Aurora Design PCL
SET:AURA
Balance Sheet
Balance Sheet Decomposition
Aurora Design PCL
Aurora Design PCL
Balance Sheet
Aurora Design PCL
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
281
|
328
|
517
|
419
|
460
|
575
|
|
| Cash |
281
|
328
|
517
|
419
|
460
|
575
|
|
| Total Receivables |
1 050
|
1 315
|
1 334
|
2 059
|
2 895
|
5 077
|
|
| Accounts Receivables |
1 031
|
1 291
|
1 314
|
2 027
|
2 856
|
5 068
|
|
| Other Receivables |
18
|
23
|
19
|
33
|
39
|
9
|
|
| Inventory |
4 446
|
5 642
|
5 971
|
6 723
|
8 369
|
9 479
|
|
| Other Current Assets |
11
|
17
|
8
|
17
|
26
|
45
|
|
| Total Current Assets |
5 788
|
7 302
|
7 829
|
9 218
|
11 751
|
15 175
|
|
| PP&E Net |
109
|
1 320
|
1 505
|
1 324
|
1 165
|
957
|
|
| PP&E Gross |
0
|
0
|
1 505
|
1 324
|
0
|
957
|
|
| Accumulated Depreciation |
0
|
0
|
180
|
225
|
0
|
362
|
|
| Intangible Assets |
5
|
6
|
10
|
9
|
8
|
16
|
|
| Long-Term Investments |
115
|
25
|
25
|
25
|
25
|
25
|
|
| Other Long-Term Assets |
198
|
221
|
231
|
238
|
464
|
496
|
|
| Total Assets |
6 215
N/A
|
8 874
+43%
|
9 600
+8%
|
10 814
+13%
|
13 412
+24%
|
16 669
+24%
|
|
| Liabilities | |||||||
| Accounts Payable |
691
|
1 004
|
876
|
867
|
1 158
|
1 071
|
|
| Accrued Liabilities |
0
|
0
|
252
|
138
|
162
|
219
|
|
| Short-Term Debt |
824
|
1 335
|
3 563
|
1 824
|
3 932
|
6 709
|
|
| Other Current Liabilities |
256
|
595
|
783
|
752
|
742
|
727
|
|
| Total Current Liabilities |
1 770
|
2 935
|
5 474
|
3 581
|
5 994
|
8 726
|
|
| Long-Term Debt |
2 890
|
3 708
|
1 672
|
2 250
|
1 684
|
1 480
|
|
| Minority Interest |
0
|
5
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
73
|
49
|
51
|
52
|
56
|
64
|
|
| Total Liabilities |
4 734
N/A
|
6 686
+41%
|
7 198
+8%
|
5 883
-18%
|
7 734
+31%
|
10 270
+33%
|
|
| Equity | |||||||
| Common Stock |
1 000
|
1 000
|
1 000
|
1 334
|
1 334
|
1 334
|
|
| Retained Earnings |
10
|
10
|
27
|
62
|
105
|
133
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
3 228
|
3 228
|
3 228
|
|
| Other Equity |
471
|
1 177
|
1 375
|
306
|
1 010
|
1 703
|
|
| Total Equity |
1 481
N/A
|
2 187
+48%
|
2 402
+10%
|
4 931
+105%
|
5 678
+15%
|
6 399
+13%
|
|
| Total Liabilities & Equity |
6 215
N/A
|
8 874
+43%
|
9 600
+8%
|
10 814
+13%
|
13 412
+24%
|
16 669
+24%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
0
|
1 334
|
1 334
|
1 334
|
1 334
|
1 334
|
|