Hardwoods Distribution Inc
TSX:HDI
Balance Sheet
Balance Sheet Decomposition
Hardwoods Distribution Inc
Hardwoods Distribution Inc
Balance Sheet
Hardwoods Distribution Inc
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
0
|
1
|
11
|
0
|
8
|
65
|
|
| Cash |
0
|
1
|
11
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
8
|
65
|
|
| Total Receivables |
72
|
82
|
83
|
93
|
165
|
192
|
|
| Accounts Receivables |
65
|
77
|
79
|
89
|
159
|
172
|
|
| Other Receivables |
7
|
5
|
5
|
5
|
6
|
20
|
|
| Inventory |
125
|
163
|
152
|
172
|
464
|
486
|
|
| Other Current Assets |
4
|
3
|
7
|
9
|
32
|
17
|
|
| Total Current Assets |
201
|
250
|
253
|
275
|
669
|
759
|
|
| PP&E Net |
15
|
86
|
83
|
94
|
169
|
195
|
|
| PP&E Gross |
15
|
0
|
83
|
0
|
169
|
195
|
|
| Accumulated Depreciation |
12
|
0
|
14
|
0
|
16
|
24
|
|
| Intangible Assets |
13
|
12
|
21
|
19
|
152
|
282
|
|
| Goodwill |
38
|
41
|
53
|
61
|
114
|
180
|
|
| Note Receivable |
1
|
1
|
2
|
1
|
2
|
2
|
|
| Long-Term Investments |
0
|
0
|
0
|
6
|
9
|
5
|
|
| Other Long-Term Assets |
4
|
5
|
3
|
3
|
1
|
6
|
|
| Other Assets |
38
|
41
|
53
|
61
|
114
|
180
|
|
| Total Assets |
272
N/A
|
395
+45%
|
415
+5%
|
460
+11%
|
1 115
+142%
|
1 429
+28%
|
|
| Liabilities | |||||||
| Accounts Payable |
28
|
29
|
39
|
49
|
114
|
129
|
|
| Short-Term Debt |
66
|
82
|
89
|
75
|
134
|
264
|
|
| Current Portion of Long-Term Debt |
1
|
18
|
18
|
20
|
31
|
38
|
|
| Other Current Liabilities |
1
|
1
|
1
|
4
|
13
|
2
|
|
| Total Current Liabilities |
96
|
130
|
147
|
147
|
292
|
433
|
|
| Long-Term Debt |
1
|
64
|
61
|
73
|
405
|
488
|
|
| Other Liabilities |
1
|
0
|
0
|
1
|
3
|
1
|
|
| Total Liabilities |
98
N/A
|
194
+99%
|
209
+8%
|
220
+6%
|
701
+218%
|
922
+32%
|
|
| Equity | |||||||
| Common Stock |
83
|
85
|
83
|
98
|
176
|
168
|
|
| Retained Earnings |
7
|
19
|
35
|
50
|
145
|
265
|
|
| Additional Paid In Capital |
77
|
76
|
76
|
106
|
107
|
89
|
|
| Other Equity |
7
|
21
|
12
|
14
|
14
|
16
|
|
| Total Equity |
174
N/A
|
201
+15%
|
207
+3%
|
240
+16%
|
414
+73%
|
507
+22%
|
|
| Total Liabilities & Equity |
272
N/A
|
395
+45%
|
415
+5%
|
460
+11%
|
1 115
+142%
|
1 429
+28%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
21
|
22
|
21
|
21
|
24
|
23
|
|