Quantum Foods Holdings Ltd
JSE:QFH
Balance Sheet
Balance Sheet Decomposition
Quantum Foods Holdings Ltd
Current Assets | 1.5B |
Cash & Short-Term Investments | 71.4m |
Receivables | 688m |
Other Current Assets | 754m |
Non-Current Assets | 1.4B |
Long-Term Investments | 11.2m |
PP&E | 1.4B |
Intangibles | 12.3m |
Other Non-Current Assets | 9m |
Current Liabilities | 652.1m |
Accounts Payable | 627.9m |
Other Current Liabilities | 24.2m |
Non-Current Liabilities | 265.6m |
Long-Term Debt | 21.9m |
Other Non-Current Liabilities | 243.7m |
Balance Sheet
Quantum Foods Holdings Ltd
Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
106
|
188
|
80
|
261
|
422
|
220
|
252
|
73
|
64
|
71
|
|
Cash Equivalents |
106
|
188
|
80
|
261
|
422
|
220
|
252
|
73
|
64
|
71
|
|
Total Receivables |
349
|
335
|
483
|
413
|
417
|
441
|
519
|
564
|
752
|
688
|
|
Accounts Receivables |
313
|
335
|
481
|
411
|
401
|
433
|
518
|
563
|
751
|
688
|
|
Other Receivables |
36
|
0
|
2
|
2
|
16
|
8
|
1
|
1
|
2
|
0
|
|
Inventory |
525
|
523
|
631
|
501
|
572
|
668
|
652
|
787
|
898
|
754
|
|
Other Current Assets |
6
|
7
|
0
|
2
|
11
|
5
|
0
|
0
|
0
|
0
|
|
Total Current Assets |
985
|
1 053
|
1 194
|
1 178
|
1 423
|
1 333
|
1 423
|
1 424
|
1 714
|
1 513
|
|
PP&E Net |
1 045
|
923
|
1 048
|
1 051
|
1 072
|
1 161
|
1 198
|
1 338
|
1 390
|
1 388
|
|
PP&E Gross |
1 045
|
0
|
0
|
0
|
1 072
|
1 161
|
1 198
|
1 338
|
1 390
|
1 388
|
|
Accumulated Depreciation |
591
|
0
|
0
|
0
|
655
|
714
|
773
|
847
|
951
|
1 018
|
|
Intangible Assets |
7
|
13
|
16
|
13
|
5
|
2
|
0
|
2
|
12
|
12
|
|
Goodwill |
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
0
|
0
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
3
|
4
|
4
|
3
|
3
|
|
Long-Term Investments |
6
|
7
|
7
|
8
|
9
|
9
|
14
|
10
|
10
|
11
|
|
Other Long-Term Assets |
3
|
86
|
1
|
4
|
1
|
1
|
0
|
1
|
2
|
6
|
|
Other Assets |
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
0
|
0
|
|
Total Assets |
2 047
N/A
|
2 082
+2%
|
2 266
+9%
|
2 255
-1%
|
2 515
+12%
|
2 514
0%
|
2 645
+5%
|
2 785
+5%
|
3 131
+12%
|
2 934
-6%
|
|
Liabilities | |||||||||||
Accounts Payable |
262
|
344
|
417
|
322
|
336
|
338
|
357
|
331
|
529
|
535
|
|
Accrued Liabilities |
21
|
0
|
0
|
0
|
75
|
72
|
74
|
19
|
21
|
27
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
75
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
18
|
24
|
26
|
21
|
|
Other Current Liabilities |
106
|
3
|
10
|
4
|
15
|
10
|
27
|
51
|
57
|
68
|
|
Total Current Liabilities |
390
|
347
|
428
|
326
|
426
|
420
|
476
|
425
|
708
|
652
|
|
Long-Term Debt |
0
|
0
|
6
|
6
|
6
|
6
|
54
|
85
|
56
|
22
|
|
Deferred Income Tax |
190
|
214
|
229
|
223
|
221
|
243
|
221
|
267
|
257
|
235
|
|
Other Liabilities |
6
|
6
|
7
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
|
Total Liabilities |
585
N/A
|
568
-3%
|
670
+18%
|
563
-16%
|
660
+17%
|
677
+3%
|
759
+12%
|
785
+3%
|
1 030
+31%
|
918
-11%
|
|
Equity | |||||||||||
Common Stock |
1 585
|
1 585
|
1 581
|
1 553
|
1 500
|
1 465
|
1 465
|
1 465
|
1 465
|
1 465
|
|
Retained Earnings |
31
|
71
|
15
|
139
|
596
|
624
|
548
|
634
|
641
|
609
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
2
|
24
|
19
|
8
|
1
|
0
|
|
Other Equity |
155
|
0
|
0
|
0
|
240
|
228
|
108
|
91
|
4
|
57
|
|
Total Equity |
1 461
N/A
|
1 515
+4%
|
1 596
+5%
|
1 692
+6%
|
1 854
+10%
|
1 837
-1%
|
1 886
+3%
|
2 000
+6%
|
2 101
+5%
|
2 016
-4%
|
|
Total Liabilities & Equity |
2 047
N/A
|
2 082
+2%
|
2 266
+9%
|
2 255
-1%
|
2 515
+12%
|
2 514
0%
|
2 645
+5%
|
2 785
+5%
|
3 131
+12%
|
2 934
-6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
233
|
233
|
232
|
222
|
211
|
193
|
194
|
194
|
200
|
200
|