Royal Plus PCL
SET:PLUS
Balance Sheet
Balance Sheet Decomposition
Royal Plus PCL
Royal Plus PCL
Balance Sheet
Royal Plus PCL
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
3
|
1
|
1
|
9
|
38
|
578
|
379
|
78
|
94
|
|
| Cash |
0
|
0
|
1
|
9
|
38
|
578
|
379
|
78
|
94
|
|
| Cash Equivalents |
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
7
|
10
|
0
|
0
|
|
| Total Receivables |
147
|
153
|
181
|
41
|
70
|
88
|
111
|
71
|
54
|
|
| Accounts Receivables |
93
|
90
|
65
|
19
|
54
|
64
|
90
|
43
|
38
|
|
| Other Receivables |
54
|
64
|
116
|
23
|
16
|
24
|
22
|
28
|
16
|
|
| Inventory |
140
|
115
|
138
|
140
|
119
|
120
|
112
|
147
|
193
|
|
| Other Current Assets |
9
|
8
|
84
|
8
|
5
|
28
|
34
|
30
|
15
|
|
| Total Current Assets |
299
|
277
|
403
|
198
|
231
|
821
|
646
|
325
|
356
|
|
| PP&E Net |
465
|
452
|
364
|
468
|
464
|
606
|
1 021
|
1 348
|
1 443
|
|
| PP&E Gross |
465
|
452
|
364
|
468
|
464
|
606
|
1 021
|
1 348
|
1 443
|
|
| Accumulated Depreciation |
88
|
123
|
145
|
183
|
210
|
253
|
309
|
403
|
543
|
|
| Intangible Assets |
4
|
4
|
5
|
3
|
3
|
4
|
4
|
5
|
6
|
|
| Other Long-Term Assets |
19
|
17
|
24
|
19
|
28
|
21
|
14
|
13
|
13
|
|
| Total Assets |
788
N/A
|
751
-5%
|
796
+6%
|
688
-13%
|
727
+6%
|
1 452
+100%
|
1 685
+16%
|
1 692
+0%
|
1 817
+7%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
48
|
45
|
79
|
113
|
99
|
92
|
155
|
100
|
80
|
|
| Accrued Liabilities |
11
|
9
|
17
|
29
|
68
|
30
|
33
|
26
|
25
|
|
| Short-Term Debt |
288
|
238
|
274
|
118
|
45
|
0
|
0
|
105
|
78
|
|
| Current Portion of Long-Term Debt |
45
|
53
|
84
|
32
|
28
|
0
|
5
|
5
|
61
|
|
| Other Current Liabilities |
22
|
34
|
48
|
68
|
60
|
64
|
97
|
102
|
95
|
|
| Total Current Liabilities |
414
|
379
|
502
|
360
|
300
|
187
|
290
|
338
|
339
|
|
| Long-Term Debt |
165
|
161
|
69
|
46
|
57
|
0
|
26
|
20
|
260
|
|
| Other Liabilities |
3
|
4
|
5
|
7
|
8
|
12
|
14
|
16
|
21
|
|
| Total Liabilities |
582
N/A
|
543
-7%
|
577
+6%
|
413
-28%
|
365
-12%
|
199
-46%
|
330
+66%
|
375
+14%
|
620
+65%
|
|
| Equity | ||||||||||
| Common Stock |
250
|
250
|
250
|
250
|
250
|
335
|
335
|
335
|
335
|
|
| Retained Earnings |
57
|
56
|
44
|
13
|
99
|
245
|
346
|
308
|
188
|
|
| Additional Paid In Capital |
13
|
13
|
13
|
13
|
13
|
674
|
674
|
674
|
674
|
|
| Other Equity |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
206
N/A
|
207
+1%
|
219
+6%
|
276
+26%
|
361
+31%
|
1 254
+247%
|
1 355
+8%
|
1 317
-3%
|
1 197
-9%
|
|
| Total Liabilities & Equity |
788
N/A
|
751
-5%
|
796
+6%
|
688
-13%
|
727
+6%
|
1 452
+100%
|
1 685
+16%
|
1 692
+0%
|
1 817
+7%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
670
|
670
|
670
|
670
|
500
|
670
|
670
|
670
|
670
|
|