Chow Steel Industries PCL
SET:CHOW
Balance Sheet
Balance Sheet Decomposition
Chow Steel Industries PCL
Chow Steel Industries PCL
Balance Sheet
Chow Steel Industries PCL
| 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 |
132
|
15
|
8
|
62
|
614
|
435
|
39
|
83
|
102
|
711
|
976
|
1 141
|
107
|
81
|
107
|
68
|
91
|
332
|
|
| Cash |
0
|
0
|
0
|
1
|
0
|
435
|
37
|
78
|
102
|
711
|
976
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
132
|
15
|
8
|
61
|
614
|
0
|
2
|
6
|
0
|
0
|
0
|
1 141
|
107
|
81
|
107
|
68
|
91
|
332
|
|
| Short-Term Investments |
2
|
0
|
0
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
249
|
207
|
463
|
497
|
964
|
848
|
1 005
|
949
|
1 501
|
985
|
804
|
692
|
596
|
545
|
568
|
1 282
|
1 087
|
|
| Accounts Receivables |
0
|
186
|
205
|
410
|
435
|
900
|
830
|
879
|
849
|
1 166
|
924
|
770
|
692
|
596
|
555
|
520
|
1 234
|
1 040
|
|
| Other Receivables |
0
|
63
|
2
|
53
|
62
|
64
|
18
|
126
|
100
|
335
|
61
|
35
|
0
|
0
|
10
|
48
|
48
|
47
|
|
| Inventory |
109
|
706
|
723
|
646
|
540
|
773
|
648
|
1 158
|
958
|
786
|
699
|
766
|
410
|
98
|
98
|
87
|
18
|
8
|
|
| Other Current Assets |
10
|
18
|
25
|
24
|
6
|
25
|
75
|
191
|
949
|
1 333
|
268
|
1 020
|
907
|
7 677
|
6 947
|
1 660
|
241
|
66
|
|
| Total Current Assets |
254
|
988
|
964
|
1 196
|
1 656
|
2 198
|
1 645
|
2 438
|
2 959
|
4 332
|
2 928
|
3 731
|
2 116
|
8 452
|
7 697
|
2 382
|
1 632
|
1 493
|
|
| PP&E Net |
481
|
1 500
|
1 468
|
1 486
|
1 512
|
1 462
|
1 369
|
2 103
|
3 477
|
5 187
|
7 381
|
7 029
|
6 256
|
1 471
|
1 962
|
2 111
|
1 224
|
1 309
|
|
| PP&E Gross |
481
|
1 500
|
1 468
|
1 486
|
1 512
|
1 462
|
1 369
|
2 103
|
3 477
|
5 187
|
7 381
|
7 029
|
0
|
0
|
1 962
|
2 111
|
0
|
0
|
|
| Accumulated Depreciation |
76
|
126
|
211
|
306
|
419
|
534
|
652
|
652
|
937
|
1 056
|
1 313
|
1 518
|
0
|
0
|
1 295
|
1 399
|
0
|
0
|
|
| Intangible Assets |
0
|
9
|
7
|
5
|
3
|
2
|
0
|
39
|
243
|
519
|
1 256
|
1 591
|
1 484
|
89
|
19
|
6
|
5
|
12
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
1
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
25
|
19
|
0
|
217
|
216
|
0
|
23
|
22
|
23
|
24
|
42
|
409
|
604
|
|
| Other Long-Term Assets |
184
|
31
|
31
|
97
|
27
|
105
|
147
|
148
|
1 197
|
2 979
|
1 001
|
829
|
404
|
155
|
197
|
127
|
112
|
160
|
|
| Total Assets |
919
N/A
|
2 528
+175%
|
2 469
-2%
|
2 784
+13%
|
3 198
+15%
|
3 793
+19%
|
3 180
-16%
|
4 728
+49%
|
8 092
+71%
|
13 232
+64%
|
12 565
-5%
|
13 204
+5%
|
10 281
-22%
|
10 190
-1%
|
9 899
-3%
|
4 671
-53%
|
3 383
-28%
|
3 579
+6%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
82
|
36
|
202
|
127
|
249
|
370
|
297
|
152
|
295
|
179
|
38
