Evertz Technologies Ltd
TSX:ET
Balance Sheet
Balance Sheet Decomposition
Evertz Technologies Ltd
Evertz Technologies Ltd
Balance Sheet
Evertz Technologies Ltd
| Apr-2004 | Apr-2005 | Apr-2006 | Apr-2007 | Apr-2008 | Apr-2009 | Apr-2010 | Apr-2011 | Apr-2012 | Apr-2013 | Apr-2014 | Apr-2015 | Apr-2016 | Apr-2017 | Apr-2018 | Apr-2019 | Apr-2020 | Apr-2021 | Apr-2022 | Apr-2023 | Apr-2024 | Apr-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
5
|
4
|
0
|
1
|
10
|
81
|
134
|
176
|
174
|
209
|
102
|
101
|
123
|
54
|
94
|
105
|
75
|
109
|
34
|
12
|
86
|
112
|
|
| Cash |
0
|
0
|
0
|
1
|
10
|
81
|
134
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
5
|
4
|
0
|
0
|
0
|
0
|
0
|
176
|
174
|
209
|
102
|
101
|
123
|
54
|
94
|
105
|
75
|
109
|
34
|
12
|
86
|
112
|
|
| Short-Term Investments |
0
|
13
|
0
|
34
|
85
|
33
|
11
|
16
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
13
|
24
|
35
|
41
|
53
|
53
|
55
|
74
|
61
|
90
|
95
|
102
|
112
|
86
|
105
|
99
|
80
|
106
|
118
|
97
|
89
|
|
| Accounts Receivables |
0
|
13
|
24
|
35
|
41
|
53
|
49
|
53
|
62
|
54
|
85
|
93
|
96
|
108
|
84
|
102
|
91
|
75
|
103
|
117
|
94
|
85
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
2
|
12
|
7
|
5
|
2
|
5
|
3
|
2
|
3
|
7
|
4
|
3
|
1
|
3
|
4
|
|
| Inventory |
0
|
16
|
23
|
43
|
54
|
87
|
92
|
106
|
109
|
112
|
135
|
154
|
156
|
178
|
168
|
171
|
162
|
153
|
177
|
202
|
206
|
181
|
|
| Other Current Assets |
1
|
4
|
0
|
2
|
3
|
2
|
0
|
0
|
0
|
3
|
5
|
8
|
6
|
4
|
6
|
9
|
9
|
7
|
6
|
10
|
11
|
10
|
|
| Total Current Assets |
6
|
49
|
46
|
115
|
193
|
256
|
290
|
353
|
368
|
397
|
331
|
359
|
387
|
348
|
354
|
394
|
345
|
348
|
324
|
343
|
401
|
391
|
|
| PP&E Net |
0
|
11
|
12
|
21
|
24
|
43
|
40
|
38
|
41
|
47
|
52
|
49
|
43
|
44
|
48
|
49
|
77
|
68
|
63
|
55
|
55
|
48
|
|
| PP&E Gross |
0
|
11
|
12
|
21
|
24
|
43
|
40
|
38
|
41
|
47
|
52
|
49
|
43
|
44
|
48
|
49
|
77
|
68
|
63
|
55
|
55
|
48
|
|
| Accumulated Depreciation |
0
|
6
|
11
|
13
|
17
|
22
|
29
|
34
|
37
|
44
|
59
|
69
|
79
|
90
|
87
|
89
|
98
|
109
|
109
|
109
|
116
|
124
|
|
| Intangible Assets |
0
|
0
|
3
|
2
|
1
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
5
|
3
|
2
|
1
|
0
|
|
| Goodwill |
0
|
0
|
1
|
1
|
1
|
14
|
15
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
21
|
21
|
21
|
21
|
21
|
21
|
20
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
5
|
8
|
0
|
0
|
|
| Other Long-Term Assets |
32
|
0
|
1
|
6
|
2
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
3
|
5
|
7
|
7
|
10
|
|
| Other Assets |
0
|
0
|
1
|
1
|
1
|
14
|
15
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
21
|
21
|
21
|
21
|
21
