Leon's Furniture Ltd
TSX:LNF
Balance Sheet
Balance Sheet Decomposition
Leon's Furniture Ltd
Leon's Furniture Ltd
Balance Sheet
Leon's Furniture Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
19
|
29
|
13
|
15
|
19
|
28
|
26
|
40
|
58
|
20
|
2
|
8
|
6
|
46
|
8
|
44
|
36
|
90
|
89
|
369
|
382
|
115
|
83
|
191
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
2
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
19
|
29
|
13
|
15
|
19
|
28
|
26
|
40
|
58
|
0
|
0
|
0
|
6
|
46
|
8
|
44
|
36
|
90
|
89
|
369
|
382
|
115
|
83
|
191
|
|
| Short-Term Investments |
80
|
57
|
90
|
84
|
75
|
92
|
117
|
100
|
112
|
192
|
220
|
193
|
17
|
22
|
23
|
39
|
67
|
89
|
108
|
122
|
108
|
111
|
104
|
134
|
|
| Total Receivables |
22
|
39
|
20
|
21
|
23
|
26
|
34
|
32
|
32
|
29
|
34
|
32
|
104
|
112
|
143
|
130
|
141
|
131
|
144
|
135
|
162
|
189
|
205
|
187
|
|
| Accounts Receivables |
21
|
31
|
20
|
18
|
22
|
26
|
34
|
30
|
32
|
29
|
29
|
28
|
104
|
112
|
118
|
128
|
139
|
122
|
141
|
131
|
160
|
180
|
198
|
186
|
|
| Other Receivables |
1
|
8
|
0
|
3
|
1
|
0
|
0
|
2
|
0
|
0
|
5
|
4
|
0
|
0
|
25
|
2
|
2
|
8
|
4
|
4
|
2
|
8
|
7
|
1
|
|
| Inventory |
51
|
55
|
59
|
71
|
73
|
75
|
76
|
93
|
84
|
85
|
88
|
86
|
278
|
267
|
304
|
309
|
318
|
329
|
334
|
332
|
396
|
411
|
417
|
395
|
|
| Other Current Assets |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
24
|
23
|
24
|
28
|
33
|
27
|
23
|
27
|
24
|
27
|
27
|
26
|
28
|
|
| Total Current Assets |
172
|
180
|
183
|
192
|
190
|
221
|
252
|
265
|
287
|
326
|
344
|
342
|
428
|
471
|
505
|
555
|
589
|
661
|
702
|
982
|
1 075
|
852
|
835
|
936
|
|
| PP&E Net |
119
|
137
|
151
|
170
|
182
|
207
|
212
|
219
|
212
|
210
|
223
|
227
|
375
|
356
|
342
|
334
|
354
|
322
|
721
|
714
|
658
|
608
|
652
|
675
|
|
| PP&E Gross |
119
|
137
|
151
|
170
|
182
|
207
|
212
|
219
|
212
|
210
|
223
|
227
|
375
|
356
|
342
|
334
|
354
|
322
|
721
|
714
|
658
|
608
|
652
|
675
|
|
| Accumulated Depreciation |
78
|
87
|
96
|
105
|
115
|
128
|
141
|
153
|
168
|
183
|
195
|
209
|
240
|
271
|
302
|
466
|
494
|
510
|
618
|
723
|
820
|
882
|
974
|
1 073
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
4
|
3
|
325
|
321
|
318
|
312
|
306
|
301
|
272
|
271
|
270
|
270
|
271
|
271
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
11
|
11
|
11
|
418
|
390
|
390
|
390
|
390
|
390
|
390
|
390
|
390
|
390
|
390
|
390
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
13
|
13
|
10
|
20
|
20
|
16
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
17
|
16
|
15
|
14
|
14
|
14
|
|
| Other Long-Term Assets |
5
|
4
|
7
|
9
|
10
|
12
|
12
|
13
|
13
|
15
|
3
|
5
|
20
|
25
|
28
|
21
|
22
|
19
|
32
|
33
|
35
|
39
|
40
|
40
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
11
|
11
|
11
|
418
|
390
|
390
|
390
|
390
|
390
|
390
|
390
|
390
|
390
|
390
|
390
|
|