|
65
|
327
|
146
|
9
|
319
|
442
|
540
|
|
| Accrued Liabilities |
0
|
23
|
29
|
77
|
0
|
58
|
81
|
54
|
13
|
63
|
161
|
138
|
58
|
1
|
156
|
9
|
4
|
0
|
|
| Short-Term Debt |
171
|
1 144
|
1 177
|
1 443
|
1 162
|
1 775
|
1 300
|
3 043
|
3 775
|
5 594
|
730
|
2 397
|
410
|
518
|
802
|
1 780
|
564
|
597
|
|
| Current Portion of Long-Term Debt |
33
|
103
|
86
|
118
|
125
|
249
|
153
|
83
|
869
|
886
|
3 245
|
3 336
|
2 167
|
2 959
|
2 956
|
445
|
5
|
1
|
|
| Other Current Liabilities |
181
|
106
|
33
|
76
|
76
|
13
|
9
|
2
|
72
|
213
|
625
|
162
|
11
|
5 558
|
5 048
|
37
|
48
|
24
|
|
| Total Current Liabilities |
467
|
1 412
|
1 527
|
1 841
|
1 612
|
2 465
|
1 840
|
3 334
|
5 024
|
6 935
|
4 799
|
6 098
|
2 973
|
9 182
|
8 972
|
2 536
|
1 060
|
1 161
|
|
| Long-Term Debt |
142
|
441
|
441
|
416
|
288
|
39
|
18
|
0
|
1 738
|
4 926
|
6 197
|
5 605
|
6 088
|
15
|
13
|
157
|
5
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
9
|
9
|
9
|
14
|
14
|
29
|
32
|
31
|
37
|
60
|
3
|
3
|
4
|
|
| Minority Interest |
0
|
0
|
0
|
10
|
12
|
14
|
27
|
83
|
105
|
76
|
106
|
124
|
112
|
99
|
99
|
242
|
252
|
236
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
1
|
1
|
4
|
6
|
4
|
6
|
15
|
21
|
41
|
35
|
38
|
39
|
70
|
73
|
|
| Total Liabilities |
609
N/A
|
1 853
+204%
|
1 968
+6%
|
2 267
+15%
|
1 913
-16%
|
2 528
+32%
|
1 897
-25%
|
3 432
+81%
|
6 885
+101%
|
11 956
+74%
|
11 146
-7%
|
11 880
+7%
|
9 245
-22%
|
9 368
+1%
|
9 182
-2%
|
2 977
-68%
|
1 390
-53%
|
1 475
+6%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
250
|
600
|
600
|
600
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
|
| Retained Earnings |
60
|
75
|
99
|
83
|
105
|
50
|
74
|
121
|
15
|
48
|
303
|
181
|
16
|
300
|
405
|
648
|
1 057
|
1 205
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
381
|
381
|
381
|
381
|
381
|
381
|
381
|
381
|
381
|
381
|
381
|
381
|
381
|
381
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
16
|
49
|
93
|
93
|
6
|
6
|
98
|
6
|
6
|
6
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
33
|
28
|
5
|
4
|
2
|
157
|
130
|
123
|
53
|
157
|
129
|
240
|
276
|
|
| Total Equity |
310
N/A
|
675
+118%
|
501
-26%
|
517
+3%
|
1 286
+149%
|
1 264
-2%
|
1 283
+2%
|
1 296
+1%
|
1 208
-7%
|
1 276
+6%
|
1 420
+11%
|
1 325
-7%
|
1 036
-22%
|
822
-21%
|
717
-13%
|
1 694
+136%
|
1 993
+18%
|
2 104
+6%
|
|
| Total Liabilities & Equity |
919
N/A
|
2 528
+175%
|
2 469
-2%
|
2 784
+13%
|
3 198
+15%
|
3 793
+19%
|
3 180
-16%
|
4 728
+49%
|
8 092
+71%
|
13 232
+64%
|
12 565
-5%
|
13 204
+5%
|
10 281
-22%
|
10 190
-1%
|
9 899
-3%
|
4 671
-53%
|
3 383
-28%
|
3 579
+6%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
|