|
21
|
20
|
|
| Total Assets |
38
N/A
|
60
+59%
|
62
+2%
|
144
+133%
|
221
+53%
|
316
+43%
|
346
+9%
|
411
+19%
|
432
+5%
|
465
+8%
|
401
-14%
|
426
+6%
|
448
+5%
|
411
-8%
|
421
+3%
|
467
+11%
|
444
-5%
|
452
+2%
|
421
-7%
|
437
+4%
|
485
+11%
|
469
-3%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
0
|
15
|
10
|
17
|
18
|
33
|
24
|
22
|
37
|
36
|
45
|
44
|
50
|
50
|
49
|
56
|
57
|
59
|
63
|
75
|
63
|
68
|
|
| Accrued Liabilities |
0
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
7
|
5
|
8
|
6
|
1
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
8
|
8
|
8
|
9
|
|
| Other Current Liabilities |
0
|
0
|
17
|
8
|
11
|
5
|
1
|
5
|
5
|
8
|
12
|
19
|
22
|
33
|
33
|
47
|
54
|
62
|
89
|
83
|
128
|
106
|
|
| Total Current Liabilities |
0
|
48
|
47
|
25
|
29
|
39
|
26
|
27
|
43
|
44
|
57
|
64
|
72
|
84
|
89
|
111
|
121
|
133
|
165
|
172
|
199
|
183
|
|
| Long-Term Debt |
4
|
6
|
5
|
0
|
0
|
4
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
26
|
24
|
23
|
19
|
19
|
14
|
|
| Deferred Income Tax |
0
|
1
|
2
|
1
|
1
|
3
|
4
|
7
|
7
|
10
|
7
|
4
|
6
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
1
|
1
|
2
|
1
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
|
| Other Liabilities |
30
|
0
|
0
|
5
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Total Liabilities |
34
N/A
|
55
+61%
|
54
-2%
|
32
-41%
|
32
+3%
|
48
+48%
|
34
-30%
|
38
+14%
|
53
+39%
|
59
+10%
|
68
+16%
|
73
+7%
|
82
+13%
|
93
+13%
|
92
-1%
|
114
+24%
|
149
+31%
|
159
+7%
|
190
+19%
|
194
+2%
|
221
+14%
|
201
-9%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
0
|
1
|
3
|
46
|
46
|
48
|
51
|
59
|
68
|
82
|
93
|
96
|
101
|
125
|
139
|
140
|
144
|
144
|
144
|
143
|
146
|
145
|
|
| Retained Earnings |
0
|
5
|
5
|
66
|
140
|
215
|
253
|
299
|
298
|
316
|
227
|
242
|
250
|
182
|
181
|
203
|
142
|
141
|
81
|
87
|
97
|
92
|
|
| Other Equity |
4
|
0
|
0
|
1
|
3
|
5
|
8
|
14
|
13
|
10
|
13
|
16
|
15
|
11
|
10
|
10
|
9
|
8
|
7
|
12
|
20
|
31
|
|
| Total Equity |
4
N/A
|
6
+41%
|
8
+45%
|
112
+1 305%
|
188
+67%
|
268
+43%
|
312
+16%
|
372
+19%
|
378
+2%
|
407
+8%
|
334
-18%
|
354
+6%
|
366
+4%
|
318
-13%
|
329
+4%
|
353
+7%
|
295
-16%
|
293
-1%
|
231
-21%
|
243
+5%
|
263
+8%
|
268
+2%
|
|
| Total Liabilities & Equity |
38
N/A
|
60
+59%
|
62
+2%
|
144
+133%
|
221
+53%
|
316
+43%
|
346
+9%
|
411
+19%
|
432
+5%
|
465
+8%
|
401
-14%
|
426
+6%
|
448
+5%
|
411
-8%
|
421
+3%
|
467
+11%
|
444
-5%
|
452
+2%
|
421
-7%
|
437
+4%
|
485
+11%
|
469
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
65
|
66
|
66
|
72
|
72
|
73
|
74
|
75
|
73
|
74
|
74
|
75
|
75
|
76
|
77
|
77
|
76
|
76
|
76
|
76
|
76
|
76
|
|