Twinbird Corp
TSE:6897
Balance Sheet
Balance Sheet Decomposition
Twinbird Corp
Current Assets | 6.3B |
Cash & Short-Term Investments | 871.3m |
Receivables | 2.2B |
Other Current Assets | 3.3B |
Non-Current Assets | 4.9B |
Long-Term Investments | 354.8m |
PP&E | 3.7B |
Intangibles | 494.1m |
Other Non-Current Assets | 382.6m |
Current Liabilities | 2.2B |
Accounts Payable | 318.8m |
Accrued Liabilities | 111.8m |
Short-Term Debt | 700m |
Other Current Liabilities | 1.1B |
Non-Current Liabilities | 821.6m |
Long-Term Debt | 507.6m |
Other Non-Current Liabilities | 314m |
Balance Sheet
Twinbird Corp
Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1 009
|
2 170
|
934
|
1 455
|
873
|
1 066
|
2 370
|
1 391
|
918
|
871
|
|
Cash Equivalents |
1 009
|
2 170
|
934
|
1 455
|
873
|
1 066
|
2 370
|
1 391
|
918
|
871
|
|
Total Receivables |
2 641
|
2 495
|
2 918
|
2 687
|
2 431
|
2 396
|
2 952
|
1 672
|
2 202
|
2 152
|
|
Accounts Receivables |
2 641
|
2 495
|
2 918
|
2 687
|
2 431
|
2 396
|
2 952
|
1 672
|
2 043
|
1 786
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
159
|
366
|
|
Inventory |
2 733
|
2 699
|
3 195
|
3 037
|
3 696
|
3 145
|
2 899
|
2 853
|
2 565
|
3 022
|
|
Other Current Assets |
1 875
|
874
|
300
|
359
|
423
|
211
|
280
|
386
|
498
|
285
|
|
Total Current Assets |
8 258
|
8 238
|
7 347
|
7 537
|
7 423
|
6 819
|
8 501
|
6 303
|
6 183
|
6 330
|
|
PP&E Net |
4 009
|
4 103
|
4 288
|
4 088
|
4 057
|
3 822
|
3 862
|
3 927
|
3 893
|
3 652
|
|
PP&E Gross |
4 009
|
4 103
|
4 288
|
4 088
|
4 057
|
3 822
|
3 862
|
3 927
|
3 893
|
3 652
|
|
Accumulated Depreciation |
5 782
|
5 988
|
5 997
|
6 225
|
6 616
|
6 764
|
6 522
|
6 549
|
6 643
|
6 820
|
|
Intangible Assets |
88
|
121
|
110
|
187
|
372
|
296
|
120
|
181
|
381
|
494
|
|
Long-Term Investments |
427
|
199
|
628
|
611
|
520
|
431
|
199
|
306
|
323
|
355
|
|
Other Long-Term Assets |
1 010
|
247
|
145
|
135
|
149
|
213
|
290
|
404
|
357
|
383
|
|
Total Assets |
13 792
N/A
|
12 907
-6%
|
12 518
-3%
|
12 557
+0%
|
12 521
0%
|
11 582
-7%
|
12 972
+12%
|
11 121
-14%
|
11 137
+0%
|
11 213
+1%
|
|
Liabilities | |||||||||||
Accounts Payable |
459
|
274
|
537
|
298
|
200
|
205
|
452
|
140
|
274
|
319
|
|
Accrued Liabilities |
53
|
165
|
78
|
173
|
52
|
229
|
135
|
75
|
70
|
112
|
|
Short-Term Debt |
1 200
|
1 200
|
600
|
1 000
|
1 500
|
1 100
|
1 050
|
0
|
400
|
700
|
|
Current Portion of Long-Term Debt |
933
|
943
|
1 070
|
1 191
|
1 212
|
1 076
|
766
|
1 285
|
314
|
289
|
|
Other Current Liabilities |
1 121
|
662
|
529
|
405
|
379
|
420
|
874
|
621
|
864
|
783
|
|
Total Current Liabilities |
3 766
|
3 245
|
2 814
|
3 067
|
3 344
|
3 029
|
3 277
|
2 121
|
1 922
|
2 202
|
|
Long-Term Debt |
1 756
|
2 405
|
2 913
|
2 707
|
2 434
|
1 932
|
1 472
|
190
|
796
|
508
|
|
Deferred Income Tax |
311
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
173
|
530
|
306
|
229
|
238
|
299
|
154
|
109
|
122
|
314
|
|
Total Liabilities |
6 005
N/A
|
6 181
+3%
|
6 033
-2%
|
6 003
0%
|
6 017
+0%
|
5 260
-13%
|
4 903
-7%
|
2 420
-51%
|
2 840
+17%
|
3 024
+6%
|
|
Equity | |||||||||||
Common Stock |
1 742
|
1 742
|
1 742
|
1 742
|
1 742
|
1 742
|
2 499
|
2 507
|
2 517
|
2 524
|
|
Retained Earnings |
2 837
|
3 118
|
3 190
|
3 181
|
3 110
|
2 877
|
2 942
|
3 232
|
2 880
|
2 893
|
|
Additional Paid In Capital |
1 749
|
1 749
|
1 834
|
1 834
|
1 834
|
1 834
|
2 594
|
2 602
|
2 612
|
2 620
|
|
Unrealized Security Profit/Loss |
99
|
2
|
20
|
42
|
184
|
63
|
5
|
103
|
118
|
103
|
|
Treasury Stock |
39
|
39
|
125
|
118
|
118
|
118
|
107
|
108
|
108
|
108
|
|
Other Equity |
1 398
|
154
|
136
|
43
|
121
|
50
|
145
|
366
|
278
|
158
|
|
Total Equity |
7 787
N/A
|
6 727
-14%
|
6 486
-4%
|
6 555
+1%
|
6 505
-1%
|
6 322
-3%
|
8 069
+28%
|
8 702
+8%
|
8 297
-5%
|
8 190
-1%
|
|
Total Liabilities & Equity |
13 792
N/A
|
12 907
-6%
|
12 518
-3%
|
12 557
+0%
|
12 521
0%
|
11 582
-7%
|
12 972
+12%
|
11 121
-14%
|
11 137
+0%
|
11 213
+1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
9
|
9
|
9
|
9
|
9
|
9
|
11
|
11
|
11
|
11
|