Astral Foods Ltd
OTC:ALFDF
Balance Sheet
Balance Sheet Decomposition
Astral Foods Ltd
Astral Foods Ltd
Balance Sheet
Astral Foods Ltd
| Sep-2001 | Sep-2002 | Sep-2003 | 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-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
15
|
29
|
68
|
44
|
65
|
129
|
92
|
132
|
138
|
140
|
182
|
25
|
94
|
131
|
319
|
136
|
667
|
822
|
599
|
0
|
0
|
713
|
739
|
1 041
|
|
| Cash Equivalents |
15
|
29
|
68
|
44
|
65
|
129
|
92
|
132
|
138
|
140
|
182
|
25
|
94
|
131
|
319
|
136
|
667
|
822
|
599
|
0
|
0
|
713
|
739
|
1 041
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
15
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
331
|
500
|
458
|
551
|
483
|
445
|
789
|
754
|
695
|
625
|
658
|
724
|
786
|
884
|
878
|
1 123
|
1 276
|
1 289
|
1 258
|
1 541
|
1 626
|
1 672
|
1 867
|
2 075
|
|
| Accounts Receivables |
331
|
403
|
382
|
413
|
351
|
391
|
666
|
665
|
612
|
577
|
614
|
666
|
735
|
777
|
786
|
998
|
1 115
|
1 204
|
1 152
|
1 438
|
1 524
|
1 488
|
1 721
|
2 015
|
|
| Other Receivables |
0
|
97
|
76
|
139
|
132
|
53
|
124
|
89
|
83
|
49
|
44
|
59
|
51
|
107
|
92
|
124
|
161
|
85
|
106
|
103
|
102
|
184
|
147
|
60
|
|
| Inventory |
146
|
224
|
142
|
200
|
155
|
198
|
249
|
618
|
687
|
568
|
663
|
914
|
1 033
|
1 097
|
1 370
|
1 452
|
1 152
|
1 607
|
1 450
|
1 897
|
2 424
|
2 943
|
2 885
|
2 426
|
|
| Other Current Assets |
153
|
146
|
147
|
220
|
210
|
218
|
304
|
11
|
4
|
4
|
5
|
9
|
26
|
22
|
13
|
14
|
41
|
46
|
274
|
82
|
116
|
117
|
1 451
|
1 510
|
|
| Total Current Assets |
645
|
899
|
814
|
1 014
|
914
|
990
|
1 450
|
1 543
|
1 524
|
1 337
|
1 509
|
1 673
|
1 938
|
2 134
|
2 580
|
2 725
|
3 136
|
3 765
|
3 581
|
4 189
|
4 890
|
5 446
|
5 611
|
5 650
|
|
| PP&E Net |
334
|
469
|
476
|
690
|
745
|
1 038
|
1 254
|
1 462
|
1 504
|
1 626
|
1 712
|
1 679
|
1 797
|
2 059
|
2 055
|
2 052
|
2 036
|
2 212
|
2 463
|
3 283
|
3 292
|
3 405
|
3 304
|
3 521
|
|
| PP&E Gross |
334
|
469
|
476
|
690
|
745
|
1 038
|
1 254
|
1 462
|
1 504
|
1 626
|
1 712
|
1 679
|
1 797
|
2 059
|
2 055
|
2 052
|
2 036
|
2 212
|
2 463
|
3 283
|
3 292
|
3 405
|
3 304
|
3 521
|
|
| Accumulated Depreciation |
321
|
408
|
457
|
648
|
734
|
715
|
808
|
884
|
964
|
1 027
|
1 101
|
1 152
|
1 256
|
1 345
|
1 423
|
1 513
|
1 628
|
1 699
|
1 810
|
2 361
|
2 432
|
2 676
|
2 850
|
2 973
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
17
|
18
|
16
|
12
|
8
|
5
|
11
|
17
|
25
|
19
|
14
|
39
|
56
|
61
|
59
|
50
|
42
|
42
|
37
|
34
|
|
| Goodwill |
7
|
17
|
18
|
117
|
124
|
124
|
124
|
125
|
125
|
125
|
140
|
136
|
136
|
136
|
136
|
136
|
136
|
136
|
136
|
136
|
121
|
121
|
121
|
121
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
28
|
4
|
8
|
7
|
2
|
1
|
18
|
13
|
12
|
9
|
13
|
8
|
55
|
26
|
28
|
3
|
0
|
0
|
0
|
106
|
94
|
98
|
0
|
0
|
|
| Other Long-Term Assets |
13
|
0
|
3
|
10
|
1
|
1
|
5
|
2
|
1
|
27
|
0
|
52
|
0
|
2
|
0
|
25
|
0
|
0
|
0
|
72
|
0
|
0
|
25
|
0
|
|
| Other Assets |
7
|
17
|
18
|
117
|
124
|
124
|
124
|
125
|
125
|
125
|
140
|
136
|
136
|
136
|
136
|
136
|
136
|
136
|
136
|
136
|
121
|
121
|
121
|
121
|
|
| Total Assets |
1 027
N/A
|
1 389
+35%
|
1 319
-5%
|
1 838
+39%
|
1 803
-2%
|
2 172
+21%
|
2 867
+32%
|
3 157
+10%
|
3 174
+1%
|
3 128
-1%
|
3 385
+8%
|
3 565
+5%
|
3 954
+11%
|
4 375
+11%
|
4 814
+10%
|
4 979
+3%
|
5 364
+8%
|
6 174
+15%
|
6 239
+1%
|
7 835
+26%
|
8 438
+8%
|
9 111
+8%
|
9 098
0%
|
9 326
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
