Forth Corporation PCL
SET:FORTH
Balance Sheet
Balance Sheet Decomposition
Forth Corporation PCL
Forth Corporation PCL
Balance Sheet
Forth Corporation PCL
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | 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 |
29
|
4
|
19
|
102
|
79
|
79
|
36
|
45
|
66
|
111
|
135
|
218
|
202
|
194
|
366
|
428
|
999
|
696
|
682
|
741
|
850
|
781
|
724
|
804
|
|
| Cash |
29
|
4
|
19
|
102
|
79
|
79
|
36
|
45
|
66
|
111
|
135
|
218
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
46
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
202
|
194
|
366
|
428
|
999
|
696
|
682
|
741
|
850
|
781
|
681
|
758
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
57
|
113
|
112
|
261
|
355
|
606
|
1 886
|
1 991
|
3 026
|
3 360
|
3 174
|
2 316
|
2 219
|
2 486
|
2 054
|
1 877
|
1 997
|
3 322
|
2 101
|
1 985
|
2 828
|
3 351
|
2 196
|
2 541
|
|
| Accounts Receivables |
52
|
113
|
112
|
257
|
355
|
606
|
1 886
|
1 991
|
3 026
|
3 360
|
3 106
|
2 298
|
2 193
|
2 464
|
2 043
|
1 866
|
1 978
|
3 309
|
1 327
|
1 119
|
1 880
|
2 362
|
1 062
|
1 137
|
|
| Other Receivables |
6
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
68
|
18
|
26
|
22
|
11
|
11
|
18
|
13
|
774
|
866
|
948
|
989
|
1 134
|
1 404
|
|
| Inventory |
138
|
184
|
228
|
319
|
543
|
644
|
792
|
1 252
|
1 356
|
1 748
|
1 033
|
715
|
678
|
1 107
|
967
|
1 165
|
1 104
|
968
|
979
|
894
|
1 447
|
2 093
|
1 726
|
1 922
|
|
| Other Current Assets |
1
|
3
|
2
|
8
|
32
|
56
|
163
|
143
|
167
|
340
|
261
|
239
|
294
|
405
|
423
|
462
|
391
|
324
|
264
|
690
|
683
|
533
|
786
|
1 097
|
|
| Total Current Assets |
225
|
305
|
360
|
690
|
1 009
|
1 385
|
2 878
|
3 432
|
4 614
|
5 558
|
4 602
|
3 488
|
3 394
|
4 576
|
3 811
|
3 932
|
4 491
|
5 311
|
4 076
|
4 309
|
5 808
|
6 759
|
5 432
|
6 365
|
|
| PP&E Net |
287
|
295
|
325
|
381
|
520
|
552
|
607
|
618
|
648
|
715
|
769
|
837
|
986
|
1 448
|
1 852
|
2 517
|
3 152
|
2 942
|
2 809
|
2 646
|
2 254
|
3 425
|
4 259
|
4 018
|
|
| PP&E Gross |
287
|
295
|
325
|
381
|
520
|
552
|
607
|
618
|
648
|
715
|
769
|
837
|
986
|
1 448
|
1 852
|
2 517
|
3 152
|
2 942
|
2 809
|
2 646
|
2 254
|
3 425
|
4 259
|
4 018
|
|
| Accumulated Depreciation |
157
|
207
|
267
|
349
|
425
|
499
|
539
|
685
|
780
|
894
|
1 000
|
1 162
|
1 257
|
1 405
|
1 568
|
1 857
|
2 295
|
2 740
|
2 953
|
3 411
|
3 622
|
4 072
|
4 521
|
4 962
|
|
| Intangible Assets |
0
|
0
|
0
|
8
|
215
|
222
|
189
|
154
|
129
|
113
|
70
|
42
|
15
|
13
|
20
|
38
|
68
|
105
|
113
|
114
|
113
|
116
|
95
|
95
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
192
|
118
|
136
|
189
|
539
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
10
|
5
|
6
|
9
|
7
|
25
|
22
|
47
|
49
|
51
|
39
|
51
|
68
|
168
|
168
|
151
|
174
|
546
|
565
|
575
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
14
|
47
|
77
|
14
|
6
|
28
|
41
|
33
|
34
|
209
|
235
|
252
|
331
|
371
|
344
|
423
|
410
|
351
|
404
|
508
|
545
|
|
| Total Assets |
513
N/A
|
600
+17%
|
686
+14%
|
1 092
+59%
|
1 800
+65%
|
2 240
+24%
|
3 694
+65%
|
4 219
+14%
|
5 426
+29%
|
6 452
+19%
|
5 496
-15%
|
4 448
-19%
|
4 654
+5%
|
6 323
+36%
|
5 974
-6%
|
6 869
+15%
|
8 149
+19%
|
8 870
+9%
|
7 617
-14%
|
7 822
+3%
|
8 818
+13%
|
11 385
+29%
|
11 049
-3%
|
12 138
+10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
60
|
101
|
111
|
241
|
379
|
