Renova Inc
TSE:9519
Balance Sheet
Balance Sheet Decomposition
Renova Inc
Current Assets | 91.1B |
Cash & Short-Term Investments | 19B |
Receivables | 17.2B |
Other Current Assets | 55B |
Non-Current Assets | 374.3B |
Long-Term Investments | 102.5B |
PP&E | 229B |
Intangibles | 34.8B |
Other Non-Current Assets | 8B |
Current Liabilities | 47.3B |
Accounts Payable | 9.6B |
Other Current Liabilities | 37.7B |
Non-Current Liabilities | 350.1B |
Long-Term Debt | 272.6B |
Other Non-Current Liabilities | 77.5B |
Balance Sheet
Renova Inc
Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|
Assets | |||||||
Cash & Cash Equivalents |
21 249
|
10 625
|
19 406
|
16 514
|
21 370
|
17 327
|
|
Cash Equivalents |
21 249
|
10 625
|
19 406
|
16 514
|
21 370
|
17 327
|
|
Short-Term Investments |
0
|
2 730
|
240
|
1 369
|
5 702
|
1 655
|
|
Total Receivables |
2 074
|
10 633
|
4 928
|
7 339
|
6 291
|
17 169
|
|
Accounts Receivables |
2 074
|
10 633
|
4 928
|
7 339
|
4 181
|
17 169
|
|
Other Receivables |
0
|
0
|
0
|
0
|
2 110
|
0
|
|
Inventory |
159
|
83
|
40
|
1 205
|
1 698
|
3 018
|
|
Other Current Assets |
4 141
|
16 850
|
22 085
|
29 712
|
31 430
|
51 945
|
|
Total Current Assets |
27 623
|
40 921
|
46 699
|
56 139
|
66 491
|
91 114
|
|
PP&E Net |
45 690
|
102 352
|
113 256
|
155 893
|
151 941
|
229 013
|
|
PP&E Gross |
45 690
|
102 352
|
113 256
|
155 893
|
151 941
|
0
|
|
Accumulated Depreciation |
9 785
|
13 365
|
18 586
|
25 450
|
31 609
|
0
|
|
Intangible Assets |
730
|
4 944
|
19 730
|
37 439
|
36 215
|
34 547
|
|
Goodwill |
553
|
237
|
237
|
237
|
237
|
237
|
|
Long-Term Investments |
3 382
|
18 039
|
32 367
|
38 835
|
40 948
|
102 465
|
|
Other Long-Term Assets |
3 521
|
5 193
|
8 257
|
7 680
|
7 545
|
8 023
|
|
Other Assets |
553
|
237
|
237
|
237
|
237
|
237
|
|
Total Assets |
81 499
N/A
|
171 686
+111%
|
220 546
+28%
|
296 223
+34%
|
303 377
+2%
|
465 399
+53%
|
|
Liabilities | |||||||
Accounts Payable |
279
|
3 467
|
2 580
|
5 083
|
716
|
9 633
|
|
Accrued Liabilities |
174
|
0
|
0
|
0
|
0
|
0
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
4 240
|
10 419
|
8 818
|
13 690
|
15 819
|
34 243
|
|
Other Current Liabilities |
1 744
|
5 038
|
1 977
|
1 416
|
4 609
|
3 431
|
|
Total Current Liabilities |
6 437
|
18 924
|
13 375
|
20 189
|
21 144
|
47 307
|
|
Long-Term Debt |
57 534
|
116 545
|
151 587
|
193 406
|
190 258
|
272 622
|
|
Deferred Income Tax |
36
|
359
|
6 587
|
14 974
|
15 899
|
25 697
|
|
Minority Interest |
3 539
|
3 991
|
9 612
|
20 555
|
21 778
|
37 693
|
|
Other Liabilities |
4 606
|
18 949
|
24 133
|
15 213
|
11 345
|
14 075
|
|
Total Liabilities |
72 152
N/A
|
158 768
+120%
|
205 294
+29%
|
264 337
+29%
|
260 424
-1%
|
397 394
+53%
|
|
Equity | |||||||
Common Stock |
2 091
|
2 175
|
2 269
|
2 340
|
2 356
|
2 405
|
|
Retained Earnings |
5 378
|
9 217
|
20 722
|
22 303
|
24 981
|
33 838
|
|
Additional Paid In Capital |
2 067
|
1 398
|
1 479
|
1 615
|
1 644
|
1 447
|
|
Treasury Stock |
504
|
496
|
489
|
673
|
719
|
548
|
|
Other Equity |
315
|
624
|
8 729
|
6 301
|
14 691
|
30 863
|
|
Total Equity |
9 347
N/A
|
12 918
+38%
|
15 252
+18%
|
31 886
+109%
|
42 953
+35%
|
68 005
+58%
|
|
Total Liabilities & Equity |
81 499
N/A
|
171 686
+111%
|
220 546
+28%
|
296 223
+34%
|
303 377
+2%
|
465 399
+53%
|
|
Shares Outstanding | |||||||
Common Shares Outstanding |
75
|
76
|
78
|
79
|
79
|
79
|