Goodfood Market Corp
TSX:FOOD
Balance Sheet
Balance Sheet Decomposition
Goodfood Market Corp
Current Assets | 31.5m |
Cash & Short-Term Investments | 23.7m |
Receivables | 3.6m |
Other Current Assets | 4.2m |
Non-Current Assets | 23.1m |
PP&E | 17.2m |
Intangibles | 2.3m |
Other Non-Current Assets | 3.6m |
Current Liabilities | 25.9m |
Accounts Payable | 17.1m |
Short-Term Debt | 1.8m |
Other Current Liabilities | 7.1m |
Non-Current Liabilities | 52.4m |
Long-Term Debt | 52.4m |
Balance Sheet
Goodfood Market Corp
Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Sep-2022 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
1
|
18
|
25
|
45
|
104
|
126
|
37
|
25
|
|
Cash Equivalents |
1
|
18
|
25
|
45
|
104
|
126
|
37
|
25
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
0
|
1
|
2
|
2
|
5
|
6
|
4
|
4
|
|
Accounts Receivables |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
|
Other Receivables |
0
|
0
|
0
|
0
|
3
|
5
|
3
|
4
|
|
Inventory |
0
|
0
|
2
|
5
|
7
|
14
|
7
|
3
|
|
Other Current Assets |
0
|
0
|
0
|
1
|
1
|
1
|
5
|
0
|
|
Total Current Assets |
1
|
19
|
28
|
53
|
117
|
147
|
52
|
33
|
|
PP&E Net |
0
|
2
|
6
|
25
|
40
|
103
|
74
|
22
|
|
PP&E Gross |
0
|
2
|
6
|
25
|
40
|
103
|
74
|
22
|
|
Accumulated Depreciation |
0
|
0
|
1
|
2
|
4
|
8
|
53
|
51
|
|
Intangible Assets |
0
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
0
|
3
|
4
|
4
|
1
|
0
|
|
Total Assets |
1
N/A
|
21
+2 563%
|
34
+61%
|
81
+136%
|
163
+102%
|
255
+57%
|
130
-49%
|
58
-55%
|
|
Liabilities | |||||||||
Accounts Payable |
0
|
4
|
11
|
31
|
26
|
30
|
17
|
18
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
15
|
22
|
10
|
0
|
|
Short-Term Debt |
0
|
0
|
1
|
2
|
9
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
1
|
1
|
4
|
6
|
20
|
7
|
|
Other Current Liabilities |
0
|
1
|
3
|
6
|
5
|
5
|
6
|
4
|
|
Total Current Liabilities |
1
|
5
|
15
|
40
|
59
|
63
|
53
|
29
|
|
Long-Term Debt |
2
|
0
|
2
|
24
|
47
|
94
|
88
|
52
|
|
Other Liabilities |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Total Liabilities |
2
N/A
|
5
+138%
|
18
+258%
|
63
+254%
|
106
+66%
|
157
+49%
|
141
-10%
|
81
-42%
|
|
Equity | |||||||||
Common Stock |
0
|
27
|
36
|
57
|
98
|
170
|
174
|
180
|
|
Retained Earnings |
1
|
11
|
21
|
42
|
46
|
79
|
201
|
217
|
|
Additional Paid In Capital |
0
|
0
|
1
|
2
|
3
|
6
|
11
|
8
|
|
Other Equity |
0
|
0
|
0
|
0
|
2
|
1
|
5
|
5
|
|
Total Equity |
1
N/A
|
16
N/A
|
17
+1%
|
17
+5%
|
58
+231%
|
98
+70%
|
11
N/A
|
23
-109%
|
|
Total Liabilities & Equity |
1
N/A
|
21
+2 563%
|
34
+61%
|
81
+136%
|
163
+102%
|
255
+57%
|
130
-49%
|
58
-55%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
25
|
48
|
52
|
58
|
66
|
75
|
75
|
77
|