Sena Development PCL
SET:SENA
Balance Sheet
Balance Sheet Decomposition
Sena Development PCL
Sena Development PCL
Balance Sheet
Sena Development PCL
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | 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 |
146
|
84
|
65
|
252
|
101
|
23
|
47
|
381
|
288
|
264
|
317
|
372
|
178
|
193
|
271
|
847
|
740
|
1 187
|
2 996
|
1 622
|
2 090
|
2 450
|
788
|
|
| Cash |
0
|
84
|
65
|
252
|
0
|
0
|
0
|
0
|
235
|
82
|
202
|
261
|
178
|
193
|
248
|
789
|
644
|
1 175
|
2 450
|
1 601
|
2 026
|
2 363
|
721
|
|
| Cash Equivalents |
146
|
0
|
0
|
0
|
101
|
23
|
47
|
381
|
53
|
182
|
115
|
111
|
0
|
0
|
23
|
58
|
95
|
12
|
546
|
22
|
65
|
87
|
67
|
|
| Short-Term Investments |
0
|
0
|
80
|
0
|
0
|
0
|
0
|
20
|
0
|
1
|
0
|
0
|
0
|
0
|
26
|
4
|
4
|
2
|
514
|
50
|
39
|
7
|
7
|
|
| Total Receivables |
0
|
3
|
2
|
7
|
5
|
19
|
84
|
1
|
1
|
1
|
8
|
8
|
0
|
0
|
62
|
262
|
745
|
345
|
511
|
771
|
668
|
547
|
416
|
|
| Accounts Receivables |
0
|
3
|
2
|
7
|
1
|
1
|
6
|
0
|
0
|
1
|
5
|
2
|
0
|
0
|
10
|
162
|
11
|
29
|
17
|
111
|
25
|
49
|
41
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
4
|
18
|
78
|
1
|
1
|
0
|
3
|
6
|
0
|
0
|
52
|
100
|
734
|
316
|
495
|
660
|
643
|
498
|
374
|
|
| Inventory |
18
|
94
|
302
|
349
|
700
|
873
|
902
|
836
|
1 522
|
1 615
|
1 849
|
2 283
|
0
|
0
|
4 726
|
6 372
|
7 726
|
8 052
|
5 905
|
6 322
|
8 736
|
9 320
|
30 487
|
|
| Other Current Assets |
1
|
0
|
3
|
2
|
10
|
28
|
35
|
15
|
46
|
35
|
58
|
112
|
0
|
0
|
226
|
485
|
732
|
144
|
167
|
200
|
191
|
142
|
388
|
|
| Total Current Assets |
164
|
181
|
453
|
611
|
817
|
943
|
1 068
|
1 253
|
1 858
|
1 915
|
2 232
|
2 775
|
0
|
0
|
5 312
|
7 970
|
9 948
|
9 730
|
10 093
|
8 965
|
11 724
|
12 465
|
32 085
|
|
| PP&E Net |
8
|
26
|
31
|
11
|
68
|
59
|
87
|
99
|
102
|
96
|
944
|
710
|
0
|
0
|
875
|
946
|
1 039
|
1 006
|
1 007
|
1 132
|
1 139
|
1 229
|
1 789
|
|
| PP&E Gross |
0
|
26
|
31
|
11
|
68
|
59
|
87
|
99
|
102
|
96
|
944
|
710
|
0
|
0
|
875
|
946
|
1 039
|
1 006
|
1 007
|
1 132
|
1 139
|
1 229
|
1 789
|
|
| Accumulated Depreciation |
0
|
3
|
6
|
8
|
18
|
21
|
25
|
32
|
36
|
40
|
73
|
107
|
0
|
0
|
208
|
241
|
311
|
364
|
461
|
440
|
547
|
588
|
772
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
18
|
25
|
28
|
28
|
35
|
69
|
93
|
|
| Goodwill |
0
|
0
|
0
|
0
|
7
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
12
|
12
|
12
|
12
|
16
|
17
|
7
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
102
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
22
|
34
|
40
|
60
|
153
|
176
|
138
|
210
|
|
| Long-Term Investments |
105
|
291
|
116
|
143
|
123
|
170
|
591
|
711
|
1 182
|
822
|
1 045
|
1 758
|
0
|
0
|
1 346
|
1 698
|
2 416
|
4 003
|
4 561
|
6 309
|
7 564
|
8 596
|
2 997
|
|
| Other Long-Term Assets |
0
|
3
|
0
|
9
|
11
|
65
|
35
|
116
|
98
|
145
|
69
|
398
|
0
|
0
|
70
|
89
|
230
|
282
|
2 166
|
2 020
|
2 708
|
2 977
|
3 813
|
|
| Other Assets |
0
|
0
|
0
|
0
|
7
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
12
|
12
|
12
|
12
|
16
|
17
|
7
|
|
| Total Assets |
278
N/A
|
500
+80%
|
600
+20%
|
773
+29%
|
1 026
+33%
|
1 342
+31%
|
1 801
+34%
|
2 178
+21%
|
3 240
+49%
|
2 978
-8%
|
4 291
+44%
|
5 641
+31%
|
0
N/A
|
0
N/A
|
7 633
N/A
|
10 732
+41%
|
13 697
+28%
|
15 098
+10%
|
17 927
+19%
|
18 620
+4%
|
23 363
+25%
|
