Perma-Pipe International Holdings Inc
NASDAQ:PPIH
Balance Sheet
Balance Sheet Decomposition
Perma-Pipe International Holdings Inc
Current Assets | 98.8m |
Cash & Short-Term Investments | 5.8m |
Receivables | 66.3m |
Other Current Assets | 26.6m |
Non-Current Assets | 56.9m |
PP&E | 44.1m |
Intangibles | 2.2m |
Other Non-Current Assets | 10.6m |
Current Liabilities | 57.7m |
Accounts Payable | 25.3m |
Accrued Liabilities | 11.2m |
Short-Term Debt | 5.5m |
Other Current Liabilities | 15.7m |
Non-Current Liabilities | 32.3m |
Long-Term Debt | 16m |
Other Non-Current Liabilities | 16.2m |
Balance Sheet
Perma-Pipe International Holdings Inc
Jan-2015 | Jan-2016 | Jan-2017 | Jan-2018 | Jan-2019 | Jan-2020 | Jan-2021 | Jan-2022 | Jan-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
10
|
17
|
8
|
7
|
10
|
13
|
7
|
8
|
6
|
6
|
|
Cash Equivalents |
10
|
17
|
8
|
7
|
10
|
13
|
7
|
8
|
6
|
6
|
|
Total Receivables |
35
|
39
|
33
|
34
|
34
|
32
|
29
|
49
|
57
|
66
|
|
Accounts Receivables |
35
|
39
|
33
|
34
|
34
|
32
|
29
|
49
|
57
|
66
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
14
|
16
|
14
|
17
|
12
|
15
|
12
|
14
|
15
|
16
|
|
Other Current Assets |
51
|
25
|
3
|
4
|
6
|
5
|
5
|
7
|
8
|
11
|
|
Total Current Assets |
110
|
96
|
58
|
62
|
63
|
64
|
54
|
78
|
86
|
99
|
|
PP&E Net |
24
|
25
|
36
|
35
|
30
|
40
|
40
|
36
|
31
|
44
|
|
PP&E Gross |
0
|
0
|
0
|
0
|
0
|
40
|
40
|
36
|
31
|
44
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
56
|
50
|
|
Goodwill |
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Note Receivable |
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
2
|
6
|
5
|
5
|
7
|
6
|
6
|
7
|
4
|
11
|
|
Other Assets |
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Total Assets |
148
N/A
|
138
-7%
|
102
-26%
|
105
+3%
|
102
-2%
|
112
+10%
|
103
-8%
|
123
+20%
|
123
0%
|
156
+27%
|
|
Liabilities | |||||||||||
Accounts Payable |
7
|
12
|
13
|
16
|
14
|
11
|
12
|
15
|
17
|
25
|
|
Accrued Liabilities |
5
|
5
|
5
|
6
|
5
|
6
|
6
|
8
|
8
|
11
|
|
Short-Term Debt |
11
|
5
|
4
|
7
|
9
|
9
|
3
|
1
|
4
|
6
|
|
Current Portion of Long-Term Debt |
5
|
9
|
1
|
1
|
1
|
2
|
4
|
7
|
6
|
4
|
|
Other Current Liabilities |
37
|
33
|
7
|
10
|
8
|
6
|
4
|
8
|
9
|
12
|
|
Total Current Liabilities |
65
|
64
|
28
|
39
|
37
|
33
|
28
|
38
|
44
|
58
|
|
Long-Term Debt |
2
|
2
|
7
|
8
|
7
|
7
|
6
|
14
|
14
|
16
|
|
Deferred Income Tax |
1
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
|
Other Liabilities |
7
|
3
|
5
|
5
|
5
|
16
|
18
|
15
|
7
|
9
|
|
Total Liabilities |
75
N/A
|
69
-8%
|
42
-39%
|
53
+25%
|
50
-6%
|
57
+14%
|
53
-6%
|
69
+29%
|
65
-5%
|
90
+38%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
25
|
20
|
7
|
3
|
4
|
1
|
8
|
2
|
2
|
12
|
|
Additional Paid In Capital |
53
|
53
|
55
|
56
|
59
|
60
|
61
|
62
|
63
|
60
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
|
Other Equity |
5
|
4
|
3
|
2
|
3
|
4
|
3
|
3
|
6
|
6
|
|
Total Equity |
73
N/A
|
69
-5%
|
59
-14%
|
52
-13%
|
52
+1%
|
56
+6%
|
49
-11%
|
55
+11%
|
58
+6%
|
66
+14%
|
|
Total Liabilities & Equity |
148
N/A
|
138
-7%
|
102
-26%
|
105
+3%
|
102
-2%
|
112
+10%
|
103
-8%
|
123
+20%
|
123
0%
|
156
+27%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|