Geostr Corp
TSE:5282
Balance Sheet
Balance Sheet Decomposition
Geostr Corp
Current Assets | 24B |
Cash & Short-Term Investments | 608.5m |
Receivables | 8.1B |
Other Current Assets | 15.3B |
Non-Current Assets | 9.8B |
Long-Term Investments | 1.2B |
PP&E | 7.4B |
Intangibles | 41.1m |
Other Non-Current Assets | 1.2B |
Current Liabilities | 10.8B |
Accounts Payable | 3.6B |
Accrued Liabilities | 149.1m |
Short-Term Debt | 270m |
Other Current Liabilities | 6.8B |
Non-Current Liabilities | 443.5m |
Long-Term Debt | 60m |
Other Non-Current Liabilities | 383.5m |
Balance Sheet
Geostr Corp
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1 193
|
1 002
|
503
|
774
|
852
|
1 137
|
749
|
844
|
734
|
841
|
|
Cash Equivalents |
1 193
|
1 002
|
503
|
774
|
852
|
1 137
|
749
|
844
|
734
|
841
|
|
Short-Term Investments |
1 300
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
7 920
|
9 972
|
10 486
|
11 361
|
12 362
|
11 404
|
10 166
|
10 029
|
12 460
|
8 374
|
|
Accounts Receivables |
6 307
|
8 195
|
8 652
|
8 814
|
8 745
|
7 777
|
7 086
|
7 628
|
10 147
|
6 977
|
|
Other Receivables |
1 613
|
1 778
|
1 834
|
2 547
|
3 618
|
3 628
|
3 080
|
2 401
|
2 313
|
1 397
|
|
Inventory |
3 130
|
4 708
|
6 746
|
7 684
|
8 372
|
8 223
|
8 378
|
8 259
|
7 670
|
7 968
|
|
Other Current Assets |
616
|
1 550
|
1 255
|
1 307
|
1 286
|
2 054
|
1 297
|
4 192
|
4 629
|
7 678
|
|
Total Current Assets |
14 160
|
17 234
|
18 990
|
21 125
|
22 872
|
22 818
|
20 590
|
23 324
|
25 493
|
24 861
|
|
PP&E Net |
6 450
|
7 255
|
8 601
|
9 192
|
9 485
|
8 479
|
8 276
|
7 660
|
7 546
|
7 538
|
|
PP&E Gross |
6 450
|
7 255
|
8 601
|
9 192
|
9 485
|
8 479
|
8 276
|
7 660
|
7 546
|
7 538
|
|
Accumulated Depreciation |
14 520
|
14 401
|
11 652
|
12 429
|
13 369
|
14 150
|
14 582
|
14 802
|
15 175
|
15 268
|
|
Intangible Assets |
111
|
99
|
69
|
86
|
95
|
129
|
165
|
186
|
82
|
56
|
|
Goodwill |
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
1 303
|
1 423
|
1 030
|
1 023
|
1 208
|
1 299
|
763
|
1 039
|
914
|
834
|
|
Other Long-Term Assets |
312
|
324
|
111
|
132
|
172
|
242
|
355
|
709
|
1 114
|
1 256
|
|
Other Assets |
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
22 345
N/A
|
26 340
+18%
|
28 801
+9%
|
31 558
+10%
|
33 832
+7%
|
32 967
-3%
|
30 149
-9%
|
32 918
+9%
|
35 149
+7%
|
34 545
-2%
|
|
Liabilities | |||||||||||
Accounts Payable |
3 546
|
4 308
|
4 275
|
5 535
|
5 738
|
4 966
|
4 381
|
4 733
|
5 192
|
4 475
|
|
Accrued Liabilities |
405
|
343
|
537
|
1 014
|
662
|
773
|
482
|
725
|
698
|
455
|
|
Short-Term Debt |
360
|
0
|
1 433
|
1 081
|
2 819
|
921
|
150
|
150
|
270
|
270
|
|
Current Portion of Long-Term Debt |
60
|
1 769
|
1 009
|
1 013
|
1 014
|
212
|
10
|
1 007
|
55
|
5
|
|
Other Current Liabilities |
2 189
|
2 544
|
3 293
|
4 134
|
4 396
|
4 998
|
4 020
|
5 245
|
6 755
|
6 998
|
|
Total Current Liabilities |
6 561
|
8 964
|
10 546
|
12 776
|
14 628
|
11 870
|
9 043
|
11 860
|
12 970
|
12 203
|
|
Long-Term Debt |
12
|
1 563
|
2 068
|
1 223
|
221
|
1 012
|
1 115
|
111
|
56
|
65
|
|
Deferred Income Tax |
550
|
550
|
460
|
388
|
7
|
0
|
0
|
0
|
0
|
0
|
|
Minority Interest |
32
|
266
|
85
|
1
|
36
|
236
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
739
|
772
|
530
|
719
|
607
|
543
|
422
|
362
|
401
|
393
|
|
Total Liabilities |
7 894
N/A
|
12 178
+54%
|
13 689
+12%
|
15 106
+10%
|
15 500
+3%
|
13 189
-15%
|
10 579
-20%
|
12 332
+17%
|
13 427
+9%
|
12 661
-6%
|
|
Equity | |||||||||||
Common Stock |
3 352
|
3 352
|
3 352
|
3 352
|
3 352
|
3 352
|
3 352
|
3 352
|
3 352
|
3 352
|
|
Retained Earnings |
6 413
|
6 035
|
7 207
|
8 682
|
10 301
|
11 667
|
11 742
|
12 477
|
13 666
|
13 874
|
|
Additional Paid In Capital |
4 385
|
4 385
|
4 385
|
4 385
|
4 385
|
4 385
|
4 385
|
4 385
|
4 385
|
4 385
|
|
Unrealized Security Profit/Loss |
395
|
499
|
0
|
317
|
491
|
554
|
189
|
421
|
334
|
278
|
|
Treasury Stock |
27
|
29
|
0
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
|
Other Equity |
67
|
80
|
127
|
255
|
167
|
151
|
69
|
20
|
14
|
23
|
|
Total Equity |
14 450
N/A
|
14 162
-2%
|
15 111
+7%
|
16 452
+9%
|
18 333
+11%
|
19 778
+8%
|
19 569
-1%
|
20 586
+5%
|
21 722
+6%
|
21 884
+1%
|
|
Total Liabilities & Equity |
22 345
N/A
|
26 340
+18%
|
28 801
+9%
|
31 558
+10%
|
33 832
+7%
|
32 967
-3%
|
30 149
-9%
|
32 918
+9%
|
35 149
+7%
|
34 545
-2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|