411
|
442
|
351
|
348
|
363
|
413
|
629
|
763
|
772
|
609
|
763
|
944
|
1 020
|
1 134
|
953
|
1 193
|
921
|
1 106
|
1 133
|
1 485
|
1 679
|
1 826
|
4 032
|
4 107
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
302
|
300
|
164
|
112
|
166
|
135
|
186
|
217
|
282
|
479
|
325
|
529
|
589
|
467
|
528
|
675
|
591
|
669
|
588
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
322
|
291
|
169
|
112
|
0
|
172
|
98
|
293
|
341
|
115
|
33
|
44
|
391
|
22
|
1 744
|
726
|
28
|
|
| Current Portion of Long-Term Debt |
110
|
116
|
6
|
199
|
2
|
12
|
259
|
5
|
5
|
19
|
9
|
116
|
40
|
50
|
49
|
35
|
0
|
0
|
0
|
102
|
78
|
90
|
83
|
89
|
|
| Other Current Liabilities |
37
|
223
|
224
|
319
|
338
|
76
|
44
|
185
|
155
|
185
|
211
|
185
|
122
|
135
|
53
|
67
|
151
|
59
|
93
|
52
|
61
|
35
|
63
|
79
|
|
| Total Current Liabilities |
559
|
782
|
581
|
866
|
703
|
802
|
1 232
|
1 439
|
1 335
|
1 148
|
1 231
|
1 431
|
1 571
|
1 699
|
1 826
|
1 961
|
1 716
|
1 787
|
1 738
|
2 558
|
2 516
|
4 286
|
3 395
|
2 702
|
|
| Long-Term Debt |
1
|
15
|
3
|
3
|
2
|
10
|
6
|
20
|
29
|
81
|
100
|
15
|
145
|
156
|
35
|
0
|
0
|
0
|
0
|
274
|
231
|
182
|
126
|
205
|
|
| Deferred Income Tax |
60
|
80
|
75
|
143
|
121
|
171
|
256
|
302
|
366
|
357
|
379
|
408
|
418
|
438
|
420
|
474
|
433
|
482
|
539
|
704
|
778
|
520
|
708
|
900
|
|
| Minority Interest |
0
|
4
|
9
|
10
|
9
|
19
|
21
|
25
|
20
|
22
|
11
|
11
|
14
|
15
|
11
|
10
|
11
|
10
|
11
|
12
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
41
|
46
|
52
|
62
|
61
|
68
|
65
|
69
|
77
|
96
|
91
|
115
|
93
|
137
|
162
|
172
|
176
|
168
|
166
|
137
|
127
|
103
|
116
|
144
|
|
| Total Liabilities |
661
N/A
|
926
+40%
|
720
-22%
|
1 083
+51%
|
896
-17%
|
1 071
+19%
|
1 580
+48%
|
1 854
+17%
|
1 828
-1%
|
1 704
-7%
|
1 811
+6%
|
1 980
+9%
|
2 241
+13%
|
2 445
+9%
|
2 453
+0%
|
2 617
+7%
|
2 336
-11%
|
2 447
+5%
|
2 455
+0%
|
3 686
+50%
|
3 652
-1%
|
5 091
+39%
|
4 345
-15%
|
3 951
-9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
99
|
194
|
338
|
504
|
660
|
1 007
|
1 493
|
1 499
|
1 563
|
1 646
|
1 783
|
1 794
|
1 916
|
2 066
|
2 493
|
2 493
|
3 151
|
3 845
|
3 898
|
4 309
|
4 973
|
4 240
|
5 035
|
5 628
|
|
| Additional Paid In Capital |
266
|
265
|
261
|
258
|
253
|
93
|
6
|
0
|
0
|
0
|
2
|
2
|
2
|
67
|
72
|
74
|
81
|
86
|
90
|
90
|
90
|
90
|
90
|
90
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
211
|
204
|
204
|
204
|
204
|
204
|
204
|
204
|
204
|
204
|
204
|
204
|
204
|
251
|
277
|
263
|
270
|
256
|
|
| Other Equity |
1
|
3
|
0
|
8
|
7
|
1
|
0
|
8
|
13
|
19
|
7
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
104
|
88
|
|
| Total Equity |
366
N/A
|
462
+26%
|
599
+30%
|
755
+26%
|
906
+20%
|
1 102
+22%
|
1 287
+17%
|
1 303
+1%
|
1 346
+3%
|
1 424
+6%
|
1 574
+11%
|
1 585
+1%
|
1 714
+8%
|
1 930
+13%
|
2 361
+22%
|
2 363
+0%
|
3 028
+28%
|
3 727
+23%
|
3 784
+2%
|
4 149
+10%
|
4 786
+15%
|
4 019
-16%
|
4 752
+18%
|
5 375
+13%
|
|
| Total Liabilities & Equity |
1 027
N/A
|
1 389
+35%
|
1 319
-5%
|
1 838
+39%
|
1 803
-2%
|
2 172
+21%
|
2 867
+32%
|
3 157
+10%
|
3 174
+1%
|
3 128
-1%
|
3 385
+8%
|
3 565
+5%
|
3 954
+11%
|
4 375
+11%
|
4 814
+10%
|
4 979
+3%
|
5 364
+8%
|
6 174
+15%
|
6 239
+1%
|
7 835
+26%
|
8 438
+8%
|
9 111
+8%
|
9 098
0%
|
9 326
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
43
|
43
|
43
|
42
|
41
|
39
|
39
|
38
|
38
|
38
|
38
|
38
|
38
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
38
|
38
|
38
|
39
|
|