Imax Corp
NYSE:IMAX
Balance Sheet
Balance Sheet Decomposition
Imax Corp
Current Assets | 270.5m |
Cash & Short-Term Investments | 81m |
Receivables | 140.6m |
Other Current Assets | 48.9m |
Non-Current Assets | 553.7m |
PP&E | 240.5m |
Intangibles | 95.8m |
Other Non-Current Assets | 217.5m |
Current Liabilities | 119.8m |
Accounts Payable | 18.7m |
Accrued Liabilities | 100.5m |
Other Current Liabilities | 497k |
Non-Current Liabilities | 445.6m |
Long-Term Debt | 297.5m |
Other Non-Current Liabilities | 148.1m |
Balance Sheet
Imax Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
107
|
317
|
205
|
159
|
142
|
110
|
317
|
190
|
97
|
76
|
|
Cash Equivalents |
107
|
317
|
205
|
159
|
142
|
110
|
317
|
190
|
97
|
76
|
|
Total Receivables |
76
|
98
|
96
|
131
|
93
|
100
|
56
|
110
|
136
|
136
|
|
Accounts Receivables |
76
|
98
|
96
|
131
|
93
|
100
|
56
|
110
|
136
|
136
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
17
|
39
|
42
|
31
|
45
|
43
|
40
|
27
|
32
|
32
|
|
Other Current Assets |
5
|
16
|
21
|
8
|
10
|
10
|
10
|
12
|
12
|
12
|
|
Total Current Assets |
205
|
470
|
365
|
328
|
290
|
262
|
424
|
339
|
277
|
256
|
|
PP&E Net |
183
|
218
|
245
|
277
|
281
|
307
|
277
|
260
|
253
|
243
|
|
PP&E Gross |
183
|
218
|
245
|
277
|
281
|
307
|
277
|
260
|
253
|
243
|
|
Accumulated Depreciation |
107
|
110
|
133
|
151
|
171
|
191
|
224
|
252
|
266
|
269
|
|
Intangible Assets |
43
|
44
|
47
|
36
|
51
|
48
|
32
|
27
|
38
|
42
|
|
Goodwill |
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
53
|
53
|
|
Note Receivable |
106
|
117
|
122
|
130
|
127
|
128
|
132
|
141
|
129
|
127
|
|
Long-Term Investments |
3
|
2
|
3
|
7
|
4
|
18
|
15
|
2
|
2
|
1
|
|
Other Long-Term Assets |
25
|
28
|
23
|
32
|
31
|
24
|
18
|
14
|
10
|
8
|
|
Other Assets |
57
|
52
|
52
|
58
|
91
|
102
|
100
|
100
|
112
|
137
|
|
Total Assets |
622
N/A
|
931
+50%
|
857
-8%
|
867
+1%
|
874
+1%
|
889
+2%
|
998
+12%
|
883
-11%
|
821
-7%
|
815
-1%
|
|
Liabilities | |||||||||||
Accounts Payable |
26
|
24
|
20
|
24
|
32
|
20
|
21
|
16
|
25
|
26
|
|
Accrued Liabilities |
75
|
96
|
93
|
100
|
98
|
113
|
99
|
112
|
116
|
110
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Total Current Liabilities |
102
|
119
|
113
|
124
|
130
|
133
|
120
|
128
|
142
|
137
|
|
Long-Term Debt |
5
|
29
|
27
|
25
|
38
|
18
|
306
|
226
|
264
|
252
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
19
|
18
|
15
|
13
|
|
Minority Interest |
44
|
53
|
65
|
76
|
87
|
95
|
79
|
74
|
66
|
72
|
|
Other Liabilities |
89
|
105
|
90
|
113
|
107
|
95
|
88
|
81
|
71
|
67
|
|
Total Liabilities |
239
N/A
|
307
+28%
|
295
-4%
|
339
+15%
|
361
+7%
|
341
-6%
|
612
+79%
|
527
-14%
|
558
+6%
|
542
-3%
|
|
Equity | |||||||||||
Common Stock |
345
|
448
|
439
|
446
|
423
|
423
|
407
|
410
|
377
|
389
|
|
Retained Earnings |
6
|
20
|
47
|
88
|
85
|
40
|
203
|
231
|
289
|
289
|
|
Treasury Stock |
0
|
0
|
2
|
5
|
1
|
4
|
0
|
0
|
0
|
0
|
|
Other Equity |
44
|
156
|
172
|
175
|
176
|
169
|
181
|
177
|
176
|
173
|
|
Total Equity |
383
N/A
|
624
+63%
|
562
-10%
|
528
-6%
|
512
-3%
|
548
+7%
|
386
-30%
|
356
-8%
|
263
-26%
|
273
+4%
|
|
Total Liabilities & Equity |
622
N/A
|
931
+50%
|
857
-8%
|
867
+1%
|
874
+1%
|
889
+2%
|
998
+12%
|
883
-11%
|
821
-7%
|
815
-1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
69
|
70
|
66
|
65
|
61
|
61
|
59
|
59
|
54
|
53
|