Right Tunnelling PCL
SET:RT
Balance Sheet
Balance Sheet Decomposition
Right Tunnelling PCL
Right Tunnelling PCL
Balance Sheet
Right Tunnelling PCL
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
68
|
15
|
37
|
52
|
353
|
72
|
114
|
33
|
245
|
|
| Cash Equivalents |
68
|
15
|
37
|
52
|
353
|
72
|
114
|
33
|
245
|
|
| Total Receivables |
786
|
799
|
1 080
|
1 760
|
1 964
|
2 127
|
2 393
|
3 523
|
3 910
|
|
| Accounts Receivables |
733
|
786
|
1 073
|
1 728
|
1 907
|
2 043
|
2 393
|
3 523
|
3 910
|
|
| Other Receivables |
53
|
13
|
8
|
32
|
57
|
84
|
0
|
0
|
0
|
|
| Inventory |
128
|
144
|
160
|
185
|
198
|
204
|
173
|
210
|
268
|
|
| Other Current Assets |
19
|
52
|
98
|
68
|
63
|
129
|
64
|
71
|
87
|
|
| Total Current Assets |
1 001
|
1 009
|
1 375
|
2 065
|
2 578
|
2 531
|
2 744
|
3 837
|
4 510
|
|
| PP&E Net |
620
|
1 054
|
1 102
|
911
|
791
|
785
|
945
|
1 013
|
948
|
|
| PP&E Gross |
620
|
1 054
|
1 102
|
911
|
791
|
785
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
578
|
671
|
895
|
1 040
|
1 216
|
1 340
|
0
|
0
|
0
|
|
| Intangible Assets |
5
|
7
|
7
|
7
|
18
|
18
|
16
|
14
|
12
|
|
| Note Receivable |
182
|
238
|
235
|
414
|
338
|
292
|
380
|
356
|
320
|
|
| Long-Term Investments |
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
|
| Other Long-Term Assets |
262
|
209
|
279
|
332
|
324
|
289
|
429
|
490
|
383
|
|
| Total Assets |
2 072
N/A
|
2 519
+22%
|
2 999
+19%
|
3 731
+24%
|
4 050
+9%
|
3 915
-3%
|
4 515
+15%
|
5 711
+26%
|
6 173
+8%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
475
|
634
|
526
|
677
|
766
|
576
|
685
|
899
|
1 050
|
|
| Accrued Liabilities |
44
|
41
|
34
|
62
|
35
|
56
|
0
|
0
|
0
|
|
| Short-Term Debt |
204
|
320
|
552
|
1 008
|
773
|
761
|
697
|
787
|
883
|
|
| Current Portion of Long-Term Debt |
65
|
79
|
173
|
309
|
210
|
252
|
291
|
338
|
983
|
|
| Other Current Liabilities |
665
|
511
|
816
|
898
|
675
|
613
|
800
|
1 014
|
779
|
|
| Total Current Liabilities |
1 453
|
1 584
|
2 102
|
2 954
|
2 459
|
2 258
|
2 473
|
3 038
|
3 695
|
|
| Long-Term Debt |
89
|
354
|
393
|
120
|
127
|
237
|
931
|
1 510
|
989
|
|
| Deferred Income Tax |
19
|
24
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
35
|
27
|
34
|
69
|
76
|
83
|
81
|
120
|
169
|
|
| Total Liabilities |
1 596
N/A
|
1 989
+25%
|
2 542
+28%
|
3 143
+24%
|
2 661
-15%
|
2 578
-3%
|
3 485
+35%
|
4 668
+34%
|
4 852
+4%
|
|
| Equity | ||||||||||
| Common Stock |
400
|
400
|
400
|
400
|
550
|
550
|
551
|
551
|
739
|
|
| Retained Earnings |
70
|
124
|
51
|
182
|
421
|
369
|
57
|
71
|
142
|
|
| Additional Paid In Capital |
6
|
6
|
6
|
6
|
417
|
417
|
419
|
419
|
438
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
|
| Total Equity |
476
N/A
|
530
+11%
|
457
-14%
|
587
+29%
|
1 389
+136%
|
1 337
-4%
|
1 030
-23%
|
1 044
+1%
|
1 321
+27%
|
|
| Total Liabilities & Equity |
2 072
N/A
|
2 519
+22%
|
2 999
+19%
|
3 731
+24%
|
4 050
+9%
|
3 915
-3%
|
4 515
+15%
|
5 711
+26%
|
6 173
+8%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 144
|
1 146
|
1 146
|
1 477
|
|