Chic Republic PCL
SET:CHIC
Balance Sheet
Balance Sheet Decomposition
Chic Republic PCL
Chic Republic PCL
Balance Sheet
Chic Republic PCL
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
17
|
20
|
88
|
101
|
149
|
96
|
83
|
83
|
|
| Cash Equivalents |
17
|
20
|
88
|
101
|
149
|
96
|
83
|
83
|
|
| Short-Term Investments |
0
|
0
|
5
|
10
|
2
|
0
|
0
|
0
|
|
| Total Receivables |
44
|
114
|
131
|
146
|
135
|
161
|
66
|
99
|
|
| Accounts Receivables |
44
|
114
|
131
|
146
|
135
|
161
|
66
|
99
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
139
|
143
|
131
|
144
|
114
|
93
|
111
|
113
|
|
| Other Current Assets |
6
|
6
|
3
|
2
|
4
|
8
|
25
|
13
|
|
| Total Current Assets |
206
|
282
|
359
|
403
|
403
|
359
|
285
|
308
|
|
| PP&E Net |
842
|
949
|
1 442
|
1 361
|
1 232
|
1 188
|
1 501
|
1 425
|
|
| Intangible Assets |
8
|
7
|
7
|
7
|
7
|
6
|
7
|
10
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
32
|
37
|
39
|
36
|
31
|
29
|
32
|
36
|
|
| Other Long-Term Assets |
146
|
153
|
24
|
28
|
31
|
33
|
43
|
43
|
|
| Total Assets |
1 234
N/A
|
1 429
+16%
|
1 870
+31%
|
1 836
-2%
|
1 703
-7%
|
1 615
-5%
|
1 869
+16%
|
1 822
-2%
|
|
| Liabilities | |||||||||
| Accounts Payable |
211
|
213
|
191
|
208
|
123
|
144
|
175
|
127
|
|
| Short-Term Debt |
164
|
190
|
187
|
209
|
120
|
98
|
118
|
148
|
|
| Current Portion of Long-Term Debt |
141
|
50
|
127
|
125
|
85
|
82
|
79
|
65
|
|
| Other Current Liabilities |
8
|
16
|
16
|
7
|
8
|
13
|
5
|
8
|
|
| Total Current Liabilities |
523
|
469
|
522
|
550
|
336
|
337
|
377
|
348
|
|
| Long-Term Debt |
117
|
300
|
722
|
660
|
510
|
402
|
637
|
623
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
|
| Other Liabilities |
61
|
72
|
20
|
22
|
24
|
27
|
35
|
37
|
|
| Total Liabilities |
702
N/A
|
842
+20%
|
1 263
+50%
|
1 231
-3%
|
870
-29%
|
768
-12%
|
1 049
+37%
|
1 007
-4%
|
|
| Equity | |||||||||
| Common Stock |
500
|
500
|
500
|
500
|
680
|
680
|
680
|
680
|
|
| Retained Earnings |
33
|
87
|
105
|
104
|
22
|
33
|
5
|
3
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
134
|
134
|
134
|
134
|
|
| Other Equity |
1
|
1
|
2
|
1
|
2
|
0
|
0
|
4
|
|
| Total Equity |
532
N/A
|
587
+10%
|
607
+3%
|
605
0%
|
834
+38%
|
847
+2%
|
819
-3%
|
815
-1%
|
|
| Total Liabilities & Equity |
1 234
N/A
|
1 429
+16%
|
1 870
+31%
|
1 836
-2%
|
1 703
-7%
|
1 615
-5%
|
1 869
+16%
|
1 822
-2%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
1 360
|
1 360
|
1 360
|
1 360
|
1 360
|
1 360
|
1 360
|
1 360
|
|