Haivision Systems Inc
TSX:HAI
Balance Sheet
Balance Sheet Decomposition
Haivision Systems Inc
Current Assets | 54.7m |
Cash & Short-Term Investments | 13m |
Receivables | 20.5m |
Other Current Assets | 21.2m |
Non-Current Assets | 80.7m |
PP&E | 10.7m |
Intangibles | 60.5m |
Other Non-Current Assets | 9.5m |
Current Liabilities | 32.5m |
Accounts Payable | 6.8m |
Accrued Liabilities | 5.2m |
Short-Term Debt | 3.7m |
Other Current Liabilities | 16.8m |
Non-Current Liabilities | 11.2m |
Long-Term Debt | 7.8m |
Other Non-Current Liabilities | 3.4m |
Balance Sheet
Haivision Systems Inc
Oct-2017 | Oct-2018 | Oct-2019 | Oct-2020 | Oct-2021 | Oct-2022 | Oct-2023 | ||
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Cash & Cash Equivalents |
5
|
7
|
3
|
16
|
27
|
6
|
8
|
|
Cash |
5
|
7
|
3
|
16
|
27
|
6
|
8
|
|
Total Receivables |
13
|
18
|
17
|
15
|
21
|
30
|
28
|
|
Accounts Receivables |
12
|
16
|
15
|
13
|
19
|
27
|
26
|
|
Other Receivables |
1
|
1
|
2
|
2
|
2
|
3
|
2
|
|
Inventory |
4
|
4
|
4
|
6
|
9
|
21
|
19
|
|
Other Current Assets |
1
|
1
|
1
|
1
|
3
|
5
|
4
|
|
Total Current Assets |
23
|
30
|
24
|
38
|
60
|
62
|
60
|
|
PP&E Net |
1
|
1
|
1
|
4
|
10
|
13
|
11
|
|
PP&E Gross |
1
|
1
|
1
|
4
|
10
|
13
|
11
|
|
Accumulated Depreciation |
9
|
2
|
3
|
3
|
4
|
5
|
6
|
|
Intangible Assets |
0
|
0
|
2
|
2
|
18
|
24
|
18
|
|
Goodwill |
13
|
14
|
15
|
15
|
30
|
45
|
46
|
|
Note Receivable |
4
|
5
|
4
|
4
|
3
|
3
|
6
|
|
Other Long-Term Assets |
1
|
0
|
0
|
0
|
2
|
3
|
4
|
|
Other Assets |
13
|
14
|
15
|
15
|
30
|
45
|
46
|
|
Total Assets |
42
N/A
|
49
+17%
|
46
-7%
|
63
+36%
|
122
+95%
|
149
+21%
|
144
-3%
|
|
Liabilities | ||||||||
Accounts Payable |
5
|
3
|
3
|
6
|
7
|
10
|
9
|
|
Accrued Liabilities |
0
|
6
|
6
|
7
|
6
|
7
|
9
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
11
|
5
|
|
Current Portion of Long-Term Debt |
6
|
7
|
8
|
2
|
1
|
3
|
3
|
|
Other Current Liabilities |
10
|
8
|
3
|
11
|
11
|
13
|
13
|
|
Total Current Liabilities |
21
|
24
|
20
|
25
|
24
|
45
|
38
|
|
Long-Term Debt |
0
|
1
|
0
|
6
|
8
|
11
|
9
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
2
|
2
|
2
|
2
|
2
|
3
|
3
|
|
Total Liabilities |
23
N/A
|
27
+19%
|
22
-19%
|
33
+51%
|
34
+3%
|
58
+74%
|
50
-14%
|
|
Equity | ||||||||
Common Stock |
22
|
22
|
21
|
21
|
90
|
90
|
91
|
|
Retained Earnings |
4
|
1
|
2
|
7
|
0
|
5
|
5
|
|
Other Equity |
1
|
2
|
2
|
2
|
1
|
5
|
8
|
|
Total Equity |
20
N/A
|
22
+14%
|
24
+9%
|
30
+23%
|
89
+196%
|
90
+1%
|
94
+4%
|
|
Total Liabilities & Equity |
42
N/A
|
49
+17%
|
46
-7%
|
63
+36%
|
122
+95%
|
149
+21%
|
144
-3%
|
|
Shares Outstanding | ||||||||
Common Shares Outstanding |
27
|
27
|
27
|
27
|
29
|
29
|
29
|