25 491
+9%
|
40 994
+61%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
2
|
9
|
11
|
18
|
22
|
65
|
181
|
140
|
100
|
73
|
93
|
210
|
0
|
0
|
172
|
705
|
598
|
678
|
287
|
114
|
181
|
297
|
348
|
|
| Accrued Liabilities |
0
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
96
|
168
|
195
|
168
|
136
|
157
|
200
|
184
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
121
|
290
|
302
|
62
|
841
|
665
|
1 087
|
2 317
|
0
|
0
|
754
|
1 271
|
1 268
|
1 485
|
2 126
|
1 375
|
3 575
|
2 359
|
4 113
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
4
|
9
|
20
|
164
|
17
|
19
|
22
|
0
|
0
|
1 446
|
877
|
1 451
|
959
|
1 518
|
2 630
|
2 631
|
4 779
|
5 926
|
|
| Other Current Liabilities |
4
|
19
|
37
|
45
|
74
|
82
|
131
|
147
|
273
|
144
|
160
|
228
|
0
|
0
|
279
|
536
|
430
|
433
|
518
|
301
|
298
|
250
|
899
|
|
| Total Current Liabilities |
6
|
29
|
50
|
64
|
218
|
440
|
622
|
369
|
1 378
|
899
|
1 358
|
2 776
|
0
|
0
|
2 721
|
3 485
|
3 915
|
3 751
|
4 617
|
4 556
|
6 842
|
7 886
|
11 471
|
|
| Long-Term Debt |
0
|
0
|
0
|
51
|
40
|
35
|
134
|
263
|
147
|
99
|
663
|
401
|
0
|
0
|
807
|
2 405
|
3 755
|
4 675
|
5 949
|
6 115
|
6 237
|
6 984
|
12 069
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
11
|
15
|
67
|
62
|
51
|
16
|
76
|
73
|
65
|
|
| Minority Interest |
0
|
29
|
30
|
27
|
8
|
10
|
14
|
17
|
6
|
8
|
9
|
11
|
0
|
0
|
16
|
53
|
417
|
421
|
412
|
37
|
2 056
|
2 093
|
8 798
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
31
|
39
|
0
|
0
|
46
|
49
|
58
|
108
|
143
|
131
|
255
|
281
|
381
|
|
| Total Liabilities |
6
N/A
|
58
+867%
|
80
+38%
|
142
+78%
|
266
+87%
|
485
+82%
|
770
+59%
|
649
-16%
|
1 531
+136%
|
1 011
-34%
|
2 061
+104%
|
3 237
+57%
|
0
N/A
|
0
N/A
|
3 601
N/A
|
6 008
+67%
|
8 211
+37%
|
9 017
+10%
|
11 172
+24%
|
10 855
-3%
|
15 466
+42%
|
17 316
+12%
|
32 784
+89%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
250
|
450
|
450
|
500
|
500
|
500
|
500
|
675
|
675
|
675
|
715
|
715
|
0
|
0
|
1 142
|
1 214
|
1 421
|
1 424
|
1 424
|
1 436
|
1 442
|
1 442
|
1 442
|
|
| Retained Earnings |
22
|
8
|
70
|
131
|
260
|
357
|
531
|
694
|
874
|
1 131
|
1 296
|
1 470
|
0
|
0
|
2 364
|
2 984
|
3 526
|
4 105
|
4 780
|
5 740
|
6 174
|
6 475
|
6 515
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
160
|
160
|
160
|
219
|
219
|
0
|
0
|
522
|
526
|
540
|
552
|
552
|
589
|
608
|
608
|
608
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
24
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
327
|
331
|
331
|
|
| Total Equity |
272
N/A
|
442
+63%
|
520
+18%
|
631
+21%
|
760
+20%
|
857
+13%
|
1 031
+20%
|
1 529
+48%
|
1 709
+12%
|
1 966
+15%
|
2 230
+13%
|
2 404
+8%
|
0
N/A
|
0
N/A
|
4 033
N/A
|
4 725
+17%
|
5 486
+16%
|
6 081
+11%
|
6 756
+11%
|
7 765
+15%
|
7 897
+2%
|
8 175
+4%
|
8 210
+0%
|
|
| Total Liabilities & Equity |
278
N/A
|
500
+80%
|
600
+20%
|
773
+29%
|
1 026
+33%
|
1 342
+31%
|
1 801
+34%
|
2 178
+21%
|
3 240
+49%
|
2 978
-8%
|
4 291
+44%
|
5 641
+31%
|
0
N/A
|
0
N/A
|
7 633
N/A
|
10 732
+41%
|
13 697
+28%
|
15 098
+10%
|
17 927
+19%
|
18 620
+4%
|
23 363
+25%
|
25 491
+9%
|
40 994
+61%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
860
|
860
|
860
|
860
|
860
|
860
|
860
|
1 161
|
1 161
|
1 161
|
1 161
|
1 161
|
0
|
0
|
1 416
|
1 417
|
1 421
|
1 424
|
1 424
|
1 436
|
1 442
|
1 429
|
1 419
|
|