DOD Biotech PCL
SET:DOD
Balance Sheet
Balance Sheet Decomposition
DOD Biotech PCL
DOD Biotech PCL
Balance Sheet
DOD Biotech PCL
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
22
|
78
|
47
|
112
|
137
|
82
|
143
|
162
|
30
|
|
| Cash |
22
|
78
|
47
|
112
|
137
|
82
|
143
|
162
|
30
|
|
| Short-Term Investments |
0
|
0
|
0
|
5
|
300
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
7
|
40
|
40
|
51
|
64
|
216
|
271
|
337
|
57
|
|
| Accounts Receivables |
7
|
40
|
40
|
51
|
63
|
216
|
263
|
315
|
39
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
22
|
18
|
|
| Inventory |
85
|
49
|
21
|
23
|
25
|
115
|
246
|
113
|
98
|
|
| Other Current Assets |
59
|
18
|
15
|
7
|
9
|
27
|
13
|
13
|
12
|
|
| Total Current Assets |
173
|
185
|
123
|
198
|
534
|
440
|
673
|
626
|
197
|
|
| PP&E Net |
14
|
100
|
233
|
250
|
302
|
861
|
922
|
967
|
976
|
|
| PP&E Gross |
14
|
100
|
233
|
250
|
302
|
861
|
922
|
967
|
976
|
|
| Accumulated Depreciation |
3
|
7
|
15
|
33
|
53
|
96
|
159
|
253
|
301
|
|
| Intangible Assets |
0
|
0
|
1
|
1
|
1
|
28
|
11
|
6
|
6
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
401
|
120
|
106
|
3
|
3
|
|
| Other Long-Term Assets |
0
|
0
|
12
|
5
|
169
|
17
|
45
|
25
|
110
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
|
| Total Assets |
187
N/A
|
285
+52%
|
370
+30%
|
454
+23%
|
1 407
+210%
|
1 575
+12%
|
1 758
+12%
|
1 627
-7%
|
1 291
-21%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
52
|
13
|
10
|
20
|
7
|
83
|
181
|
93
|
80
|
|
| Accrued Liabilities |
4
|
8
|
8
|
17
|
6
|
23
|
32
|
14
|
17
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
10
|
93
|
130
|
77
|
149
|
|
| Current Portion of Long-Term Debt |
0
|
3
|
10
|
10
|
1
|
50
|
48
|
34
|
22
|
|
| Other Current Liabilities |
17
|
19
|
35
|
70
|
192
|
38
|
77
|
42
|
35
|
|
| Total Current Liabilities |
72
|
43
|
63
|
117
|
216
|
289
|
468
|
259
|
304
|
|
| Long-Term Debt |
20
|
16
|
41
|
43
|
1
|
33
|
27
|
73
|
58
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
5
|
24
|
12
|
11
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
19
|
11
|
18
|
6
|
|
| Other Liabilities |
0
|
2
|
4
|
5
|
5
|
10
|
13
|
21
|
25
|
|
| Total Liabilities |
92
N/A
|
61
-34%
|
108
+77%
|
165
+53%
|
222
+35%
|
355
+60%
|
544
+53%
|
346
-36%
|
404
+17%
|
|
| Equity | ||||||||||
| Common Stock |
50
|
90
|
150
|
150
|
205
|
205
|
205
|
205
|
205
|
|
| Retained Earnings |
45
|
134
|
112
|
140
|
38
|
143
|
69
|
185
|
209
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
940
|
940
|
940
|
891
|
891
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
1
|
69
|
0
|
0
|
0
|
|
| Total Equity |
95
N/A
|
224
+136%
|
262
+17%
|
290
+10%
|
1 184
+309%
|
1 219
+3%
|
1 214
0%
|
1 281
+5%
|
887
-31%
|
|
| Total Liabilities & Equity |
187
N/A
|
285
+52%
|
370
+30%
|
454
+23%
|
1 407
+210%
|
1 575
+12%
|
1 758
+12%
|
1 627
-7%
|
1 291
-21%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
100
|
180
|
300
|
300
|
410
|
410
|
411
|
411
|
411
|
|