Big Rock Brewery Inc
TSX:BR
Balance Sheet
Balance Sheet Decomposition
Big Rock Brewery Inc
Big Rock Brewery Inc
Balance Sheet
Big Rock Brewery Inc
| Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
2
|
6
|
4
|
1
|
0
|
1
|
1
|
1
|
4
|
2
|
1
|
1
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
1
|
0
|
|
| Cash |
0
|
2
|
6
|
4
|
1
|
0
|
1
|
1
|
1
|
4
|
2
|
1
|
1
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
1
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
5
|
3
|
4
|
3
|
2
|
3
|
4
|
2
|
3
|
2
|
1
|
4
|
2
|
1
|
3
|
3
|
2
|
3
|
2
|
3
|
3
|
3
|
|
| Accounts Receivables |
3
|
3
|
4
|
3
|
2
|
3
|
4
|
2
|
3
|
2
|
1
|
1
|
2
|
1
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Other Receivables |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
|
| Inventory |
5
|
5
|
3
|
4
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
4
|
5
|
5
|
5
|
5
|
4
|
5
|
7
|
6
|
9
|
6
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
|
| Total Current Assets |
10
|
10
|
13
|
12
|
6
|
7
|
8
|
7
|
8
|
11
|
7
|
10
|
8
|
9
|
9
|
11
|
7
|
9
|
10
|
10
|
15
|
11
|
|
| PP&E Net |
30
|
30
|
29
|
30
|
30
|
29
|
28
|
39
|
37
|
35
|
35
|
38
|
43
|
46
|
44
|
43
|
41
|
41
|
43
|
40
|
37
|
28
|
|
| PP&E Gross |
30
|
30
|
29
|
30
|
30
|
29
|
28
|
39
|
37
|
35
|
35
|
38
|
43
|
46
|
0
|
0
|
0
|
41
|
43
|
40
|
37
|
28
|
|
| Accumulated Depreciation |
13
|
15
|
15
|
17
|
19
|
21
|
23
|
3
|
6
|
9
|
10
|
11
|
13
|
15
|
0
|
0
|
0
|
1
|
28
|
28
|
30
|
26
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
3
|
2
|
1
|
1
|
|
| Goodwill |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
41
N/A
|
41
+0%
|
42
+2%
|
42
+1%
|
36
-15%
|
36
+0%
|
36
+1%
|
46
+26%
|
45
-1%
|
46
+3%
|
43
-8%
|
48
+13%
|
51
+7%
|
55
+8%
|
53
-3%
|
57
+6%
|
50
-12%
|
52
+4%
|
55
+6%
|
52
-6%
|
53
+2%
|
40
-24%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
2
|
3
|
3
|
3
|
1
|
3
|
4
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
5
|
3
|
4
|
6
|
5
|
6
|
4
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
4
|
4
|
7
|
|
| Short-Term Debt |
2
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
6
|
6
|
19
|
|
| Other Current Liabilities |
0
|
1
|
1
|
2
|
4
|
1
|
1
|
1
|
1
|
2
|
3
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Total Current Liabilities |
5
|
4
|
4
|
4
|
6
|
5
|
5
|
4
|
6
|
6
|
7
|
5
|
6
|
8
|
5
|
7
|
6
|
6
|
10
|
15
|
16
|
31
|
|
| Long-Term Debt |
2
|
0
|
0
|
0
|
0
|
4
|
4
|
3
|
2
|
1
|
0
|
0
|
3
|
5
|
6
|
5
|
4
|
8
|
11
|
11
|
14
|
0
|
|
| Deferred Income Tax |
7
|
7
|
8
|
7
|
3
|
3
|
2
|
4
|
5
|
6
|
5
|
5
|
4
|
5
|
4
|
5
|
3
|
3
|
2
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
14
N/A
|
11
-19%
|
12
+5%
|
12
-1%
|
9
-26%
|
11
+25%
|
11
-2%
|
12
+8%
|
13
+10%
|
14
+12%
|
13
-11%
|
10
-23%
|
14
+42%
|
18
+30%
|
15
-14%
|
18
+17%
|
14
-23%
|
17
+23%
|
23
+35%
|
26
+14%
|
30
+15%
|
31
+2%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
15
|
17
|
18
|
18
|
18
|
18
|
18
|
100
|
100
|
100
|
100
|
113
|
113
|
113
|
114
|
114
|
114
|
114
|
114
|
114
|
114
|
114
|
|
| Retained Earnings |
12
|
13
|
12
|
12
|
8
|
6
|
7
|
66
|
68
|
69
|
71
|
76
|
77
|
77
|
77
|
77
|
80
|
81
|
84
|
92
|
94
|
108
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
|
| Total Equity |
27
N/A
|
30
+11%
|
30
+1%
|
30
+2%
|
27
-11%
|
25
-8%
|
26
+3%
|
34
+33%
|
32
-5%
|
32
-1%
|
30
-7%
|
38
+28%
|
38
-2%
|
37
-1%
|
38
+2%
|
39
+2%
|
36
-7%
|
35
-3%
|
32
-9%
|
25
-21%
|
23
-11%
|
9
-59%
|
|
| Total Liabilities & Equity |
41
N/A
|
41
+0%
|
42
+2%
|
42
+1%
|
36
-15%
|
36
+0%
|
36
+1%
|
46
+26%
|
45
-1%
|
46
+3%
|
43
-8%
|
48
+13%
|
51
+7%
|
55
+8%
|
53
-3%
|
57
+6%
|
50
-12%
|
52
+4%
|
55
+6%
|
52
-6%
|
53
+2%
|
40
-24%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|