
|
0
|
|
| Total Assets |
0
N/A
|
213
+213 200%
|
358
+68%
|
371
+4%
|
279
-25%
|
290
+4%
|
291
+0%
|
214
-27%
|
189
-12%
|
154
-18%
|
124
-20%
|
119
-4%
|
131
+10%
|
103
-21%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
1
|
46
|
62
|
66
|
42
|
43
|
57
|
56
|
30
|
42
|
59
|
59
|
67
|
45
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
14
|
15
|
23
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
11
|
13
|
27
|
37
|
20
|
6
|
17
|
23
|
24
|
20
|
21
|
20
|
|
| Current Portion of Long-Term Debt |
0
|
1
|
16
|
11
|
10
|
13
|
9
|
2
|
3
|
2
|
4
|
3
|
1
|
1
|
|
| Other Current Liabilities |
0
|
5
|
33
|
15
|
9
|
13
|
8
|
19
|
10
|
5
|
3
|
2
|
3
|
1
|
|
| Total Current Liabilities |
1
|
52
|
122
|
105
|
102
|
122
|
116
|
99
|
75
|
73
|
90
|
85
|
91
|
67
|
|
| Long-Term Debt |
0
|
2
|
14
|
20
|
20
|
21
|
23
|
6
|
7
|
4
|
4
|
5
|
2
|
2
|
|
| Deferred Income Tax |
0
|
5
|
7
|
9
|
5
|
5
|
6
|
5
|
4
|
3
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
2
|
13
|
7
|
2
|
0
|
21
|
8
|
5
|
2
|
0
|
0
|
9
|
7
|
|
| Total Liabilities |
1
N/A
|
61
+4 958%
|
156
+157%
|
140
-10%
|
129
-8%
|
147
+14%
|
165
+12%
|
117
-29%
|
90
-23%
|
82
-9%
|
94
+14%
|
90
-4%
|
103
+14%
|
76
-26%
|
|
| Equity | |||||||||||||||
| Common Stock |
2
|
236
|
253
|
261
|
271
|
271
|
272
|
273
|
273
|
273
|
270
|
270
|
270
|
295
|
|
| Retained Earnings |
97
|
83
|
53
|
37
|
118
|
125
|
143
|
176
|
174
|
201
|
243
|
244
|
245
|
271
|
|
| Additional Paid In Capital |
94
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Other Equity |
0
|
0
|
3
|
7
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1
N/A
|
153
N/A
|
203
+33%
|
231
+14%
|
150
-35%
|
143
-5%
|
126
-12%
|
97
-23%
|
99
+2%
|
72
-27%
|
30
-58%
|
29
-3%
|
29
-2%
|
27
-5%
|
|
| Total Liabilities & Equity |
0
N/A
|
213
+213 200%
|
358
+68%
|
371
+4%
|
279
-25%
|
290
+4%
|
291
+0%
|
214
-27%
|
189
-12%
|
154
-18%
|
124
-20%
|
119
-4%
|
131
+10%
|
103
-21%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
2
|
185
|
217
|
234
|
247
|
247
|
253
|
254
|
261
|
261
|
264
|
264
|
264
|
407
|
|