Successmore Being PCL
SET:SCM
Balance Sheet
Balance Sheet Decomposition
Successmore Being PCL
Successmore Being PCL
Balance Sheet
Successmore Being PCL
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
30
|
97
|
108
|
206
|
468
|
564
|
252
|
226
|
110
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
564
|
252
|
226
|
110
|
|
| Cash Equivalents |
30
|
97
|
108
|
206
|
468
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
46
|
|
| Total Receivables |
97
|
176
|
162
|
69
|
80
|
108
|
176
|
169
|
148
|
|
| Accounts Receivables |
97
|
176
|
162
|
69
|
80
|
70
|
111
|
81
|
90
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
38
|
65
|
87
|
58
|
|
| Inventory |
70
|
69
|
83
|
46
|
48
|
80
|
69
|
118
|
164
|
|
| Other Current Assets |
1
|
4
|
5
|
2
|
5
|
19
|
28
|
14
|
10
|
|
| Total Current Assets |
199
|
346
|
358
|
323
|
601
|
770
|
525
|
557
|
480
|
|
| PP&E Net |
38
|
34
|
30
|
33
|
134
|
129
|
122
|
105
|
92
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
129
|
122
|
105
|
92
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
57
|
71
|
79
|
89
|
|
| Intangible Assets |
3
|
8
|
17
|
15
|
141
|
136
|
129
|
119
|
117
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
22
|
0
|
0
|
0
|
0
|
0
|
128
|
20
|
0
|
|
| Other Long-Term Assets |
3
|
12
|
13
|
15
|
10
|
11
|
80
|
86
|
60
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Total Assets |
266
N/A
|
400
+50%
|
417
+4%
|
385
-8%
|
886
+130%
|
1 048
+18%
|
985
-6%
|
888
-10%
|
750
-15%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
159
|
165
|
145
|
81
|
121
|
0
|
0
|
49
|
27
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
67
|
56
|
33
|
21
|
|
| Short-Term Debt |
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3
|
2
|
0
|
0
|
12
|
15
|
16
|
14
|
15
|
|
| Other Current Liabilities |
27
|
26
|
21
|
16
|
19
|
108
|
91
|
41
|
21
|
|
| Total Current Liabilities |
190
|
194
|
171
|
97
|
152
|
190
|
163
|
137
|
83
|
|
| Long-Term Debt |
2
|
3
|
0
|
0
|
41
|
34
|
21
|
12
|
12
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
22
|
20
|
17
|
14
|
8
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
96
|
97
|
95
|
84
|
74
|
|
| Other Liabilities |
10
|
6
|
9
|
12
|
11
|
14
|
17
|
21
|
24
|
|
| Total Liabilities |
202
N/A
|
204
+1%
|
181
-11%
|
109
-39%
|
322
+195%
|
354
+10%
|
314
-11%
|
268
-15%
|
200
-25%
|
|
| Equity | ||||||||||
| Common Stock |
55
|
100
|
150
|
225
|
300
|
300
|
300
|
302
|
302
|
|
| Retained Earnings |
8
|
90
|
80
|
45
|
57
|
188
|
163
|
105
|
64
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
197
|
197
|
197
|
203
|
204
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
|
| Other Equity |
0
|
6
|
6
|
6
|
9
|
9
|
8
|
9
|
9
|
|
| Total Equity |
63
N/A
|
196
+209%
|
236
+21%
|
276
+17%
|
564
+104%
|
694
+23%
|
671
-3%
|
620
-8%
|
550
-11%
|
|
| Total Liabilities & Equity |
266
N/A
|
400
+50%
|
417
+4%
|
385
-8%
|
886
+130%
|
1 048
+18%
|
985
-6%
|
888
-10%
|
750
-15%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
450
|
450
|
450
|
450
|
600
|
600
|
758
|
763
|
753
|
|