Conygar Investment Co PLC
LSE:CIC
Balance Sheet
Balance Sheet Decomposition
Conygar Investment Co PLC
Conygar Investment Co PLC
Balance Sheet
Conygar Investment Co PLC
| Sep-2004 | Sep-2005 | Sep-2006 | Sep-2007 | Sep-2008 | Sep-2009 | Sep-2010 | Sep-2011 | Sep-2012 | Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
5
|
5
|
13
|
38
|
38
|
103
|
67
|
36
|
32
|
32
|
71
|
57
|
64
|
37
|
49
|
40
|
32
|
14
|
17
|
3
|
5
|
3
|
|
| Cash |
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
13
|
38
|
38
|
103
|
67
|
36
|
32
|
32
|
71
|
57
|
64
|
37
|
49
|
40
|
32
|
14
|
17
|
3
|
5
|
3
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
0
|
4
|
3
|
1
|
19
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
4
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
|
| Other Receivables |
0
|
0
|
4
|
3
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
|
| Inventory |
0
|
0
|
50
|
31
|
23
|
7
|
6
|
21
|
22
|
23
|
26
|
33
|
31
|
29
|
32
|
40
|
20
|
20
|
17
|
3
|
11
|
4
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
3
|
3
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
|
| Total Current Assets |
5
|
5
|
67
|
72
|
62
|
130
|
76
|
61
|
59
|
59
|
100
|
96
|
98
|
68
|
83
|
81
|
54
|
37
|
35
|
8
|
19
|
11
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
15
|
83
|
72
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
1
|
0
|
0
|
5
|
157
|
157
|
145
|
182
|
171
|
164
|
143
|
150
|
69
|
38
|
21
|
36
|
88
|
93
|
96
|
26
|
18
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
5
N/A
|
5
+10%
|
67
+1 141%
|
72
+8%
|
71
-2%
|
290
+311%
|
236
-19%
|
209
-11%
|
244
+17%
|
233
-4%
|
270
+16%
|
245
-9%
|
248
+1%
|
137
-45%
|
121
-12%
|
103
-15%
|
90
-12%
|
128
+42%
|
132
+4%
|
119
-10%
|
127
+6%
|
101
-20%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
3
|
1
|
1
|
0
|
0
|
1
|
2
|
1
|
13
|
1
|
6
|
|
| Accrued Liabilities |
0
|
0
|
2
|
1
|
0
|
7
|
4
|
7
|
5
|
4
|
13
|
3
|
3
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
4
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
12
|
1
|
1
|
18
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
48
|
|
| Other Current Liabilities |
0
|
0
|
1
|
7
|
2
|
5
|
1
|
1
|
2
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
0
|
0
|
3
|
7
|
2
|
13
|
6
|
15
|
21
|
9
|
17
|
25
|
13
|
1
|
1
|
1
|
1
|
9
|
2
|
7
|
49
|
54
|
|
| Long-Term Debt |
0
|
0
|
47
|
0
|
0
|
111
|
47
|
34
|
68
|
68
|
84
|
52
|
82
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
12
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
4
|
5
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
5
|
6
|
|
| Total Liabilities |
0
N/A
|
0
N/A
|
51
+50 500%
|
7
-86%
|
2
-67%
|
129
+5 275%
|
59
-54%
|
50
-14%
|
90
+78%
|
78
-13%
|
101
+29%
|
78
-23%
|
96
+24%
|
1
-99%
|
1
-45%
|
2
+250%
|
1
-38%
|
14
+946%
|
8
-43%
|
24
+215%
|
65
+169%
|
59
-9%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
1
|
1
|
1
|
2
|
2
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
0
|
0
|
1
|
8
|
8
|
32
|
47
|
46
|
46
|
36
|
56
|
61
|
179
|
133
|
117
|
98
|
86
|
112
|
122
|
92
|
58
|
39
|
|
| Additional Paid In Capital |
4
|
4
|
14
|
56
|
58
|
123
|
124
|
131
|
124
|
124
|
124
|
125
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
22
|
10
|
15
|
23
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
5
N/A
|
5
+6%
|
16
+215%
|
65
+296%
|
68
+5%
|
161
+136%
|
177
+10%
|
159
-10%
|
154
-3%
|
155
+1%
|
169
+9%
|
168
-1%
|
152
-9%
|
136
-11%
|
120
-11%
|
101
-16%
|
89
-12%
|
114
+28%
|
125
+9%
|
95
-24%
|
61
-35%
|
42
-32%
|
|
| Total Liabilities & Equity |
5
N/A
|
5
+10%
|
67
+1 141%
|
72
+8%
|
71
-2%
|
290
+311%
|
236
-19%
|
209
-11%
|
244
+17%
|
233
-4%
|
270
+16%
|
245
-9%
|
248
+1%
|
137
-45%
|
121
-12%
|
103
-15%
|
90
-12%
|
128
+42%
|
132
+4%
|
119
-10%
|
127
+6%
|
101
-20%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
10
|
10
|
19
|
40
|
42
|
116
|
117
|
102
|
93
|
89
|
86
|
83
|
77
|
67
|
60
|
57
|
54
|
53
|
60
|
60
|
60
|
60
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
63
|
62
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|