iFabric Corp
TSX:IFA
Balance Sheet
Balance Sheet Decomposition
iFabric Corp
Current Assets | 19.9m |
Cash & Short-Term Investments | 1.6m |
Receivables | 7.9m |
Other Current Assets | 10.4m |
Non-Current Assets | 6m |
PP&E | 3.6m |
Intangibles | 233.1k |
Other Non-Current Assets | 2.2m |
Current Liabilities | 4.3m |
Accounts Payable | 2.6m |
Accrued Liabilities | 331.2k |
Other Current Liabilities | 1.4m |
Non-Current Liabilities | 917.3k |
Long-Term Debt | 906.8k |
Other Non-Current Liabilities | 10.5k |
Balance Sheet
iFabric Corp
Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1
|
1
|
1
|
1
|
4
|
2
|
1
|
9
|
1
|
2
|
|
Cash |
1
|
1
|
1
|
1
|
4
|
2
|
1
|
9
|
1
|
2
|
|
Total Receivables |
2
|
2
|
3
|
6
|
2
|
3
|
5
|
7
|
7
|
8
|
|
Accounts Receivables |
2
|
2
|
3
|
6
|
2
|
2
|
4
|
6
|
7
|
4
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
|
Inventory |
4
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
9
|
9
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
5
|
1
|
|
Total Current Assets |
8
|
8
|
8
|
11
|
10
|
8
|
13
|
23
|
23
|
20
|
|
PP&E Net |
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
|
PP&E Gross |
3
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
4
|
|
Accumulated Depreciation |
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
Intangible Assets |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
12
N/A
|
12
+3%
|
12
+3%
|
15
+20%
|
14
-4%
|
12
-16%
|
18
+46%
|
28
+58%
|
27
-1%
|
26
-5%
|
|
Liabilities | |||||||||||
Accounts Payable |
1
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
Short-Term Debt |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
|
Other Current Liabilities |
0
|
0
|
0
|
1
|
0
|
0
|
5
|
1
|
0
|
0
|
|
Total Current Liabilities |
2
|
3
|
3
|
4
|
1
|
2
|
8
|
5
|
4
|
4
|
|
Long-Term Debt |
2
|
1
|
2
|
0
|
2
|
0
|
1
|
1
|
1
|
1
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Liabilities |
4
N/A
|
4
-2%
|
5
+14%
|
5
+7%
|
3
-37%
|
3
-13%
|
8
+199%
|
5
-34%
|
5
-14%
|
5
+13%
|
|
Equity | |||||||||||
Common Stock |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
14
|
14
|
9
|
|
Retained Earnings |
5
|
5
|
5
|
7
|
8
|
6
|
5
|
8
|
8
|
5
|
|
Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
6
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
7
N/A
|
8
+5%
|
8
-3%
|
10
+28%
|
11
+13%
|
9
-16%
|
9
+1%
|
22
+138%
|
23
+2%
|
21
-9%
|
|
Total Liabilities & Equity |
12
N/A
|
12
+3%
|
12
+3%
|
15
+20%
|
14
-4%
|
12
-16%
|
18
+46%
|
28
+58%
|
27
-1%
|
26
-5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
26
|
26
|
26
|
26
|
26
|
26
|
26
|
30
|
30
|
30
|