Red Sea International Company SJSC
SAU:4230
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Red Sea International Company SJSC
SAU:4230
|
SA |
|
Livermore Investments Group Ltd
LSE:LIV
|
VG |
Balance Sheet
Balance Sheet Decomposition
Red Sea International Company SJSC
Red Sea International Company SJSC
Balance Sheet
Red Sea International Company SJSC
| Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | 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 |
157
|
37
|
140
|
93
|
62
|
98
|
105
|
186
|
78
|
59
|
65
|
85
|
87
|
107
|
32
|
6
|
32
|
158
|
26
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
109
|
78
|
55
|
64
|
65
|
42
|
67
|
32
|
6
|
32
|
158
|
26
|
|
| Cash Equivalents |
157
|
37
|
140
|
93
|
62
|
98
|
105
|
77
|
0
|
4
|
1
|
20
|
45
|
40
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
157
|
269
|
238
|
260
|
230
|
245
|
129
|
179
|
225
|
341
|
308
|
191
|
247
|
287
|
266
|
226
|
191
|
722
|
1 213
|
|
| Accounts Receivables |
154
|
266
|
237
|
260
|
230
|
239
|
109
|
163
|
201
|
329
|
288
|
170
|
247
|
260
|
228
|
202
|
182
|
620
|
849
|
|
| Other Receivables |
3
|
3
|
1
|
1
|
1
|
6
|
20
|
16
|
24
|
13
|
19
|
21
|
0
|
27
|
37
|
23
|
9
|
101
|
365
|
|
| Inventory |
69
|
177
|
264
|
136
|
186
|
191
|
178
|
192
|
184
|
178
|
204
|
166
|
122
|
92
|
123
|
141
|
74
|
44
|
61
|
|
| Other Current Assets |
69
|
53
|
121
|
161
|
186
|
129
|
204
|
145
|
52
|
58
|
81
|
89
|
52
|
52
|
70
|
104
|
105
|
547
|
482
|
|
| Total Current Assets |
452
|
536
|
762
|
651
|
663
|
662
|
616
|
702
|
675
|
637
|
656
|
531
|
508
|
538
|
490
|
477
|
402
|
1 470
|
1 782
|
|
| PP&E Net |
104
|
236
|
226
|
261
|
316
|
612
|
610
|
205
|
234
|
192
|
173
|
183
|
159
|
177
|
149
|
127
|
112
|
130
|
154
|
|
| PP&E Gross |
104
|
236
|
226
|
261
|
316
|
612
|
610
|
205
|
234
|
192
|
173
|
183
|
159
|
177
|
149
|
127
|
112
|
130
|
154
|
|
| Accumulated Depreciation |
25
|
36
|
46
|
56
|
63
|
74
|
85
|
124
|
141
|
190
|
211
|
231
|
252
|
264
|
259
|
279
|
297
|
326
|
376
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
43
|
39
|
35
|
13
|
4
|
3
|
2
|
382
|
283
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
1
|
0
|
0
|
0
|
208
|
208
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
66
|
75
|
50
|
33
|
31
|
31
|
0
|
257
|
263
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
486
|
571
|
609
|
530
|
463
|
399
|
390
|
366
|
313
|
263
|
224
|
196
|
|
| Other Long-Term Assets |
0
|
0
|
16
|
9
|
25
|
8
|
8
|
39
|
39
|
7
|
9
|
5
|
5
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
1
|
0
|
0
|
0
|
208
|
208
|
|
| Total Assets |
557
N/A
|
772
+39%
|
1 003
+30%
|
921
-8%
|
1 004
+9%
|
1 281
+28%
|
1 234
-4%
|
1 432
+16%
|
1 518
+6%
|
1 515
0%
|
1 483
-2%
|
1 303
-12%
|
1 162
-11%
|
1 153
-1%
|
1 041
-10%
|
952
-9%
|
779
-18%
|
2 673
+243%
|
2 888
+8%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
47
|
71
|
98
|
44
|
73
|
92
|
56
|
77
|
93
|
72
|
66
|
74
|
88
|
104
|
189
|
224
|
207
|
502
|
675
|
|
| Accrued Liabilities |
28
|
58
|
55
|
51
|
99
|
76
|
81
|
111
|
98
|
59
|
58
|
46
|
41
|
77
|
126
|
142
|
131
|
287
|
322
|
|
| Short-Term Debt |
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
104
|
100
|
41
|
91
|
121
|
79
|
119
|
117
|
20
|
60
|
|
| Current Portion of Long-Term Debt |
3
|
23
|
99
|
59
|
74
|
196
|
147
|
136
|
190
|
106
|
82
|
82
|
49
|
52
|
39
|
36
|
18
|
109
|
75
|
|
| Other Current Liabilities |
15
|
72
|
61
|
19
|
21
|
24
|
32
|
72
|
35
|
62
|
56
|
57
|
56
|
66
|
48
|
53
|
129
|
899
|
901
|
|
| Total Current Liabilities |
93
|
236
|
312
|
173
|
267
|
388
|
316
|
396
|
416
|
403
|
362
|
299
|
324
|
419
|
482
|
574
|
603
|
1 817
|
2 033
|
|
| Long-Term Debt |
0
|
0
|
0
|
43
|
32
|
146
|
75
|
119
|
98
|
173
|
110
|
132
|
85
|
96
|
80
|
35
|
33
|
251
|
244
|
|
| Minority Interest |
1
|
1
|
1
|
6
|
8
|
8
|
8
|
12
|
13
|
13
|
4
|
8
|
13
|
17
|
21
|
23
|
24
|
420
|
487
|
|
| Other Liabilities |
6
|
7
|
8
|
10
|
11
|
14
|
30
|
34
|
45
|
57
|
84
|
63
|
55
|
52
|
58
|
57
|
49
|
115
|
116
|
|
| Total Liabilities |
100
N/A
|
244
+143%
|
322
+32%
|
220
-32%
|
302
+38%
|
540
+78%
|
412
-24%
|
537
+30%
|
547
+2%
|
619
+13%
|
552
-11%
|
486
-12%
|
451
-7%
|
550
+22%
|
599
+9%
|
643
+7%
|
661
+3%
|
2 602
+294%
|
2 880
+11%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
300
|
300
|
300
|
300
|
300
|
300
|
400
|
400
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
302
|
302
|
302
|
|
| Retained Earnings |
156
|
229
|
383
|
401
|
402
|
450
|
431
|
524
|
405
|
295
|
335
|
221
|
117
|
14
|
146
|
279
|
172
|
220
|
283
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
1
|
0
|
0
|
8
|
8
|
29
|
34
|
0
|
4
|
4
|
6
|
11
|
12
|
12
|
12
|
12
|
12
|
|
| Total Equity |
456
N/A
|
529
+16%
|
682
+29%
|
701
+3%
|
702
+0%
|
742
+6%
|
823
+11%
|
895
+9%
|
971
+9%
|
895
-8%
|
931
+4%
|
817
-12%
|
711
-13%
|
603
-15%
|
442
-27%
|
309
-30%
|
118
-62%
|
71
-40%
|
7
-90%
|
|
| Total Liabilities & Equity |
557
N/A
|
772
+39%
|
1 003
+30%
|
921
-8%
|
1 004
+9%
|
1 281
+28%
|
1 234
-4%
|
1 432
+16%
|
1 518
+6%
|
1 515
0%
|
1 483
-2%
|
1 303
-12%
|
1 162
-11%
|
1 153
-1%
|
1 041
-10%
|
952
-9%
|
779
-18%
|
2 673
+243%
|
2 888
+8%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
|