Kingsmen CMTI PCL
SET:K
Balance Sheet
Balance Sheet Decomposition
Kingsmen CMTI PCL
Kingsmen CMTI PCL
Balance Sheet
Kingsmen CMTI PCL
| 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 |
34
|
28
|
61
|
0
|
171
|
173
|
95
|
165
|
123
|
76
|
74
|
126
|
177
|
202
|
|
| Cash |
15
|
0
|
20
|
0
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
20
|
28
|
41
|
0
|
144
|
173
|
95
|
165
|
123
|
76
|
74
|
126
|
177
|
202
|
|
| Short-Term Investments |
6
|
0
|
0
|
0
|
50
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
|
| Total Receivables |
110
|
115
|
199
|
209
|
247
|
336
|
443
|
842
|
419
|
308
|
383
|
360
|
238
|
206
|
|
| Accounts Receivables |
81
|
115
|
192
|
200
|
220
|
336
|
443
|
842
|
419
|
308
|
383
|
360
|
238
|
206
|
|
| Other Receivables |
28
|
0
|
7
|
9
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
1
|
2
|
2
|
3
|
2
|
4
|
3
|
2
|
5
|
3
|
7
|
5
|
20
|
15
|
|
| Other Current Assets |
4
|
0
|
4
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
155
|
144
|
266
|
227
|
475
|
562
|
541
|
1 009
|
548
|
388
|
464
|
491
|
434
|
463
|
|
| PP&E Net |
18
|
41
|
41
|
50
|
70
|
96
|
101
|
86
|
121
|
189
|
166
|
150
|
141
|
170
|
|
| PP&E Gross |
18
|
41
|
41
|
50
|
70
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
73
|
80
|
88
|
0
|
102
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
2
|
2
|
4
|
4
|
4
|
3
|
4
|
8
|
9
|
8
|
6
|
4
|
2
|
1
|
|
| Note Receivable |
18
|
19
|
10
|
26
|
38
|
29
|
43
|
68
|
92
|
54
|
75
|
96
|
85
|
79
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
18
|
18
|
18
|
18
|
18
|
18
|
30
|
30
|
|
| Other Long-Term Assets |
15
|
12
|
29
|
48
|
64
|
40
|
41
|
73
|
120
|
126
|
126
|
128
|
97
|
88
|
|
| Total Assets |
208
N/A
|
219
+5%
|
349
+59%
|
356
+2%
|
650
+83%
|
731
+12%
|
747
+2%
|
1 262
+69%
|
907
-28%
|
782
-14%
|
854
+9%
|
887
+4%
|
790
-11%
|
831
+5%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
124
|
127
|
173
|
0
|
193
|
269
|
315
|
563
|
349
|
257
|
277
|
247
|
222
|
213
|
|
| Accrued Liabilities |
12
|
0
|
13
|
0
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
13
|
0
|
25
|
25
|
0
|
0
|
0
|
185
|
225
|
187
|
150
|
136
|
50
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
3
|
3
|
3
|
1
|
2
|
2
|
2
|
1
|
6
|
5
|
10
|
13
|
2
|
|
| Other Current Liabilities |
6
|
7
|
14
|
9
|
17
|
2
|
3
|
23
|
13
|
24
|
65
|
31
|
48
|
73
|
|
| Total Current Liabilities |
156
|
137
|
228
|
242
|
239
|
273
|
321
|
773
|
589
|
474
|
497
|
423
|
334
|
287
|
|
| Long-Term Debt |
1
|
12
|
9
|
8
|
1
|
1
|
3
|
2
|
0
|
102
|
132
|
122
|
113
|
109
|
|
| Other Liabilities |
1
|
6
|
7
|
8
|
9
|
12
|
14
|
18
|
25
|
25
|
25
|
24
|
11
|
12
|
|
| Total Liabilities |
157
N/A
|
155
-1%
|
245
+57%
|
257
+5%
|
249
-3%
|
286
+15%
|
338
+18%
|
793
+135%
|
615
-22%
|
602
-2%
|
653
+9%
|
569
-13%
|
458
-20%
|
409
-11%
|
|
| Equity | |||||||||||||||
| Common Stock |
25
|
25
|
25
|
30
|
100
|
110
|
110
|
120
|
120
|
120
|
180
|
240
|
240
|
275
|
|
| Retained Earnings |
18
|
30
|
71
|
61
|
24
|
57
|
22
|
71
|
107
|
219
|
52
|
50
|
6
|
39
|
|
| Additional Paid In Capital |
8
|
8
|
8
|
22
|
277
|
277
|
277
|
277
|
277
|
277
|
69
|
129
|
87
|
108
|
|
| Other Equity |
0
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
1
|
1
|
0
|
|
| Total Equity |
51
N/A
|
63
+24%
|
104
+65%
|
99
-5%
|
401
+306%
|
444
+11%
|
409
-8%
|
469
+15%
|
292
-38%
|
181
-38%
|
201
+11%
|
317
+58%
|
332
+5%
|
423
+27%
|
|
| Total Liabilities & Equity |
208
N/A
|
219
+5%
|
349
+59%
|
356
+2%
|
650
+83%
|
731
+12%
|
747
+2%
|
1 262
+69%
|
907
-28%
|
782
-14%
|
854
+9%
|
887
+4%
|
790
-11%
|
831
+5%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
300
|
300
|
300
|
360
|
289
|
289
|
289
|
289
|
289
|
289
|
360
|
480
|
480
|
549
|
|