Jay Mart PCL
SET:JMART
Balance Sheet
Balance Sheet Decomposition
Jay Mart PCL
Jay Mart PCL
Balance Sheet
Jay Mart PCL
| 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 |
13
|
31
|
33
|
57
|
53
|
22
|
28
|
30
|
51
|
114
|
196
|
103
|
197
|
844
|
796
|
1 331
|
594
|
1 381
|
2 497
|
4 011
|
2 044
|
1 420
|
|
| Cash |
13
|
31
|
33
|
57
|
53
|
22
|
28
|
30
|
51
|
114
|
163
|
103
|
197
|
844
|
796
|
1 331
|
594
|
1 381
|
2 497
|
4 011
|
2 044
|
1 420
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
0
|
0
|
236
|
294
|
1 166
|
10 642
|
5 415
|
3 493
|
2 965
|
|
| Total Receivables |
141
|
177
|
175
|
232
|
287
|
269
|
395
|
380
|
361
|
634
|
725
|
0
|
1 054
|
3 113
|
4 469
|
5 375
|
4 784
|
4 464
|
2 318
|
3 557
|
3 538
|
3 374
|
|
| Accounts Receivables |
114
|
165
|
166
|
219
|
271
|
269
|
369
|
374
|
351
|
564
|
631
|
0
|
603
|
672
|
938
|
695
|
532
|
532
|
528
|
672
|
503
|
549
|
|
| Other Receivables |
27
|
12
|
9
|
13
|
16
|
0
|
26
|
6
|
10
|
70
|
95
|
0
|
452
|
2 441
|
3 530
|
4 680
|
4 252
|
3 931
|
1 790
|
2 885
|
3 035
|
2 825
|
|
| Inventory |
271
|
569
|
342
|
572
|
697
|
478
|
895
|
480
|
531
|
919
|
1 135
|
0
|
1 286
|
1 177
|
2 015
|
1 332
|
1 012
|
979
|
1 186
|
1 427
|
1 063
|
957
|
|
| Other Current Assets |
25
|
16
|
17
|
57
|
57
|
58
|
34
|
29
|
39
|
84
|
82
|
0
|
60
|
191
|
340
|
471
|
587
|
830
|
1 331
|
2 103
|
450
|
387
|
|
| Total Current Assets |
450
|
793
|
566
|
920
|
1 094
|
827
|
1 352
|
919
|
982
|
1 751
|
2 079
|
0
|
2 798
|
5 326
|
7 619
|
8 745
|
7 271
|
8 821
|
17 974
|
16 513
|
10 587
|
9 103
|
|
| PP&E Net |
164
|
160
|
149
|
115
|
91
|
73
|
58
|
63
|
206
|
591
|
793
|
0
|
773
|
844
|
863
|
949
|
868
|
1 451
|
1 506
|
1 736
|
2 148
|
2 533
|
|
| PP&E Gross |
164
|
160
|
149
|
115
|
91
|
73
|
58
|
63
|
206
|
591
|
793
|
0
|
773
|
844
|
863
|
949
|
868
|
1 451
|
1 506
|
1 736
|
2 148
|
2 533
|
|
| Accumulated Depreciation |
100
|
162
|
185
|
203
|
191
|
207
|
216
|
221
|
220
|
179
|
207
|
338
|
425
|
536
|
693
|
881
|
950
|
987
|
1 066
|
1 149
|
1 234
|
1 374
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
11
|
9
|
8
|
11
|
10
|
26
|
37
|
0
|
47
|
148
|
350
|
376
|
401
|
447
|
264
|
266
|
279
|
216
|
|
| Goodwill |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
296
|
296
|
296
|
274
|
285
|
285
|
226
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
71
|
113
|
232
|
373
|
638
|
2 016
|
0
|
3 147
|
3 345
|
4 022
|
5 295
|
7 448
|
9 511
|
15 829
|
17 577
|
26 226
|
23 823
|
|
| Long-Term Investments |
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
211
|
538
|
0
|
1 513
|
1 507
|
1 536
|
1 545
|
1 882
|
4 480
|
9 001
|
18 508
|
19 849
|
20 400
|
|
| Other Long-Term Assets |
287
|
453
|
446
|
468
|
407
|
393
|
243
|
165
|
150
|
264
|
705
|
0
|
1 073
|
1 835
|
2 032
|
2 238
|
2 207
|
896
|
431
|
517
|
2 866
|
3 652
|
|
| Other Assets |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
296
|
296
|
296
|
274
|
285
|
285
|
226
|
|
| Total Assets |
899
N/A
|
1 409
+57%
|
1 160
-18%
|
1 503
+30%
|
1 604
+7%
|
1 372
-14%
|
1 774
+29%
|
1 389
-22%
|
1 722
+24%
|
3 481
+102%
|
6 169
+77%
|
0
N/A
|
9 350
N/A
|
13 003
+39%
|
16 444
+26%
|
19 444
+18%
|
20 373
+5%
|
25 901
+27%
|
45 278
+75%
|
55 401
+22%
|
62 240
+12%
|
59 953
-4%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
115
|
170
|
47
|
192
|
309
|
56
|
227
|
86
|
181
|
220
|
401
|
0
|
