Flexiinternational Software Inc
OTC:FLXI
Balance Sheet
Balance Sheet Decomposition
Flexiinternational Software Inc
Flexiinternational Software Inc
Balance Sheet
Flexiinternational Software Inc
| Dec-1995 | Dec-1996 | Dec-1997 | Dec-1998 | Dec-1999 | Dec-2000 | Dec-2001 | Dec-2002 | Dec-2003 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
0
|
3
|
25
|
8
|
2
|
1
|
1
|
1
|
1
|
|
| Cash Equivalents |
0
|
3
|
25
|
8
|
2
|
1
|
1
|
1
|
1
|
|
| Short-Term Investments |
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1
|
3
|
9
|
11
|
6
|
3
|
2
|
1
|
1
|
|
| Accounts Receivables |
1
|
3
|
9
|
11
|
6
|
3
|
2
|
1
|
1
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
2
|
7
|
34
|
23
|
9
|
4
|
3
|
2
|
2
|
|
| PP&E Net |
1
|
1
|
1
|
3
|
2
|
1
|
0
|
0
|
0
|
|
| PP&E Gross |
1
|
1
|
1
|
3
|
2
|
1
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
1
|
1
|
1
|
3
|
4
|
4
|
5
|
5
|
5
|
|
| Intangible Assets |
0
|
0
|
0
|
2
|
2
|
1
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
3
N/A
|
8
+177%
|
36
+356%
|
33
-8%
|
12
-63%
|
7
-45%
|
3
-48%
|
3
-8%
|
3
-4%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
1
|
2
|
1
|
3
|
2
|
1
|
1
|
0
|
1
|
|
| Accrued Liabilities |
0
|
0
|
3
|
4
|
3
|
1
|
1
|
1
|
0
|
|
| Short-Term Debt |
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
|
| Other Current Liabilities |
1
|
2
|
3
|
7
|
8
|
5
|
3
|
2
|
2
|
|
| Total Current Liabilities |
5
|
5
|
8
|
15
|
14
|
8
|
5
|
4
|
3
|
|
| Long-Term Debt |
8
|
16
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
13
N/A
|
22
+62%
|
8
-63%
|
16
+105%
|
14
-14%
|
8
-42%
|
6
-23%
|
5
-23%
|
4
-19%
|
|
| Equity | ||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
12
|
20
|
22
|
40
|
58
|
58
|
59
|
58
|
57
|
|
| Additional Paid In Capital |
2
|
6
|
50
|
56
|
56
|
56
|
56
|
56
|
56
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
11
N/A
|
14
-31%
|
28
N/A
|
17
-40%
|
2
N/A
|
2
+21%
|
3
-91%
|
2
+42%
|
1
+47%
|
|
| Total Liabilities & Equity |
3
N/A
|
8
+177%
|
36
+356%
|
33
-8%
|
12
-63%
|
7
-45%
|
3
-48%
|
3
-8%
|
3
-4%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
14
|
14
|
16
|
17
|
18
|
18
|
18
|
18
|
18
|
|