Silverlake Axis Ltd (Pre Reincorporation)
OTC:SLVFF
Balance Sheet
Balance Sheet Decomposition
Silverlake Axis Ltd (Pre Reincorporation)
Silverlake Axis Ltd (Pre Reincorporation)
Balance Sheet
Silverlake Axis Ltd (Pre Reincorporation)
| Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
120
|
169
|
127
|
304
|
442
|
497
|
417
|
558
|
504
|
497
|
|
| Cash |
120
|
169
|
127
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
304
|
442
|
497
|
417
|
558
|
504
|
497
|
|
| Short-Term Investments |
209
|
65
|
888
|
194
|
181
|
340
|
316
|
261
|
264
|
8
|
|
| Total Receivables |
140
|
258
|
208
|
246
|
209
|
206
|
208
|
221
|
351
|
378
|
|
| Accounts Receivables |
100
|
193
|
172
|
188
|
184
|
188
|
189
|
191
|
328
|
346
|
|
| Other Receivables |
40
|
65
|
36
|
58
|
25
|
18
|
19
|
30
|
22
|
32
|
|
| Inventory |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
|
| Other Current Assets |
7
|
10
|
12
|
10
|
9
|
7
|
7
|
7
|
8
|
8
|
|
| Total Current Assets |
477
|
502
|
1 234
|
754
|
842
|
1 051
|
949
|
1 047
|
1 127
|
892
|
|
| PP&E Net |
13
|
17
|
19
|
20
|
15
|
42
|
38
|
36
|
38
|
37
|
|
| PP&E Gross |
13
|
17
|
19
|
20
|
15
|
42
|
38
|
36
|
38
|
37
|
|
| Accumulated Depreciation |
9
|
11
|
12
|
14
|
11
|
43
|
50
|
56
|
19
|
22
|
|
| Intangible Assets |
66
|
98
|
98
|
99
|
145
|
156
|
173
|
199
|
258
|
274
|
|
| Goodwill |
90
|
108
|
111
|
108
|
137
|
144
|
145
|
143
|
152
|
152
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
131
|
138
|
30
|
10
|
18
|
9
|
0
|
9
|
8
|
191
|
|
| Other Long-Term Assets |
2
|
6
|
6
|
16
|
26
|
66
|
60
|
58
|
50
|
45
|
|
| Other Assets |
90
|
108
|
111
|
108
|
137
|
144
|
145
|
143
|
152
|
152
|
|
| Total Assets |
779
N/A
|
869
+11%
|
1 498
+72%
|
1 007
-33%
|
1 182
+17%
|
1 468
+24%
|
1 364
-7%
|
1 492
+9%
|
1 633
+9%
|
1 591
-3%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
75
|
18
|
7
|
4
|
11
|
9
|
4
|
7
|
15
|
104
|
|
| Accrued Liabilities |
0
|
13
|
8
|
17
|
16
|
15
|
12
|
12
|
9
|
9
|
|
| Short-Term Debt |
0
|
72
|
88
|
24
|
10
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
1
|
1
|
1
|
10
|
9
|
8
|
8
|
8
|
|
| Other Current Liabilities |
42
|
117
|
152
|
162
|
184
|
470
|
205
|
243
|
222
|
248
|
|
| Total Current Liabilities |
118
|
221
|
256
|
209
|
222
|
504
|
231
|
270
|
253
|
269
|
|
| Long-Term Debt |
2
|
2
|
2
|
3
|
63
|
141
|
17
|
193
|
172
|
134
|
|
| Deferred Income Tax |
16
|
19
|
40
|
32
|
33
|
61
|
50
|
42
|
44
|
23
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
14
|
16
|
|
| Other Liabilities |
5
|
8
|
8
|
241
|
271
|
15
|
12
|
12
|
14
|
14
|
|
| Total Liabilities |
140
N/A
|
249
+79%
|
306
+23%
|
484
+58%
|
590
+22%
|
722
+22%
|
310
-57%
|
530
+71%
|
497
-6%
|
456
-8%
|
|
| Equity | |||||||||||
| Common Stock |
158
|
191
|
191
|
191
|
191
|
191
|
191
|
1 845
|
1 845
|
1 845
|
|
| Retained Earnings |
214
|
249
|
794
|
155
|
354
|
434
|
701
|
622
|
510
|
458
|
|
| Additional Paid In Capital |
259
|
229
|
232
|
234
|
237
|
237
|
186
|
0
|
0
|
0
|
|
| Treasury Stock |
8
|
75
|
87
|
69
|
82
|
139
|
26
|
198
|
197
|
193
|
|
| Other Equity |
17
|
26
|
62
|
12
|
108
|
24
|
1
|
64
|
3
|
58
|
|
| Total Equity |
639
N/A
|
619
-3%
|
1 192
+93%
|
523
-56%
|
592
+13%
|
747
+26%
|
1 054
+41%
|
962
-9%
|
1 136
+18%
|
1 135
0%
|
|
| Total Liabilities & Equity |
779
N/A
|
869
+11%
|
1 498
+72%
|
1 007
-33%
|
1 182
+17%
|
1 468
+24%
|
1 364
-7%
|
1 492
+9%
|
1 633
+9%
|
1 591
-3%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
2 245
|
2 654
|
2 647
|
2 656
|
2 645
|
2 589
|
2 676
|
2 510
|
2 512
|
2 515
|
|