Salee Colour PCL
SET:COLOR
Balance Sheet
Balance Sheet Decomposition
Salee Colour PCL
Salee Colour PCL
Balance Sheet
Salee Colour 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 |
11
|
16
|
49
|
39
|
52
|
39
|
22
|
23
|
20
|
11
|
7
|
7
|
10
|
18
|
12
|
18
|
55
|
19
|
|
| Cash |
0
|
0
|
0
|
39
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
11
|
16
|
49
|
0
|
52
|
39
|
22
|
23
|
20
|
11
|
7
|
7
|
10
|
18
|
12
|
18
|
55
|
19
|
|
| Total Receivables |
107
|
88
|
126
|
128
|
130
|
158
|
147
|
162
|
174
|
197
|
247
|
260
|
231
|
217
|
258
|
247
|
230
|
323
|
|
| Accounts Receivables |
104
|
82
|
120
|
128
|
123
|
152
|
140
|
158
|
171
|
192
|
226
|
235
|
231
|
217
|
258
|
247
|
230
|
323
|
|
| Other Receivables |
3
|
7
|
6
|
1
|
6
|
6
|
7
|
4
|
3
|
5
|
21
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
102
|
108
|
67
|
85
|
126
|
171
|
148
|
128
|
159
|
179
|
241
|
290
|
249
|
205
|
328
|
330
|
228
|
262
|
|
| Other Current Assets |
1
|
3
|
3
|
3
|
4
|
2
|
3
|
4
|
4
|
3
|
2
|
2
|
2
|
1
|
7
|
11
|
7
|
12
|
|
| Total Current Assets |
222
|
215
|
245
|
255
|
311
|
370
|
321
|
317
|
357
|
390
|
496
|
559
|
491
|
440
|
605
|
607
|
520
|
616
|
|
| PP&E Net |
86
|
136
|
177
|
161
|
358
|
748
|
775
|
724
|
684
|
725
|
760
|
731
|
714
|
681
|
723
|
770
|
811
|
770
|
|
| PP&E Gross |
86
|
136
|
177
|
161
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
38
|
66
|
85
|
109
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
1
|
1
|
5
|
6
|
6
|
6
|
5
|
4
|
3
|
3
|
3
|
3
|
15
|
16
|
15
|
13
|
12
|
11
|
|
| Note Receivable |
3
|
0
|
0
|
0
|
0
|
9
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58
|
0
|
|
| Long-Term Investments |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
3
|
5
|
5
|
10
|
6
|
7
|
11
|
14
|
17
|
12
|
6
|
11
|
40
|
32
|
35
|
25
|
21
|
25
|
|
| Total Assets |
319
N/A
|
356
+12%
|
432
+21%
|
431
0%
|
680
+58%
|
1 140
+67%
|
1 117
-2%
|
1 058
-5%
|
1 062
+0%
|
1 130
+6%
|
1 265
+12%
|
1 305
+3%
|
1 260
-3%
|
1 170
-7%
|
1 378
+18%
|
1 414
+3%
|
1 422
+1%
|
1 422
0%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
106
|
54
|
77
|
88
|
113
|
129
|
112
|
109
|
135
|
157
|
205
|
194
|
149
|
149
|
211
|
174
|
139
|
147
|
|
| Accrued Liabilities |
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
90
|
155
|
151
|
141
|
202
|
304
|
254
|
105
|
90
|
125
|
219
|
291
|
300
|
194
|
266
|
266
|
312
|
300
|
|
| Current Portion of Long-Term Debt |
2
|
16
|
14
|
13
|
33
|
403
|
57
|
46
|
54
|
62
|
31
|
20
|
21
|
6
|
27
|
23
|
28
|
41
|
|
| Other Current Liabilities |
10
|
10
|
17
|
11
|
6
|
1
|
1
|
1
|
1
|
3
|
4
|
5
|
3
|
3
|
5
|
7
|
11
|
6
|
|
| Total Current Liabilities |
208
|
234
|
258
|
259
|
353
|
838
|
425
|
262
|
281
|
346
|
458
|
509
|
473
|
351
|
509
|
470
|
490
|
494
|
|
| Long-Term Debt |
4
|
5
|
45
|
28
|
78
|
65
|
389
|
115
|
68
|
43
|
66
|
45
|
29
|
25
|
43
|
89
|
89
|
61
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
4
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
10
|
12
|
7
|
10
|
4
|
8
|
7
|
11
|
16
|
20
|
24
|
24
|
25
|
30
|
|
| Total Liabilities |
213
N/A
|
238
+12%
|
302
+27%
|
288
-5%
|
441
+53%
|
916
+108%
|
821
-10%
|
387
-53%
|
353
-9%
|
398
+13%
|
531
+33%
|
566
+7%
|
518
-8%
|
397
-23%
|
577
+45%
|
584
+1%
|
606
+4%
|
581
-4%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
92
|
115
|
115
|
115
|
145
|
145
|
194
|
582
|
583
|
584
|
588
|
589
|
589
|
589
|
589
|
589
|
589
|
589
|
|
| Retained Earnings |
14
|
2
|
13
|
28
|
42
|
27
|
3
|
16
|
21
|
43
|
37
|
39
|
43
|
73
|
101
|
131
|
117
|
136
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
52
|
52
|
105
|
105
|
106
|
106
|
110
|
110
|
110
|
110
|
110
|
110
|
110
|
110
|
|
| Other Equity |
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
|
| Total Equity |
106
N/A
|
118
+11%
|
129
+10%
|
144
+11%
|
239
+67%
|
224
-7%
|
296
+32%
|
671
+127%
|
709
+6%
|
733
+3%
|
735
+0%
|
738
+1%
|
742
+0%
|
773
+4%
|
801
+4%
|
831
+4%
|
816
-2%
|
840
+3%
|
|
| Total Liabilities & Equity |
319
N/A
|
356
+12%
|
432
+21%
|
431
0%
|
680
+58%
|
1 140
+67%
|
1 117
-2%
|
1 058
-5%
|
1 062
+0%
|
1 130
+6%
|
1 265
+12%
|
1 305
+3%
|
1 260
-3%
|
1 170
-7%
|
1 378
+18%
|
1 414
+3%
|
1 422
+1%
|
1 422
0%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
206
|
206
|
206
|
206
|
206
|
206
|
256
|
582
|
583
|
584
|
588
|
589
|
589
|
589
|
589
|
589
|
589
|
589
|
|