Alcanna Inc
TSX:CLIQ
Balance Sheet
Balance Sheet Decomposition
Alcanna Inc
Current Assets | 144.5m |
Cash & Short-Term Investments | 42.8m |
Receivables | 1.6m |
Other Current Assets | 100.1m |
Non-Current Assets | 310.1m |
PP&E | 262m |
Intangibles | 5.4m |
Other Non-Current Assets | 42.8m |
Current Liabilities | 43.1m |
Other Current Liabilities | 43.1m |
Non-Current Liabilities | 248.7m |
Long-Term Debt | 217.5m |
Other Non-Current Liabilities | 31.2m |
Balance Sheet
Alcanna Inc
Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
5
|
5
|
3
|
4
|
7
|
2
|
64
|
12
|
61
|
43
|
|
Cash |
5
|
5
|
3
|
4
|
7
|
2
|
64
|
12
|
61
|
43
|
|
Total Receivables |
4
|
1
|
2
|
6
|
3
|
19
|
5
|
5
|
9
|
2
|
|
Accounts Receivables |
4
|
1
|
2
|
6
|
3
|
19
|
4
|
2
|
3
|
2
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
5
|
0
|
|
Inventory |
147
|
132
|
135
|
157
|
155
|
86
|
90
|
105
|
89
|
96
|
|
Other Current Assets |
5
|
8
|
9
|
11
|
10
|
10
|
12
|
11
|
41
|
4
|
|
Total Current Assets |
160
|
145
|
150
|
178
|
176
|
117
|
171
|
133
|
199
|
144
|
|
PP&E Net |
44
|
47
|
51
|
65
|
64
|
50
|
72
|
307
|
249
|
262
|
|
PP&E Gross |
44
|
47
|
51
|
65
|
64
|
50
|
72
|
307
|
249
|
262
|
|
Accumulated Depreciation |
37
|
42
|
49
|
53
|
64
|
64
|
69
|
78
|
57
|
60
|
|
Intangible Assets |
44
|
35
|
37
|
43
|
47
|
36
|
38
|
39
|
6
|
5
|
|
Other Long-Term Assets |
4
|
3
|
4
|
11
|
18
|
9
|
11
|
16
|
19
|
9
|
|
Other Assets |
282
|
283
|
285
|
159
|
158
|
146
|
0
|
15
|
15
|
34
|
|
Total Assets |
533
N/A
|
513
-4%
|
526
+3%
|
456
-13%
|
463
+2%
|
356
-23%
|
292
-18%
|
510
+74%
|
487
-4%
|
455
-7%
|
|
Liabilities | |||||||||||
Accounts Payable |
0
|
0
|
0
|
0
|
0
|
21
|
0
|
26
|
11
|
5
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
24
|
0
|
16
|
21
|
20
|
|
Short-Term Debt |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
16
|
18
|
|
Other Current Liabilities |
4
|
6
|
3
|
3
|
1
|
7
|
3
|
3
|
15
|
0
|
|
Total Current Liabilities |
47
|
47
|
51
|
65
|
70
|
51
|
54
|
63
|
62
|
43
|
|
Long-Term Debt |
147
|
134
|
92
|
130
|
136
|
102
|
73
|
372
|
295
|
218
|
|
Deferred Income Tax |
22
|
20
|
18
|
6
|
8
|
7
|
0
|
0
|
0
|
0
|
|
Minority Interest |
0
|
0
|
0
|
0
|
5
|
0
|
0
|
1
|
0
|
31
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
14
|
2
|
3
|
0
|
0
|
0
|
|
Total Liabilities |
215
N/A
|
201
-7%
|
161
-20%
|
200
+24%
|
232
+16%
|
163
-30%
|
131
-20%
|
436
+234%
|
358
-18%
|
292
-18%
|
|
Equity | |||||||||||
Common Stock |
186
|
189
|
247
|
249
|
251
|
252
|
384
|
384
|
397
|
358
|
|
Retained Earnings |
42
|
55
|
68
|
197
|
224
|
252
|
421
|
516
|
448
|
409
|
|
Additional Paid In Capital |
175
|
175
|
175
|
176
|
177
|
179
|
180
|
189
|
177
|
213
|
|
Other Equity |
1
|
4
|
11
|
28
|
27
|
15
|
18
|
17
|
3
|
0
|
|
Total Equity |
318
N/A
|
312
-2%
|
365
+17%
|
256
-30%
|
231
-10%
|
194
-16%
|
162
-17%
|
74
-54%
|
130
+75%
|
163
+26%
|
|
Total Liabilities & Equity |
533
N/A
|
513
-4%
|
526
+3%
|
456
-13%
|
463
+2%
|
356
-23%
|
292
-18%
|
510
+74%
|
487
-4%
|
455
-7%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
23
|
23
|
27
|
27
|
28
|
28
|
37
|
37
|
40
|
36
|