I2 Enterprise PCL
SET:I2
Balance Sheet
Balance Sheet Decomposition
I2 Enterprise PCL
I2 Enterprise PCL
Balance Sheet
I2 Enterprise PCL
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
12
|
20
|
25
|
105
|
90
|
267
|
80
|
75
|
|
| Cash Equivalents |
12
|
20
|
25
|
105
|
90
|
267
|
80
|
75
|
|
| Short-Term Investments |
0
|
2
|
2
|
0
|
0
|
64
|
15
|
4
|
|
| Total Receivables |
14
|
84
|
299
|
314
|
437
|
922
|
512
|
350
|
|
| Accounts Receivables |
14
|
84
|
299
|
314
|
437
|
425
|
267
|
96
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
497
|
245
|
254
|
|
| Inventory |
45
|
1
|
84
|
21
|
74
|
492
|
32
|
6
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
3
|
107
|
96
|
85
|
|
| Total Current Assets |
71
|
107
|
410
|
441
|
604
|
1 852
|
736
|
520
|
|
| PP&E Net |
6
|
6
|
15
|
16
|
16
|
11
|
18
|
14
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
|
| Note Receivable |
19
|
16
|
11
|
105
|
130
|
109
|
1 221
|
1 116
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
|
| Other Long-Term Assets |
10
|
10
|
21
|
39
|
42
|
67
|
105
|
128
|
|
| Total Assets |
107
N/A
|
138
+29%
|
456
+231%
|
601
+32%
|
794
+32%
|
2 041
+157%
|
2 093
+3%
|
1 792
-14%
|
|
| Liabilities | |||||||||
| Accounts Payable |
5
|
55
|
219
|
211
|
292
|
325
|
162
|
35
|
|
| Accrued Liabilities |
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
26
|
13
|
0
|
15
|
66
|
151
|
42
|
30
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
3
|
9
|
7
|
2
|
126
|
136
|
|
| Other Current Liabilities |
38
|
8
|
85
|
43
|
84
|
172
|
291
|
249
|
|
| Total Current Liabilities |
80
|
87
|
306
|
278
|
449
|
649
|
621
|
450
|
|
| Long-Term Debt |
0
|
0
|
7
|
9
|
4
|
729
|
738
|
683
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
|
| Other Liabilities |
2
|
5
|
6
|
100
|
90
|
44
|
85
|
19
|
|
| Total Liabilities |
82
N/A
|
92
+13%
|
319
+248%
|
386
+21%
|
543
+41%
|
1 423
+162%
|
1 444
+1%
|
1 160
-20%
|
|
| Equity | |||||||||
| Common Stock |
60
|
60
|
71
|
71
|
150
|
210
|
210
|
210
|
|
| Retained Earnings |
35
|
14
|
28
|
105
|
62
|
111
|
142
|
124
|
|
| Additional Paid In Capital |
0
|
0
|
39
|
39
|
39
|
298
|
298
|
298
|
|
| Total Equity |
25
N/A
|
46
+84%
|
137
+198%
|
214
+56%
|
250
+17%
|
618
+147%
|
649
+5%
|
631
-3%
|
|
| Total Liabilities & Equity |
107
N/A
|
138
+29%
|
456
+231%
|
601
+32%
|
794
+32%
|
2 041
+157%
|
2 093
+3%
|
1 792
-14%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
420
|
420
|
420
|
420
|
420
|
420
|
420
|
420
|
|