Converge Technology Solutions Corp
TSX:CTS
Balance Sheet
Balance Sheet Decomposition
Converge Technology Solutions Corp
Current Assets | 1.1B |
Cash & Short-Term Investments | 169.9m |
Receivables | 814.2m |
Other Current Assets | 100.2m |
Non-Current Assets | 1.1B |
PP&E | 75.5m |
Intangibles | 940m |
Other Non-Current Assets | 53.6m |
Current Liabilities | 1B |
Accounts Payable | 914m |
Other Current Liabilities | 124.4m |
Non-Current Liabilities | 528.8m |
Long-Term Debt | 414.7m |
Other Non-Current Liabilities | 114.1m |
Balance Sheet
Converge Technology Solutions Corp
Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Cash & Cash Equivalents |
8
|
11
|
21
|
65
|
248
|
160
|
170
|
|
Cash |
8
|
11
|
21
|
65
|
248
|
160
|
170
|
|
Total Receivables |
44
|
130
|
220
|
364
|
417
|
782
|
814
|
|
Accounts Receivables |
44
|
130
|
210
|
337
|
371
|
676
|
616
|
|
Other Receivables |
0
|
0
|
10
|
28
|
46
|
106
|
198
|
|
Inventory |
11
|
12
|
23
|
38
|
104
|
158
|
73
|
|
Other Current Assets |
5
|
10
|
23
|
10
|
12
|
28
|
27
|
|
Total Current Assets |
67
|
163
|
287
|
477
|
781
|
1 128
|
1 084
|
|
PP&E Net |
3
|
7
|
27
|
24
|
31
|
88
|
75
|
|
PP&E Gross |
0
|
0
|
27
|
24
|
31
|
88
|
75
|
|
Accumulated Depreciation |
0
|
0
|
13
|
27
|
40
|
56
|
59
|
|
Intangible Assets |
24
|
46
|
92
|
109
|
234
|
464
|
375
|
|
Goodwill |
15
|
33
|
80
|
110
|
323
|
564
|
565
|
|
Other Long-Term Assets |
0
|
7
|
2
|
1
|
1
|
5
|
54
|
|
Other Assets |
15
|
33
|
80
|
110
|
323
|
564
|
565
|
|
Total Assets |
109
N/A
|
256
+135%
|
489
+91%
|
721
+47%
|
1 369
+90%
|
2 249
+64%
|
2 153
-4%
|
|
Liabilities | ||||||||
Accounts Payable |
51
|
136
|
248
|
398
|
519
|
825
|
914
|
|
Short-Term Debt |
0
|
0
|
4
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
37
|
76
|
154
|
141
|
8
|
438
|
19
|
|
Other Current Liabilities |
12
|
25
|
39
|
33
|
64
|
176
|
106
|
|
Total Current Liabilities |
101
|
237
|
445
|
572
|
591
|
1 438
|
1 038
|
|
Long-Term Debt |
3
|
13
|
28
|
14
|
11
|
38
|
415
|
|
Deferred Income Tax |
4
|
4
|
6
|
13
|
43
|
103
|
67
|
|
Minority Interest |
0
|
0
|
0
|
0
|
35
|
31
|
26
|
|
Other Liabilities |
6
|
8
|
20
|
21
|
74
|
39
|
21
|
|
Total Liabilities |
113
N/A
|
261
+131%
|
499
+91%
|
619
+24%
|
755
+22%
|
1 649
+118%
|
1 567
-5%
|
|
Equity | ||||||||
Common Stock |
0
|
18
|
21
|
135
|
634
|
595
|
599
|
|
Retained Earnings |
4
|
22
|
31
|
34
|
23
|
17
|
28
|
|
Additional Paid In Capital |
0
|
0
|
0
|
0
|
2
|
8
|
11
|
|
Other Equity |
0
|
1
|
0
|
1
|
0
|
14
|
4
|
|
Total Equity |
4
N/A
|
5
-7%
|
10
-120%
|
102
N/A
|
614
+503%
|
600
-2%
|
586
-2%
|
|
Total Liabilities & Equity |
109
N/A
|
256
+135%
|
489
+91%
|
721
+47%
|
1 369
+90%
|
2 249
+64%
|
2 153
-4%
|
|
Shares Outstanding | ||||||||
Common Shares Outstanding |
71
|
76
|
81
|
144
|
214
|
209
|
204
|