Brooker Group PCL
SET:BROOK
Balance Sheet
Balance Sheet Decomposition
Brooker Group PCL
Brooker Group PCL
Balance Sheet
Brooker Group PCL
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
224
|
641
|
1 017
|
450
|
171
|
722
|
150
|
341
|
194
|
414
|
|
| Cash |
52
|
243
|
325
|
336
|
171
|
722
|
150
|
341
|
194
|
414
|
|
| Cash Equivalents |
172
|
398
|
692
|
114
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
832
|
1 081
|
1 308
|
1 288
|
882
|
1 307
|
1 438
|
1 143
|
1 135
|
775
|
|
| Total Receivables |
210
|
212
|
78
|
243
|
392
|
422
|
302
|
639
|
330
|
527
|
|
| Accounts Receivables |
194
|
197
|
18
|
235
|
177
|
32
|
12
|
371
|
132
|
95
|
|
| Other Receivables |
16
|
16
|
60
|
8
|
216
|
391
|
290
|
268
|
198
|
432
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
987
|
390
|
859
|
|
| Other Current Assets |
0
|
0
|
1
|
1
|
1
|
257
|
1
|
94
|
298
|
68
|
|
| Total Current Assets |
1 266
|
1 934
|
2 404
|
1 983
|
1 447
|
2 709
|
1 891
|
3 203
|
2 348
|
2 643
|
|
| PP&E Net |
28
|
26
|
41
|
37
|
34
|
30
|
32
|
48
|
74
|
34
|
|
| PP&E Gross |
28
|
26
|
41
|
37
|
34
|
30
|
32
|
48
|
74
|
34
|
|
| Accumulated Depreciation |
38
|
39
|
42
|
45
|
49
|
48
|
52
|
58
|
77
|
118
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
|
| Note Receivable |
0
|
0
|
4
|
303
|
767
|
392
|
392
|
392
|
392
|
392
|
|
| Long-Term Investments |
9
|
99
|
380
|
368
|
492
|
192
|
191
|
191
|
211
|
367
|
|
| Other Long-Term Assets |
57
|
57
|
31
|
8
|
26
|
111
|
60
|
69
|
94
|
95
|
|
| Total Assets |
1 359
N/A
|
2 116
+56%
|
2 860
+35%
|
2 699
-6%
|
2 765
+2%
|
3 434
+24%
|
2 566
-25%
|
3 903
+52%
|
3 117
-20%
|
3 548
+14%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
2
|
2
|
2
|
3
|
3
|
201
|
1
|
1
|
1
|
0
|
|
| Accrued Liabilities |
31
|
57
|
52
|
28
|
24
|
49
|
30
|
38
|
30
|
42
|
|
| Short-Term Debt |
0
|
0
|
0
|
100
|
500
|
350
|
0
|
425
|
360
|
500
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
4
|
9
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Other Current Liabilities |
24
|
6
|
126
|
12
|
24
|
201
|
18
|
45
|
16
|
34
|
|
| Total Current Liabilities |
57
|
65
|
185
|
151
|
550
|
801
|
49
|
508
|
408
|
576
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Deferred Income Tax |
0
|
0
|
17
|
20
|
0
|
32
|
16
|
4
|
0
|
0
|
|
| Minority Interest |
92
|
111
|
57
|
76
|
75
|
75
|
73
|
171
|
63
|
63
|
|
| Other Liabilities |
18
|
20
|
31
|
26
|
26
|
28
|
31
|
40
|
33
|
36
|
|
| Total Liabilities |
166
N/A
|
196
+18%
|
289
+48%
|
273
-6%
|
651
+138%
|
936
+44%
|
169
-82%
|
724
+329%
|
505
-30%
|
675
+34%
|
|
| Equity | |||||||||||
| Common Stock |
495
|
594
|
705
|
705
|
705
|
705
|
830
|
1 032
|
1 164
|
1 164
|
|
| Retained Earnings |
675
|
1 168
|
1 632
|
1 579
|
1 288
|
1 687
|
1 340
|
1 486
|
742
|
1 013
|
|
| Additional Paid In Capital |
11
|
63
|
145
|
145
|
145
|
145
|
270
|
670
|
688
|
688
|
|
| Other Equity |
33
|
95
|
89
|
3
|
23
|
40
|
43
|
9
|
18
|
8
|
|
| Total Equity |
1 193
N/A
|
1 920
+61%
|
2 571
+34%
|
2 426
-6%
|
2 114
-13%
|
2 498
+18%
|
2 397
-4%
|
3 179
+33%
|
2 612
-18%
|
2 873
+10%
|
|
| Total Liabilities & Equity |
1 359
N/A
|
2 116
+56%
|
2 860
+35%
|
2 699
-6%
|
2 765
+2%
|
3 434
+24%
|
2 566
-25%
|
3 903
+52%
|
3 117
-20%
|
3 548
+14%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
3 964
|
4 755
|
6 603
|
6 603
|
6 603
|
6 606
|
7 778
|
9 079
|
9 315
|
9 315
|
|