Pet Valu Holdings Ltd
TSX:PET
Balance Sheet
Balance Sheet Decomposition
Pet Valu Holdings Ltd
Pet Valu Holdings Ltd
Balance Sheet
Pet Valu Holdings Ltd
| Dec-2019 | Jan-2021 | Jan-2022 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
44
|
71
|
50
|
63
|
28
|
35
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
35
|
|
| Cash Equivalents |
44
|
71
|
50
|
63
|
28
|
0
|
|
| Total Receivables |
34
|
36
|
41
|
53
|
68
|
76
|
|
| Accounts Receivables |
11
|
10
|
12
|
19
|
24
|
30
|
|
| Other Receivables |
24
|
26
|
29
|
34
|
44
|
46
|
|
| Inventory |
71
|
78
|
92
|
118
|
122
|
125
|
|
| Other Current Assets |
4
|
9
|
10
|
22
|
19
|
11
|
|
| Total Current Assets |
154
|
194
|
193
|
256
|
238
|
247
|
|
| PP&E Net |
138
|
141
|
143
|
174
|
358
|
394
|
|
| PP&E Gross |
138
|
141
|
143
|
174
|
358
|
394
|
|
| Accumulated Depreciation |
61
|
71
|
81
|
93
|
96
|
103
|
|
| Intangible Assets |
33
|
36
|
37
|
52
|
52
|
50
|
|
| Goodwill |
93
|
93
|
93
|
98
|
98
|
98
|
|
| Note Receivable |
88
|
97
|
122
|
141
|
159
|
170
|
|
| Long-Term Investments |
0
|
0
|
2
|
5
|
0
|
0
|
|
| Other Long-Term Assets |
2
|
1
|
9
|
14
|
11
|
12
|
|
| Other Assets |
93
|
93
|
93
|
98
|
98
|
98
|
|
| Total Assets |
508
N/A
|
562
+11%
|
599
+7%
|
740
+24%
|
917
+24%
|
971
+6%
|
|
| Liabilities | |||||||
| Accounts Payable |
20
|
34
|
35
|
34
|
34
|
139
|
|
| Accrued Liabilities |
41
|
66
|
52
|
70
|
54
|
72
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
51
|
50
|
51
|
69
|
82
|
77
|
|
| Other Current Liabilities |
1
|
2
|
15
|
16
|
2
|
2
|
|
| Total Current Liabilities |
112
|
152
|
152
|
189
|
172
|
184
|
|
| Long-Term Debt |
887
|
873
|
534
|
536
|
655
|
672
|
|
| Deferred Income Tax |
5
|
4
|
5
|
8
|
9
|
8
|
|
| Minority Interest |
112
|
119
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
2
|
2
|
3
|
6
|
11
|
11
|
|
| Total Liabilities |
1 118
N/A
|
1 151
+3%
|
694
-40%
|
740
+7%
|
847
+15%
|
875
+3%
|
|
| Equity | |||||||
| Common Stock |
0
|
0
|
307
|
316
|
322
|
314
|
|
| Retained Earnings |
610
|
589
|
404
|
320
|
259
|
228
|
|
| Additional Paid In Capital |
0
|
0
|
2
|
4
|
7
|
10
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
610
N/A
|
589
+4%
|
95
+84%
|
0
N/A
|
70
+18 443%
|
96
+37%
|
|
| Total Liabilities & Equity |
508
N/A
|
562
+11%
|
599
+7%
|
740
+24%
|
917
+24%
|
971
+6%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
70
|
70
|
70
|
71
|
71
|
71
|
|