Sanix Inc
TSE:4651
Balance Sheet
Balance Sheet Decomposition
Sanix Inc
Current Assets | 14.6B |
Cash & Short-Term Investments | 4.9B |
Receivables | 4.5B |
Other Current Assets | 5.2B |
Non-Current Assets | 20.6B |
PP&E | 17B |
Intangibles | 553m |
Other Non-Current Assets | 3B |
Current Liabilities | 16.8B |
Accounts Payable | 2.7B |
Accrued Liabilities | 139m |
Short-Term Debt | 3.6B |
Other Current Liabilities | 10.4B |
Non-Current Liabilities | 10.5B |
Long-Term Debt | 5.2B |
Other Non-Current Liabilities | 5.2B |
Balance Sheet
Sanix Inc
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
9 237
|
7 026
|
3 038
|
5 578
|
5 482
|
5 238
|
5 919
|
5 256
|
3 914
|
4 504
|
|
Cash Equivalents |
9 237
|
7 026
|
3 038
|
5 578
|
5 482
|
5 238
|
5 919
|
5 256
|
3 914
|
4 504
|
|
Total Receivables |
21 580
|
13 563
|
6 000
|
5 473
|
4 960
|
5 711
|
5 251
|
5 034
|
6 439
|
4 598
|
|
Accounts Receivables |
21 580
|
13 563
|
6 000
|
5 473
|
4 960
|
5 711
|
5 251
|
5 034
|
6 413
|
4 545
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
53
|
|
Inventory |
6 145
|
10 285
|
7 164
|
5 458
|
4 517
|
4 687
|
3 743
|
3 009
|
2 744
|
3 198
|
|
Other Current Assets |
1 687
|
695
|
728
|
1 013
|
800
|
977
|
1 364
|
1 334
|
1 454
|
1 383
|
|
Total Current Assets |
38 649
|
31 569
|
16 930
|
17 522
|
15 759
|
16 613
|
16 277
|
14 633
|
14 551
|
13 683
|
|
PP&E Net |
14 181
|
15 099
|
12 417
|
12 278
|
11 926
|
12 057
|
13 739
|
15 322
|
16 382
|
16 100
|
|
PP&E Gross |
14 181
|
15 099
|
12 417
|
12 278
|
11 926
|
12 057
|
13 739
|
15 322
|
16 382
|
16 100
|
|
Accumulated Depreciation |
19 902
|
19 643
|
19 333
|
18 918
|
19 257
|
19 464
|
19 780
|
19 680
|
20 168
|
20 983
|
|
Intangible Assets |
59
|
144
|
151
|
148
|
149
|
262
|
450
|
773
|
701
|
595
|
|
Goodwill |
513
|
0
|
289
|
177
|
65
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
339
|
450
|
91
|
145
|
151
|
129
|
86
|
120
|
103
|
141
|
|
Other Long-Term Assets |
1 575
|
1 457
|
1 370
|
1 375
|
1 888
|
1 948
|
1 962
|
2 092
|
3 216
|
3 067
|
|
Other Assets |
513
|
0
|
289
|
177
|
65
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
55 317
N/A
|
49 120
-11%
|
31 248
-36%
|
31 645
+1%
|
29 938
-5%
|
31 009
+4%
|
32 514
+5%
|
32 940
+1%
|
34 953
+6%
|
33 586
-4%
|
|
Liabilities | |||||||||||
Accounts Payable |
20 115
|
18 537
|
7 227
|
6 365
|
5 079
|
4 188
|
3 716
|
4 037
|
3 798
|
3 245
|
|
Accrued Liabilities |
2 737
|
3 245
|
1 764
|
1 316
|
1 458
|
1 466
|
2 027
|
1 979
|
1 517
|
2 128
|
|
Short-Term Debt |
5 000
|
6 360
|
10 118
|
12 969
|
11 685
|
12 297
|
9 525
|
6 630
|
10 151
|
3 462
|
|
Current Portion of Long-Term Debt |
1 147
|
1 287
|
1 152
|
783
|
372
|
389
|
1 250
|
706
|
1 096
|
2 102
|
|
Other Current Liabilities |
7 584
|
6 131
|
4 381
|
4 153
|
4 409
|
5 189
|
5 058
|
3 509
|
5 156
|
5 445
|
|
Total Current Liabilities |
36 582
|
35 560
|
24 642
|
25 586
|
23 003
|
23 529
|
21 576
|
16 861
|
21 718
|
16 382
|
|
Long-Term Debt |
4 249
|
3 536
|
1 602
|
880
|
721
|
785
|
1 621
|
4 125
|
4 019
|
6 813
|
|
Deferred Income Tax |
0
|
0
|
14
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Minority Interest |
30
|
29
|
31
|
32
|
35
|
31
|
26
|
25
|
22
|
20
|
|
Other Liabilities |
2 658
|
2 613
|
2 361
|
2 303
|
2 138
|
2 502
|
3 261
|
3 857
|
4 484
|
4 323
|
|
Total Liabilities |
43 519
N/A
|
41 818
-4%
|
28 650
-31%
|
28 832
+1%
|
25 897
-10%
|
26 847
+4%
|
26 484
-1%
|
24 868
-6%
|
30 243
+22%
|
27 538
-9%
|
|
Equity | |||||||||||
Common Stock |
14 042
|
14 041
|
14 041
|
14 041
|
14 041
|
14 041
|
14 041
|
14 041
|
14 041
|
14 041
|
|
Retained Earnings |
769
|
5 588
|
10 193
|
9 777
|
8 597
|
8 357
|
6 506
|
4 541
|
7 995
|
6 666
|
|
Additional Paid In Capital |
4
|
4
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
Unrealized Security Profit/Loss |
92
|
171
|
0
|
71
|
76
|
60
|
31
|
55
|
43
|
72
|
|
Treasury Stock |
1 582
|
1 481
|
0
|
1 481
|
1 481
|
1 481
|
1 481
|
1 481
|
1 481
|
1 481
|
|
Other Equity |
11
|
155
|
196
|
42
|
1
|
102
|
56
|
3
|
101
|
82
|
|
Total Equity |
11 798
N/A
|
7 302
-38%
|
2 598
-64%
|
2 813
+8%
|
4 041
+44%
|
4 162
+3%
|
6 030
+45%
|
8 072
+34%
|
4 710
-42%
|
6 048
+28%
|
|
Total Liabilities & Equity |
55 317
N/A
|
49 120
-11%
|
31 248
-36%
|
31 645
+1%
|
29 938
-5%
|
31 009
+4%
|
32 514
+5%
|
32 940
+1%
|
34 953
+6%
|
33 586
-4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
48
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|