Bound and Beyond PCL
SET:BEYOND
Balance Sheet
Balance Sheet Decomposition
Bound and Beyond PCL
Bound and Beyond PCL
Balance Sheet
Bound and Beyond PCL
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
868
|
1 035
|
248
|
541
|
693
|
777
|
701
|
1 388
|
971
|
|
| Cash |
868
|
1 035
|
248
|
541
|
0
|
0
|
701
|
1 388
|
971
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
693
|
777
|
0
|
0
|
0
|
|
| Short-Term Investments |
547
|
544
|
1 268
|
2 224
|
1 890
|
89
|
60
|
0
|
0
|
|
| Total Receivables |
389
|
584
|
402
|
94
|
88
|
36
|
108
|
99
|
117
|
|
| Accounts Receivables |
321
|
436
|
254
|
75
|
88
|
36
|
98
|
85
|
98
|
|
| Other Receivables |
68
|
148
|
149
|
19
|
0
|
0
|
10
|
14
|
19
|
|
| Inventory |
1 854
|
567
|
505
|
0
|
0
|
36
|
45
|
53
|
61
|
|
| Other Current Assets |
393
|
543
|
374
|
404
|
31
|
571
|
373
|
293
|
274
|
|
| Total Current Assets |
4 051
|
3 273
|
2 797
|
3 263
|
2 702
|
1 509
|
1 287
|
1 833
|
1 422
|
|
| PP&E Net |
645
|
2 541
|
2 443
|
2 427
|
3 022
|
12 159
|
11 431
|
11 234
|
11 087
|
|
| PP&E Gross |
645
|
2 541
|
2 443
|
2 427
|
0
|
0
|
11 431
|
11 234
|
11 087
|
|
| Accumulated Depreciation |
8 842
|
6 744
|
6 823
|
1 619
|
0
|
0
|
961
|
1 139
|
1 337
|
|
| Intangible Assets |
227
|
887
|
845
|
802
|
757
|
48
|
44
|
45
|
43
|
|
| Goodwill |
0
|
26
|
26
|
26
|
26
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
53
|
53
|
0
|
0
|
0
|
0
|
0
|
0
|
63
|
|
| Long-Term Investments |
555
|
537
|
835
|
759
|
704
|
188
|
224
|
30
|
30
|
|
| Other Long-Term Assets |
62
|
91
|
72
|
237
|
77
|
201
|
360
|
473
|
510
|
|
| Other Assets |
0
|
26
|
26
|
26
|
26
|
0
|
0
|
0
|
0
|
|
| Total Assets |
5 593
N/A
|
7 409
+32%
|
7 019
-5%
|
7 514
+7%
|
7 288
-3%
|
14 106
+94%
|
13 346
-5%
|
13 615
+2%
|
13 155
-3%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
380
|
336
|
449
|
1
|
37
|
191
|
106
|
113
|
123
|
|
| Accrued Liabilities |
144
|
72
|
24
|
21
|
0
|
0
|
214
|
362
|
217
|
|
| Short-Term Debt |
205
|
141
|
0
|
0
|
0
|
985
|
986
|
988
|
886
|
|
| Current Portion of Long-Term Debt |
0
|
104
|
149
|
149
|
1 168
|
134
|
27
|
677
|
421
|
|
| Other Current Liabilities |
541
|
243
|
110
|
71
|
140
|
1 717
|
433
|
347
|
418
|
|
| Total Current Liabilities |
1 269
|
896
|
732
|
242
|
1 345
|
3 027
|
1 766
|
2 488
|
2 065
|
|
| Long-Term Debt |
0
|
1 049
|
1 129
|
2 115
|
840
|
4 316
|
5 200
|
4 538
|
4 529
|
|
| Deferred Income Tax |
0
|
205
|
203
|
201
|
213
|
302
|
242
|
244
|
242
|
|
| Other Liabilities |
306
|
174
|
252
|
252
|
108
|
48
|
35
|
45
|
48
|
|
| Total Liabilities |
1 575
N/A
|
2 324
+48%
|
2 316
0%
|
2 810
+21%
|
2 506
-11%
|
7 693
+207%
|
7 243
-6%
|
7 315
+1%
|
6 883
-6%
|
|
| Equity | ||||||||||
| Common Stock |
2 260
|
2 260
|
2 260
|
2 260
|
2 260
|
2 889
|
2 889
|
2 901
|
2 901
|
|
| Retained Earnings |
1 160
|
1 844
|
1 473
|
1 477
|
1 572
|
2 426
|
2 277
|
2 439
|
2 412
|
|
| Additional Paid In Capital |
602
|
602
|
602
|
602
|
602
|
602
|
602
|
602
|
602
|
|
| Unrealized Security Profit/Loss |
0
|
383
|
373
|
364
|
0
|
0
|
340
|
358
|
357
|
|
| Other Equity |
5
|
5
|
6
|
2
|
348
|
496
|
4
|
0
|
0
|
|
| Total Equity |
4 017
N/A
|
5 084
+27%
|
4 703
-7%
|
4 705
+0%
|
4 782
+2%
|
6 412
+34%
|
6 103
-5%
|
6 300
+3%
|
6 272
0%
|
|
| Total Liabilities & Equity |
5 593
N/A
|
7 409
+32%
|
7 019
-5%
|
7 514
+7%
|
7 288
-3%
|
14 106
+94%
|
13 346
-5%
|
13 615
+2%
|
13 155
-3%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
226
|
226
|
226
|
226
|
226
|
289
|
289
|
290
|
290
|
|