Simplex Holdings Inc
TSE:4373
Balance Sheet
Balance Sheet Decomposition
Simplex Holdings Inc
Current Assets | 25.6B |
Cash & Short-Term Investments | 13.7B |
Receivables | 10.1B |
Other Current Assets | 1.8B |
Non-Current Assets | 53.6B |
Long-Term Investments | 7.2B |
PP&E | 7.3B |
Intangibles | 36.8B |
Other Non-Current Assets | 2.4B |
Current Liabilities | 27.9B |
Accounts Payable | 2.8B |
Other Current Liabilities | 25.1B |
Non-Current Liabilities | 4.2B |
Long-Term Debt | 3.8B |
Other Non-Current Liabilities | 409m |
Balance Sheet
Simplex Holdings Inc
Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|
Assets | ||||||
Cash & Cash Equivalents |
5 393
|
8 068
|
13 966
|
12 832
|
13 731
|
|
Cash Equivalents |
5 393
|
8 068
|
13 966
|
12 832
|
13 731
|
|
Total Receivables |
5 708
|
6 302
|
6 054
|
9 191
|
10 093
|
|
Accounts Receivables |
3 334
|
4 068
|
3 465
|
5 652
|
10 093
|
|
Other Receivables |
2 374
|
2 234
|
2 589
|
3 539
|
0
|
|
Inventory |
0
|
7
|
8
|
17
|
1
|
|
Other Current Assets |
447
|
544
|
602
|
875
|
1 786
|
|
Total Current Assets |
11 548
|
14 921
|
20 630
|
22 915
|
25 611
|
|
PP&E Net |
6 185
|
4 725
|
3 985
|
4 305
|
7 253
|
|
PP&E Gross |
6 185
|
4 725
|
3 985
|
4 305
|
0
|
|
Accumulated Depreciation |
2 430
|
2 551
|
2 703
|
2 926
|
0
|
|
Intangible Assets |
2 416
|
1 726
|
1 158
|
721
|
317
|
|
Goodwill |
36 476
|
36 476
|
36 476
|
36 476
|
36 476
|
|
Long-Term Investments |
3 837
|
2 562
|
3 466
|
4 563
|
7 218
|
|
Other Long-Term Assets |
1 306
|
1 268
|
1 219
|
1 286
|
2 373
|
|
Other Assets |
36 476
|
36 476
|
36 476
|
36 476
|
36 476
|
|
Total Assets |
61 768
N/A
|
61 678
0%
|
66 934
+9%
|
70 266
+5%
|
79 248
+13%
|
|
Liabilities | ||||||
Accounts Payable |
1 165
|
823
|
869
|
887
|
2 837
|
|
Accrued Liabilities |
2 453
|
3 499
|
3 831
|
823
|
0
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
2 348
|
2 333
|
2 547
|
2 389
|
18 815
|
|
Other Current Liabilities |
2 441
|
2 257
|
2 999
|
5 104
|
6 293
|
|
Total Current Liabilities |
8 407
|
8 912
|
10 246
|
9 203
|
27 945
|
|
Long-Term Debt |
23 353
|
21 076
|
19 129
|
18 867
|
3 805
|
|
Deferred Income Tax |
505
|
4
|
0
|
0
|
0
|
|
Minority Interest |
15
|
5
|
0
|
0
|
0
|
|
Other Liabilities |
224
|
224
|
265
|
212
|
409
|
|
Total Liabilities |
32 504
N/A
|
30 221
-7%
|
29 640
-2%
|
28 282
-5%
|
32 159
+14%
|
|
Equity | ||||||
Common Stock |
285
|
285
|
814
|
1 013
|
1 189
|
|
Retained Earnings |
2 713
|
5 787
|
9 791
|
13 900
|
18 350
|
|
Additional Paid In Capital |
25 833
|
25 833
|
26 622
|
26 903
|
27 153
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
433
|
448
|
67
|
168
|
397
|
|
Total Equity |
29 264
N/A
|
31 457
+7%
|
37 294
+19%
|
41 984
+13%
|
47 089
+12%
|
|
Total Liabilities & Equity |
61 768
N/A
|
61 678
0%
|
66 934
+9%
|
70 266
+5%
|
79 248
+13%
|
|
Shares Outstanding | ||||||
Common Shares Outstanding |
48
|
48
|
56
|
57
|
58
|