Simply Good Foods Co
NASDAQ:SMPL
Balance Sheet
Balance Sheet Decomposition
Simply Good Foods Co
Current Assets | 435.8m |
Cash & Short-Term Investments | 135.9m |
Receivables | 147.5m |
Other Current Assets | 152.5m |
Non-Current Assets | 1.7B |
PP&E | 59.2m |
Intangibles | 1.6B |
Other Non-Current Assets | 8.7m |
Current Liabilities | 103.7m |
Accounts Payable | 55.6m |
Accrued Liabilities | 48m |
Other Current Liabilities | 24k |
Non-Current Liabilities | 396.4m |
Long-Term Debt | 237.6m |
Other Non-Current Liabilities | 158.8m |
Balance Sheet
Simply Good Foods Co
Aug-2015 | Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash & Cash Equivalents |
57
|
79
|
57
|
112
|
266
|
96
|
75
|
68
|
88
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
88
|
|
Cash Equivalents |
57
|
79
|
57
|
112
|
266
|
96
|
75
|
68
|
0
|
|
Total Receivables |
28
|
43
|
37
|
37
|
44
|
90
|
112
|
133
|
145
|
|
Accounts Receivables |
28
|
43
|
37
|
37
|
44
|
90
|
112
|
133
|
145
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
34
|
28
|
29
|
30
|
38
|
59
|
97
|
126
|
117
|
|
Other Current Assets |
8
|
10
|
11
|
7
|
9
|
16
|
15
|
26
|
22
|
|
Total Current Assets |
127
|
159
|
134
|
186
|
358
|
260
|
299
|
352
|
372
|
|
PP&E Net |
3
|
2
|
2
|
3
|
3
|
38
|
63
|
65
|
65
|
|
PP&E Gross |
3
|
2
|
2
|
3
|
3
|
38
|
63
|
65
|
65
|
|
Accumulated Depreciation |
2
|
2
|
0
|
1
|
2
|
3
|
5
|
8
|
12
|
|
Intangible Assets |
195
|
186
|
319
|
313
|
306
|
1 159
|
1 139
|
1 123
|
1 108
|
|
Goodwill |
41
|
41
|
465
|
471
|
471
|
545
|
543
|
543
|
543
|
|
Other Long-Term Assets |
2
|
2
|
2
|
2
|
4
|
7
|
9
|
12
|
9
|
|
Other Assets |
41
|
41
|
465
|
471
|
471
|
545
|
543
|
543
|
543
|
|
Total Assets |
367
N/A
|
390
+6%
|
923
+137%
|
975
+6%
|
1 142
+17%
|
2 008
+76%
|
2 052
+2%
|
2 094
+2%
|
2 097
+0%
|
|
Liabilities | ||||||||||
Accounts Payable |
17
|
19
|
15
|
11
|
16
|
32
|
60
|
62
|
53
|
|
Accrued Liabilities |
13
|
19
|
13
|
15
|
30
|
36
|
40
|
34
|
32
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
7
|
11
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
1
|
1
|
5
|
4
|
2
|
3
|
13
|
5
|
5
|
|
Total Current Liabilities |
38
|
51
|
33
|
31
|
48
|
72
|
114
|
102
|
90
|
|
Long-Term Debt |
332
|
322
|
192
|
191
|
190
|
597
|
451
|
403
|
282
|
|
Deferred Income Tax |
24
|
29
|
76
|
55
|
65
|
84
|
94
|
106
|
116
|
|
Other Liabilities |
15
|
16
|
23
|
26
|
125
|
116
|
205
|
45
|
38
|
|
Total Liabilities |
408
N/A
|
417
+2%
|
324
-22%
|
302
-7%
|
429
+42%
|
869
+103%
|
863
-1%
|
656
-24%
|
526
-20%
|
|
Equity | ||||||||||
Common Stock |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Retained Earnings |
6
|
16
|
12
|
58
|
1
|
65
|
106
|
214
|
348
|
|
Additional Paid In Capital |
46
|
44
|
610
|
614
|
716
|
1 077
|
1 085
|
1 287
|
1 303
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
62
|
79
|
|
Other Equity |
1
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
|
Total Equity |
41
N/A
|
28
+33%
|
599
N/A
|
673
+12%
|
713
+6%
|
1 139
+60%
|
1 189
+4%
|
1 439
+21%
|
1 571
+9%
|
|
Total Liabilities & Equity |
367
N/A
|
390
+6%
|
923
+137%
|
975
+6%
|
1 142
+17%
|
2 008
+76%
|
2 052
+2%
|
2 094
+2%
|
2 097
+0%
|
|
Shares Outstanding | ||||||||||
Common Shares Outstanding |
71
|
71
|
71
|
71
|
82
|
96
|
96
|
100
|
100
|