OSL Group Ltd
OTC:BCTCF
Balance Sheet
Balance Sheet Decomposition
OSL Group Ltd
OSL Group Ltd
Balance Sheet
OSL Group Ltd
| Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||
| Cash & Cash Equivalents |
24
|
53
|
96
|
117
|
110
|
178
|
93
|
59
|
325
|
214
|
413
|
1 237
|
1 098
|
410
|
812
|
|
| Cash |
24
|
53
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
214
|
0
|
0
|
89
|
191
|
177
|
|
| Cash Equivalents |
0
|
0
|
96
|
117
|
110
|
178
|
93
|
59
|
325
|
0
|
413
|
1 237
|
1 009
|
219
|
635
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
43
|
52
|
78
|
148
|
138
|
0
|
162
|
149
|
97
|
94
|
27
|
194
|
75
|
11
|
14
|
|
| Accounts Receivables |
42
|
52
|
73
|
145
|
136
|
0
|
151
|
98
|
68
|
69
|
27
|
135
|
39
|
3
|
5
|
|
| Other Receivables |
1
|
0
|
5
|
3
|
2
|
0
|
11
|
50
|
29
|
25
|
0
|
60
|
36
|
7
|
9
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
208
|
502
|
3 145
|
3 520
|
1 061
|
824
|
656
|
|
| Other Current Assets |
2
|
11
|
26
|
34
|
102
|
0
|
15
|
50
|
130
|
17
|
190
|
14
|
17
|
119
|
17
|
|
| Total Current Assets |
70
|
116
|
200
|
298
|
350
|
0
|
269
|
258
|
761
|
826
|
3 775
|
4 965
|
2 251
|
1 363
|
1 499
|
|
| PP&E Net |
1
|
1
|
1
|
2
|
2
|
0
|
14
|
12
|
262
|
227
|
187
|
155
|
92
|
10
|
21
|
|
| PP&E Gross |
1
|
1
|
1
|
2
|
2
|
0
|
14
|
12
|
262
|
227
|
0
|
155
|
92
|
10
|
21
|
|
| Accumulated Depreciation |
0
|
0
|
1
|
1
|
1
|
2
|
2
|
4
|
32
|
86
|
0
|
188
|
225
|
230
|
116
|
|
| Intangible Assets |
0
|
0
|
0
|
5
|
4
|
0
|
55
|
39
|
43
|
46
|
53
|
79
|
62
|
38
|
247
|
|
| Goodwill |
0
|
0
|
0
|
156
|
156
|
193
|
0
|
10
|
10
|
10
|
0
|
11
|
11
|
0
|
41
|
|
| Long-Term Investments |
1
|
1
|
1
|
1
|
0
|
2
|
31
|
0
|
0
|
0
|
0
|
44
|
73
|
30
|
49
|
|
| Other Long-Term Assets |
0
|
0
|
33
|
0
|
0
|
0
|
11
|
8
|
29
|
158
|
25
|
25
|
25
|
0
|
6
|
|
| Other Assets |
0
|
0
|
0
|
156
|
156
|
193
|
0
|
10
|
10
|
10
|
0
|
11
|
11
|
0
|
41
|
|
| Total Assets |
71
N/A
|
118
+65%
|
235
+99%
|
462
+97%
|
513
+11%
|
0
N/A
|
381
N/A
|
327
-14%
|
1 106
+238%
|
1 268
+15%
|
4 040
+219%
|
5 279
+31%
|
2 514
-52%
|
1 441
-43%
|
1 864
+29%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
28
|
16
|
24
|
39
|
53
|
19
|
58
|
66
|
64
|
88
|
51
|
163
|
78
|
65
|
70
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
10
|
50
|
4
|
6
|
6
|
0
|
|
| Short-Term Debt |
0
|
0
|
15
|
15
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
11
|
280
|
116
|
525
|
163
|
42
|
17
|
52
|
|
| Other Current Liabilities |
11
|
16
|
8
|
42
|
43
|
0
|
32
|
29
|
438
|
594
|
2 996
|
3 621
|
1 609
|
958
|
447
|
|
| Total Current Liabilities |
38
|
31
|
47
|
95
|
117
|
19
|
94
|
106
|
785
|
808
|
3 623
|
3 950
|
1 767
|
1 046
|
569
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
235
|
476
|
231
|
113
|
64
|
0
|
7
|
|
| Deferred Income Tax |
0
|
0
|
0
|
1
|
1
|
0
|
11
|
10
|
11
|
11
|
9
|
8
|
6
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
3
|
9
|
3
|
13
|
17
|
9
|
|
| Other Liabilities |
0
|
0
|
0
|
11
|
11
|
0
|
12
|
12
|
37
|
47
|
17
|
17
|
17
|
0
|
4
|
|
| Total Liabilities |
38
N/A
|
31
-18%
|
47
+51%
|
108
+127%
|
118
+9%
|
0
N/A
|
122
N/A
|
133
+9%
|
1 073
+708%
|
1 345
+25%
|
3 870
+188%
|
4 084
+6%
|
1 842
-55%
|
1 029
-44%
|
571
-45%
|
|
| Equity | ||||||||||||||||
| Common Stock |
0
|
0
|
2
|
2
|
2
|
0
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
6
|
|
| Retained Earnings |
33
|
87
|
100
|
151
|
192
|
0
|
22
|
42
|
200
|
419
|
582
|
891
|
1 575
|
1 845
|
1 690
|
|
| Additional Paid In Capital |
0
|
0
|
87
|
203
|
203
|
0
|
235
|
235
|
235
|
348
|
761
|
2 084
|
2 253
|
2 263
|
2 981
|
|
| Other Equity |
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
3
|
8
|
13
|
3
|
11
|
11
|
4
|
|
| Total Equity |
33
N/A
|
87
+163%
|
188
+116%
|
355
+89%
|
396
+12%
|
0
N/A
|
258
N/A
|
194
-25%
|
33
-83%
|
77
N/A
|
169
N/A
|
1 195
+605%
|
672
-44%
|
412
-39%
|
1 293
+214%
|
|
| Total Liabilities & Equity |
71
N/A
|
118
+65%
|
235
+99%
|
462
+97%
|
513
+11%
|
0
N/A
|
381
N/A
|
327
-14%
|
1 106
+238%
|
1 268
+15%
|
4 040
+219%
|
5 279
+31%
|
2 514
-52%
|
1 441
-43%
|
1 864
+29%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
200
|
200
|
200
|
247
|
247
|
0
|
252
|
252
|
262
|
284
|
337
|
423
|
438
|
438
|
626
|
|