Nforce Secure PCL
SET:SECURE
Balance Sheet
Balance Sheet Decomposition
Nforce Secure PCL
Nforce Secure PCL
Balance Sheet
Nforce Secure PCL
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
55
|
31
|
69
|
42
|
41
|
403
|
398
|
450
|
448
|
|
| Cash Equivalents |
55
|
31
|
69
|
42
|
41
|
403
|
398
|
450
|
448
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
25
|
20
|
16
|
|
| Total Receivables |
81
|
108
|
93
|
172
|
133
|
183
|
262
|
280
|
386
|
|
| Accounts Receivables |
81
|
83
|
71
|
172
|
133
|
175
|
245
|
263
|
344
|
|
| Other Receivables |
0
|
25
|
21
|
0
|
0
|
8
|
17
|
17
|
42
|
|
| Inventory |
25
|
19
|
16
|
52
|
60
|
35
|
14
|
41
|
38
|
|
| Other Current Assets |
3
|
1
|
1
|
0
|
1
|
35
|
7
|
1
|
2
|
|
| Total Current Assets |
164
|
160
|
178
|
267
|
234
|
656
|
706
|
792
|
889
|
|
| PP&E Net |
42
|
14
|
31
|
35
|
31
|
23
|
42
|
42
|
29
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
42
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
63
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
5
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
9
|
14
|
31
|
52
|
|
| Long-Term Investments |
19
|
18
|
0
|
0
|
0
|
7
|
8
|
5
|
5
|
|
| Other Long-Term Assets |
1
|
1
|
1
|
2
|
39
|
40
|
41
|
37
|
37
|
|
| Total Assets |
225
N/A
|
192
-15%
|
211
+10%
|
305
+44%
|
305
0%
|
736
+141%
|
812
+10%
|
910
+12%
|
1 017
+12%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
61
|
60
|
42
|
96
|
126
|
121
|
118
|
157
|
206
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
|
| Short-Term Debt |
78
|
13
|
39
|
82
|
24
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
1
|
1
|
3
|
3
|
5
|
6
|
6
|
|
| Other Current Liabilities |
8
|
12
|
19
|
22
|
13
|
15
|
38
|
32
|
40
|
|
| Total Current Liabilities |
149
|
87
|
101
|
201
|
165
|
139
|
166
|
195
|
253
|
|
| Long-Term Debt |
4
|
3
|
2
|
0
|
11
|
8
|
17
|
16
|
10
|
|
| Other Liabilities |
6
|
8
|
8
|
11
|
15
|
16
|
17
|
25
|
31
|
|
| Total Liabilities |
159
N/A
|
97
-39%
|
111
+14%
|
213
+92%
|
191
-10%
|
163
-15%
|
200
+23%
|
237
+19%
|
294
+24%
|
|
| Equity | ||||||||||
| Common Stock |
30
|
30
|
30
|
30
|
38
|
51
|
51
|
51
|
51
|
|
| Retained Earnings |
29
|
65
|
70
|
62
|
28
|
55
|
94
|
154
|
205
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
49
|
467
|
467
|
467
|
467
|
|
| Other Equity |
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
66
N/A
|
95
+44%
|
100
+6%
|
92
-8%
|
114
+23%
|
573
+405%
|
612
+7%
|
673
+10%
|
723
+7%
|
|
| Total Liabilities & Equity |
225
N/A
|
192
-15%
|
211
+10%
|
305
+44%
|
305
0%
|
736
+141%
|
812
+10%
|
910
+12%
|
1 017
+12%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
103
|
103
|
103
|
103
|
103
|
103
|
103
|
103
|
103
|
|