SG Capital PCL
SET:SGC
Balance Sheet
Balance Sheet Decomposition
SG Capital PCL
SG Capital PCL
Balance Sheet
SG Capital PCL
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
156
|
391
|
3 106
|
154
|
921
|
|
| Cash |
0
|
391
|
406
|
53
|
921
|
|
| Cash Equivalents |
156
|
0
|
2 700
|
101
|
0
|
|
| Total Receivables |
2 729
|
4 556
|
5 524
|
3 339
|
5 807
|
|
| Accounts Receivables |
13
|
26
|
12
|
8
|
53
|
|
| Other Receivables |
2 717
|
4 530
|
5 512
|
3 332
|
5 754
|
|
| Other Current Assets |
1
|
0
|
39
|
182
|
174
|
|
| Total Current Assets |
2 886
|
4 947
|
8 669
|
3 675
|
6 902
|
|
| PP&E Net |
22
|
29
|
40
|
48
|
29
|
|
| Intangible Assets |
1
|
5
|
6
|
14
|
34
|
|
| Note Receivable |
3 968
|
6 354
|
8 949
|
9 041
|
6 487
|
|
| Other Long-Term Assets |
126
|
95
|
119
|
677
|
631
|
|
| Total Assets |
7 003
N/A
|
11 430
+63%
|
17 783
+56%
|
13 455
-24%
|
14 084
+5%
|
|
| Liabilities | ||||||
| Accounts Payable |
935
|
1 180
|
486
|
75
|
121
|
|
| Short-Term Debt |
4 772
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
6
|
17
|
74
|
2 368
|
6 283
|
|
| Other Current Liabilities |
442
|
313
|
256
|
127
|
112
|
|
| Total Current Liabilities |
6 155
|
1 510
|
817
|
2 571
|
6 515
|
|
| Long-Term Debt |
10
|
7 486
|
11 188
|
7 731
|
400
|
|
| Other Liabilities |
17
|
20
|
26
|
32
|
25
|
|
| Total Liabilities |
6 183
N/A
|
9 016
+46%
|
12 032
+33%
|
10 333
-14%
|
6 940
-33%
|
|
| Equity | ||||||
| Common Stock |
1 450
|
2 450
|
3 270
|
3 270
|
6 240
|
|
| Retained Earnings |
344
|
938
|
1 164
|
1 466
|
1 304
|
|
| Additional Paid In Capital |
0
|
0
|
2 292
|
2 292
|
3 182
|
|
| Other Equity |
974
|
974
|
974
|
974
|
974
|
|
| Total Equity |
820
N/A
|
2 414
+194%
|
5 751
+138%
|
3 121
-46%
|
7 144
+129%
|
|
| Total Liabilities & Equity |
7 003
N/A
|
11 430
+63%
|
17 783
+56%
|
13 455
-24%
|
14 084
+5%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
3 270
|
3 283
|
3 283
|
3 283
|
6 240
|
|