Conexio Corp
TSE:9422
Balance Sheet
Balance Sheet Decomposition
Conexio Corp
Current Assets | 75.7B |
Cash & Short-Term Investments | 24.1B |
Receivables | 43.1B |
Other Current Assets | 8.5B |
Non-Current Assets | 17B |
PP&E | 3.8B |
Intangibles | 8.4B |
Other Non-Current Assets | 4.8B |
Current Liabilities | 34.8B |
Accounts Payable | 11.7B |
Accrued Liabilities | 2.4B |
Other Current Liabilities | 20.7B |
Non-Current Liabilities | 5B |
Other Non-Current Liabilities | 5B |
Balance Sheet
Conexio Corp
Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1 566
|
3 914
|
3 849
|
2 958
|
4 879
|
7 606
|
11 086
|
20 387
|
21 550
|
21 425
|
|
Cash Equivalents |
1 566
|
3 914
|
3 849
|
2 958
|
4 879
|
7 606
|
11 086
|
20 387
|
21 550
|
21 425
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
48 465
|
59 435
|
63 858
|
60 816
|
58 657
|
61 116
|
62 193
|
49 187
|
56 821
|
54 055
|
|
Accounts Receivables |
37 099
|
45 972
|
48 557
|
46 007
|
45 332
|
48 928
|
49 279
|
40 375
|
29 033
|
27 990
|
|
Other Receivables |
11 366
|
13 463
|
15 301
|
14 809
|
13 325
|
12 188
|
12 914
|
8 812
|
27 788
|
26 065
|
|
Inventory |
9 384
|
8 577
|
8 387
|
8 081
|
8 388
|
8 900
|
8 250
|
4 958
|
6 357
|
6 489
|
|
Other Current Assets |
3 725
|
3 396
|
3 947
|
3 163
|
2 351
|
1 072
|
1 065
|
992
|
1 186
|
1 059
|
|
Total Current Assets |
63 140
|
75 322
|
80 041
|
75 018
|
74 275
|
78 694
|
82 594
|
75 524
|
85 914
|
83 028
|
|
PP&E Net |
3 728
|
3 471
|
3 995
|
4 186
|
4 170
|
4 368
|
4 804
|
4 262
|
4 014
|
3 979
|
|
PP&E Gross |
3 728
|
3 471
|
3 995
|
4 186
|
4 170
|
4 368
|
4 804
|
4 262
|
4 014
|
3 979
|
|
Accumulated Depreciation |
3 030
|
3 704
|
3 904
|
4 393
|
5 039
|
5 360
|
5 724
|
6 447
|
6 969
|
7 303
|
|
Intangible Assets |
14 006
|
13 223
|
12 367
|
11 606
|
10 727
|
10 005
|
9 340
|
8 756
|
8 104
|
7 500
|
|
Goodwill |
2 321
|
2 018
|
1 923
|
1 830
|
1 745
|
1 621
|
1 499
|
1 390
|
1 306
|
1 183
|
|
Long-Term Investments |
539
|
238
|
383
|
288
|
291
|
443
|
308
|
202
|
230
|
226
|
|
Other Long-Term Assets |
3 563
|
3 874
|
3 695
|
3 984
|
4 046
|
4 276
|
4 961
|
5 623
|
5 747
|
5 049
|
|
Other Assets |
2 321
|
2 018
|
1 923
|
1 830
|
1 745
|
1 621
|
1 499
|
1 390
|
1 306
|
1 183
|
|
Total Assets |
87 297
N/A
|
98 146
+12%
|
102 404
+4%
|
96 912
-5%
|
95 254
-2%
|
99 407
+4%
|
103 506
+4%
|
95 757
-7%
|
105 315
+10%
|
100 965
-4%
|
|
Liabilities | |||||||||||
Accounts Payable |
18 623
|
27 271
|
26 244
|
24 808
|
24 280
|
22 441
|
20 275
|
13 394
|
14 756
|
15 391
|
|
Accrued Liabilities |
5 437
|
5 007
|
9 670
|
6 885
|
6 765
|
7 693
|
7 881
|
9 155
|
9 053
|
5 285
|
|
Short-Term Debt |
9 900
|
9 000
|
5 000
|
2 500
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Other Current Liabilities |
19 989
|
26 343
|
26 425
|
25 797
|
23 277
|
25 506
|
27 108
|
20 550
|
23 774
|
21 171
|
|
Total Current Liabilities |
53 949
|
67 621
|
70 339
|
59 990
|
54 322
|
55 640
|
55 264
|
43 099
|
47 583
|
41 848
|
|
Long-Term Debt |
0
|
3 000
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
|
Deferred Income Tax |
672
|
1 033
|
0
|
2 080
|
1 635
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
4 414
|
5 049
|
4 587
|
4 992
|
5 281
|
5 593
|
6 136
|
6 371
|
6 591
|
5 487
|
|
Total Liabilities |
59 035
N/A
|
76 703
+30%
|
76 673
0%
|
67 062
-13%
|
61 238
-9%
|
61 233
0%
|
61 400
+0%
|
49 470
-19%
|
54 175
+10%
|
47 340
-13%
|
|
Equity | |||||||||||
Common Stock |
2 778
|
2 778
|
2 778
|
2 778
|
2 778
|
2 778
|
2 778
|
2 778
|
2 778
|
2 778
|
|
Retained Earnings |
15 467
|
18 024
|
22 214
|
26 373
|
30 538
|
34 592
|
38 606
|
42 922
|
47 774
|
50 260
|
|
Additional Paid In Capital |
9 779
|
9 779
|
9 779
|
9 779
|
9 779
|
585
|
585
|
585
|
585
|
585
|
|
Unrealized Security Profit/Loss |
236
|
54
|
152
|
113
|
114
|
218
|
136
|
0
|
2
|
0
|
|
Treasury Stock |
0
|
9 193
|
9 193
|
9 194
|
9 194
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
|
Total Equity |
28 262
N/A
|
21 443
-24%
|
25 731
+20%
|
29 850
+16%
|
34 016
+14%
|
38 174
+12%
|
42 106
+10%
|
46 287
+10%
|
51 140
+10%
|
53 625
+5%
|
|
Total Liabilities & Equity |
87 297
N/A
|
98 146
+12%
|
102 404
+4%
|
96 912
-5%
|
95 254
-2%
|
99 407
+4%
|
103 506
+4%
|
95 757
-7%
|
105 315
+10%
|
100 965
-4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
56
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|