314
|
1 337
|
1 267
|
2 490
|
1 938
|
560
|
626
|
433
|
791
|
491
|
735
|
683
|
1 050
|
553
|
606
|
1 029
|
1 300
|
777
|
709
|
|
| Accrued Liabilities |
4
|
3
|
5
|
50
|
33
|
25
|
20
|
54
|
51
|
47
|
59
|
76
|
97
|
113
|
143
|
215
|
258
|
276
|
261
|
349
|
225
|
341
|
324
|
326
|
|
| Short-Term Debt |
42
|
91
|
147
|
313
|
718
|
641
|
1 055
|
1 554
|
1 537
|
2 676
|
2 789
|
1 754
|
1 574
|
1 826
|
1 644
|
1 548
|
2 251
|
2 996
|
2 680
|
2 673
|
2 880
|
3 766
|
2 951
|
4 163
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
7
|
7
|
7
|
55
|
55
|
125
|
354
|
179
|
267
|
246
|
217
|
370
|
581
|
546
|
284
|
148
|
225
|
322
|
602
|
547
|
|
| Other Current Liabilities |
12
|
7
|
6
|
30
|
122
|
80
|
46
|
142
|
100
|
174
|
199
|
228
|
331
|
693
|
690
|
804
|
1 037
|
1 036
|
1 142
|
1 360
|
1 349
|
1 665
|
1 625
|
2 069
|
|
| Total Current Liabilities |
118
|
201
|
269
|
633
|
1 259
|
1 066
|
2 464
|
3 072
|
4 231
|
4 960
|
3 962
|
2 862
|
2 702
|
3 669
|
3 184
|
3 673
|
4 810
|
5 903
|
4 920
|
5 136
|
5 708
|
7 394
|
6 278
|
7 814
|
|
| Long-Term Debt |
18
|
0
|
0
|
0
|
51
|
44
|
37
|
99
|
63
|
169
|
95
|
119
|
241
|
330
|
247
|
516
|
557
|
374
|
117
|
293
|
324
|
318
|
1 088
|
749
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
11
|
0
|
2
|
86
|
145
|
546
|
586
|
672
|
825
|
822
|
939
|
936
|
916
|
1 164
|
1 194
|
1 263
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
12
|
15
|
28
|
36
|
51
|
62
|
86
|
134
|
165
|
167
|
416
|
401
|
368
|
|
| Total Liabilities |
137
N/A
|
201
+47%
|
269
+33%
|
633
+136%
|
1 310
+107%
|
1 110
-15%
|
2 502
+125%
|
3 171
+27%
|
4 306
+36%
|
5 129
+19%
|
4 068
-21%
|
3 079
-24%
|
3 102
+1%
|
4 574
+47%
|
4 053
-11%
|
4 912
+21%
|
6 254
+27%
|
7 185
+15%
|
6 110
-15%
|
6 530
+7%
|
7 115
+9%
|
9 291
+31%
|
8 961
-4%
|
10 195
+14%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
330
|
330
|
330
|
386
|
386
|
480
|
480
|
480
|
480
|
480
|
480
|
480
|
480
|
480
|
480
|
480
|
480
|
480
|
480
|
480
|
480
|
480
|
468
|
468
|
|
| Retained Earnings |
46
|
68
|
87
|
73
|
104
|
287
|
350
|
205
|
278
|
480
|
586
|
527
|
709
|
906
|
1 078
|
1 114
|
1 059
|
848
|
705
|
606
|
1 020
|
1 413
|
1 265
|
1 119
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
363
|
363
|
363
|
363
|
363
|
363
|
363
|
363
|
363
|
363
|
363
|
363
|
363
|
363
|
363
|
363
|
363
|
363
|
363
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
152
|
152
|
152
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
7
|
6
|
4
|
4
|
7
|
8
|
7
|
7
|
|
| Total Equity |
376
N/A
|
398
+6%
|
417
+5%
|
459
+10%
|
490
+7%
|
1 129
+130%
|
1 193
+6%
|
1 048
-12%
|
1 120
+7%
|
1 323
+18%
|
1 428
+8%
|
1 369
-4%
|
1 552
+13%
|
1 749
+13%
|
1 921
+10%
|
1 958
+2%
|
1 895
-3%
|
1 685
-11%
|
1 507
-11%
|
1 292
-14%
|
1 703
+32%
|
2 095
+23%
|
2 088
0%
|
1 943
-7%
|
|
| Total Liabilities & Equity |
513
N/A
|
600
+17%
|
686
+14%
|
1 092
+59%
|
1 800
+65%
|
2 240
+24%
|
3 694
+65%
|
4 219
+14%
|
5 426
+29%
|
6 452
+19%
|
5 496
-15%
|
4 448
-19%
|
4 654
+5%
|
6 323
+36%
|
5 974
-6%
|
6 869
+15%
|
8 149
+19%
|
8 870
+9%
|
7 617
-14%
|
7 822
+3%
|
8 818
+13%
|
11 385
+29%
|
11 049
-3%
|
12 138
+10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
960
|
960
|
960
|
960
|
960
|
960
|
960
|
960
|
960
|
960
|
960
|
960
|
960
|
960
|
960
|
960
|
960
|
960
|
954
|
935
|
935
|
935
|
935
|
935
|
|