163
|
465
|
411
|
702
|
376
|
578
|
1 118
|
606
|
982
|
281
|
|
| Accrued Liabilities |
31
|
39
|
21
|
25
|
35
|
31
|
33
|
40
|
42
|
57
|
66
|
0
|
97
|
146
|
165
|
186
|
245
|
154
|
144
|
225
|
274
|
267
|
|
| Short-Term Debt |
445
|
843
|
672
|
841
|
782
|
778
|
853
|
576
|
617
|
1 071
|
2 468
|
0
|
3 310
|
4 318
|
3 607
|
3 146
|
2 845
|
4 013
|
1 637
|
1 683
|
1 664
|
1 889
|
|
| Current Portion of Long-Term Debt |
17
|
16
|
8
|
7
|
6
|
6
|
5
|
2
|
27
|
26
|
500
|
0
|
413
|
982
|
516
|
2 483
|
3 160
|
3 966
|
4 483
|
4 443
|
7 121
|
11 715
|
|
| Other Current Liabilities |
25
|
30
|
23
|
16
|
26
|
28
|
18
|
10
|
49
|
80
|
70
|
0
|
128
|
208
|
237
|
717
|
832
|
836
|
707
|
896
|
1 182
|
941
|
|
| Total Current Liabilities |
634
|
1 098
|
771
|
1 080
|
1 159
|
900
|
1 136
|
713
|
916
|
1 455
|
3 505
|
0
|
4 111
|
6 119
|
4 936
|
7 234
|
7 458
|
9 547
|
8 089
|
7 853
|
11 222
|
15 092
|
|
| Long-Term Debt |
16
|
16
|
8
|
21
|
15
|
15
|
10
|
9
|
61
|
197
|
446
|
0
|
1 285
|
2 697
|
6 663
|
7 308
|
7 511
|
9 402
|
10 154
|
16 389
|
17 919
|
10 184
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
15
|
6
|
1
|
21
|
12
|
30
|
46
|
179
|
158
|
239
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
155
|
170
|
0
|
979
|
1 056
|
1 430
|
1 859
|
1 847
|
3 027
|
9 558
|
11 816
|
14 109
|
14 791
|
|
| Other Liabilities |
13
|
12
|
23
|
28
|
30
|
27
|
42
|
49
|
71
|
95
|
138
|
0
|
161
|
191
|
180
|
176
|
159
|
156
|
167
|
200
|
213
|
323
|
|
| Total Liabilities |
663
N/A
|
1 126
+70%
|
802
-29%
|
1 128
+41%
|
1 203
+7%
|
942
-22%
|
1 188
+26%
|
771
-35%
|
1 049
+36%
|
1 902
+81%
|
4 261
+124%
|
0
N/A
|
6 550
N/A
|
10 069
+54%
|
13 210
+31%
|
16 598
+26%
|
16 987
+2%
|
22 162
+30%
|
28 014
+26%
|
36 436
+30%
|
43 621
+20%
|
40 630
-7%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
150
|
150
|
150
|
225
|
225
|
225
|
300
|
300
|
300
|
415
|
524
|
0
|
524
|
629
|
734
|
734
|
907
|
921
|
1 382
|
1 427
|
1 458
|
1 472
|
|
| Retained Earnings |
86
|
133
|
208
|
150
|
176
|
205
|
233
|
265
|
321
|
511
|
674
|
0
|
862
|
939
|
1 187
|
675
|
1 016
|
859
|
2 635
|
3 027
|
730
|
1 514
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
52
|
52
|
52
|
489
|
548
|
0
|
548
|
548
|
548
|
548
|
548
|
696
|
12 128
|
12 596
|
13 471
|
13 643
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
136
|
136
|
0
|
815
|
769
|
714
|
772
|
912
|
1 259
|
1 099
|
1 890
|
3 085
|
2 810
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
129
|
129
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
24
|
0
|
50
|
48
|
51
|
116
|
3
|
2
|
20
|
25
|
4
|
14
|
|
| Total Equity |
236
N/A
|
283
+20%
|
358
+27%
|
375
+5%
|
401
+7%
|
430
+7%
|
586
+36%
|
618
+5%
|
673
+9%
|
1 579
+135%
|
1 908
+21%
|
0
N/A
|
2 800
N/A
|
2 934
+5%
|
3 234
+10%
|
2 846
-12%
|
3 385
+19%
|
3 739
+10%
|
17 264
+362%
|
18 965
+10%
|
18 619
-2%
|
19 323
+4%
|
|
| Total Liabilities & Equity |
899
N/A
|
1 409
+57%
|
1 160
-18%
|
1 503
+30%
|
1 604
+7%
|
1 372
-14%
|
1 774
+29%
|
1 389
-22%
|
1 722
+24%
|
3 481
+102%
|
6 169
+77%
|
0
N/A
|
9 350
N/A
|
13 003
+39%
|
16 444
+26%
|
19 444
+18%
|
20 373
+5%
|
25 901
+27%
|
45 278
+75%
|
55 401
+22%
|
62 240
+12%
|
59 953
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
495
|
495
|
495
|
495
|
495
|
495
|
660
|
660
|
660
|
913
|
923
|
0
|
907
|
777
|
907
|
907
|
907
|
921
|
1 382
|
1 427
|
1 450
|
1 464
|
|