Federal Screw Works
OTC:FSCR
Balance Sheet
Balance Sheet Decomposition
Federal Screw Works
Federal Screw Works
Balance Sheet
Federal Screw Works
| Jun-2003 | Jun-2004 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
14
|
15
|
15
|
13
|
9
|
5
|
9
|
10
|
10
|
9
|
|
| Accounts Receivables |
14
|
15
|
15
|
13
|
9
|
5
|
9
|
10
|
10
|
9
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
15
|
16
|
14
|
12
|
11
|
9
|
10
|
11
|
14
|
16
|
|
| Other Current Assets |
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
31
|
33
|
31
|
27
|
22
|
18
|
20
|
21
|
24
|
26
|
|
| PP&E Net |
52
|
54
|
56
|
51
|
46
|
33
|
28
|
24
|
20
|
19
|
|
| PP&E Gross |
52
|
54
|
56
|
51
|
46
|
33
|
28
|
24
|
20
|
19
|
|
| Accumulated Depreciation |
70
|
75
|
76
|
83
|
89
|
84
|
89
|
94
|
98
|
99
|
|
| Intangible Assets |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
4
|
5
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
7
|
15
|
14
|
10
|
10
|
3
|
3
|
2
|
2
|
2
|
|
| Total Assets |
95
N/A
|
107
+13%
|
107
0%
|
93
-12%
|
85
-9%
|
54
-37%
|
50
-7%
|
47
-6%
|
46
-1%
|
47
+1%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
4
|
6
|
6
|
5
|
5
|
2
|
6
|
6
|
6
|
5
|
|
| Accrued Liabilities |
6
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
4
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Current Liabilities |
2
|
2
|
0
|
0
|
2
|
5
|
1
|
1
|
1
|
1
|
|
| Total Current Liabilities |
12
|
12
|
11
|
11
|
11
|
11
|
11
|
10
|
11
|
11
|
|
| Long-Term Debt |
6
|
8
|
17
|
12
|
10
|
8
|
8
|
9
|
9
|
11
|
|
| Deferred Income Tax |
1
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
22
|
25
|
28
|
26
|
24
|
23
|
25
|
23
|
31
|
23
|
|
| Total Liabilities |
39
N/A
|
48
+21%
|
56
+18%
|
49
-13%
|
45
-9%
|
41
-8%
|
44
+7%
|
42
-5%
|
51
+21%
|
45
-12%
|
|
| Equity | |||||||||||
| Common Stock |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
56
|
54
|
45
|
42
|
39
|
23
|
18
|
16
|
15
|
15
|
|
| Additional Paid In Capital |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Other Equity |
5
|
0
|
0
|
2
|
4
|
15
|
17
|
16
|
24
|
18
|
|
| Total Equity |
55
N/A
|
59
+7%
|
50
-15%
|
44
-11%
|
40
-10%
|
13
-69%
|
6
-52%
|
5
-20%
|
5
N/A
|
2
N/A
|
|
| Total Liabilities & Equity |
95
N/A
|
107
+13%
|
107
0%
|
93
-12%
|
85
-9%
|
54
-37%
|
50
-7%
|
47
-6%
|
46
-1%
|
47
+1%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|