| Total Assets |
296
N/A
|
320
+8%
|
340
+6%
|
371
+9%
|
382
+3%
|
440
+15%
|
475
+8%
|
513
+8%
|
529
+3%
|
567
+7%
|
584
+3%
|
588
+1%
|
1 565
+166%
|
1 564
0%
|
1 584
+1%
|
1 612
+2%
|
1 662
+3%
|
1 724
+4%
|
2 147
+25%
|
2 419
+13%
|
2 453
+1%
|
2 194
-11%
|
2 222
+1%
|
2 341
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
68
|
73
|
67
|
80
|
76
|
95
|
92
|
95
|
84
|
60
|
63
|
53
|
200
|
118
|
176
|
215
|
235
|
204
|
134
|
172
|
145
|
141
|
152
|
161
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
68
|
32
|
52
|
26
|
1
|
146
|
96
|
74
|
165
|
82
|
83
|
87
|
|
| Other Current Liabilities |
10
|
15
|
26
|
22
|
24
|
33
|
35
|
34
|
39
|
65
|
77
|
63
|
172
|
275
|
212
|
185
|
184
|
258
|
373
|
576
|
890
|
387
|
388
|
408
|
|
| Total Current Liabilities |
77
|
88
|
93
|
101
|
100
|
128
|
127
|
130
|
123
|
125
|
139
|
116
|
440
|
424
|
440
|
427
|
420
|
608
|
602
|
821
|
1 200
|
610
|
622
|
657
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
432
|
391
|
342
|
318
|
252
|
56
|
461
|
418
|
291
|
475
|
371
|
338
|
|
| Deferred Income Tax |
0
|
0
|
0
|
3
|
4
|
6
|
7
|
9
|
9
|
10
|
0
|
3
|
105
|
100
|
96
|
90
|
83
|
81
|
82
|
76
|
71
|
71
|
68
|
67
|
|
| Other Liabilities |
0
|
0
|
16
|
17
|
18
|
19
|
19
|
22
|
23
|
22
|
20
|
18
|
91
|
99
|
106
|
117
|
134
|
121
|
85
|
89
|
100
|
109
|
132
|
137
|
|
| Total Liabilities |
78
N/A
|
88
+13%
|
110
+25%
|
121
+10%
|
121
+0%
|
152
+25%
|
153
+1%
|
160
+5%
|
154
-4%
|
156
+2%
|
159
+2%
|
136
-14%
|
1 068
+685%
|
1 014
-5%
|
983
-3%
|
952
-3%
|
888
-7%
|
866
-2%
|
1 231
+42%
|
1 403
+14%
|
1 662
+18%
|
1 265
-24%
|
1 193
-6%
|
1 200
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
9
|
10
|
10
|
11
|
11
|
12
|
14
|
17
|
18
|
19
|
21
|
27
|
27
|
31
|
34
|
39
|
93
|
112
|
116
|
165
|
150
|
163
|
165
|
167
|
|
| Retained Earnings |
209
|
223
|
221
|
239
|
250
|
276
|
307
|
339
|
358
|
391
|
405
|
423
|
463
|
510
|
559
|
613
|
675
|
743
|
793
|
843
|
627
|
763
|
857
|
960
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
1
|
0
|
2
|
7
|
8
|
8
|
7
|
5
|
2
|
7
|
9
|
14
|
3
|
7
|
13
|
|
| Total Equity |
218
N/A
|
233
+7%
|
231
-1%
|
250
+8%
|
260
+4%
|
288
+10%
|
322
+12%
|
353
+10%
|
375
+6%
|
410
+9%
|
426
+4%
|
452
+6%
|
498
+10%
|
549
+10%
|
600
+9%
|
660
+10%
|
773
+17%
|
857
+11%
|
916
+7%
|
1 016
+11%
|
791
-22%
|
929
+17%
|
1 029
+11%
|
1 141
+11%
|
|
| Total Liabilities & Equity |
296
N/A
|
320
+8%
|
340
+6%
|
371
+9%
|
382
+3%
|
440
+15%
|
475
+8%
|
513
+8%
|
529
+3%
|
567
+7%
|
584
+3%
|
588
+1%
|
1 565
+166%
|
1 564
0%
|
1 584
+1%
|
1 612
+2%
|
1 662
+3%
|
1 724
+4%
|
2 147
+25%
|
2 419
+13%
|
2 453
+1%
|
2 194
-11%
|
2 222
+1%
|
2 341
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
79
|
78
|
75
|
73
|
71
|
71
|
71
|
71
|
71
|
70
|
70
|
71
|
71
|
71
|
71
|
72
|
76
|
78
|
77
|
79
|
77
|
68
|
68
|
68
|
|