Superior Plus Corp
TSX:SPB
Balance Sheet
Balance Sheet Decomposition
Superior Plus Corp
Superior Plus Corp
Balance Sheet
Superior Plus Corp
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
20
|
34
|
14
|
16
|
24
|
8
|
5
|
8
|
8
|
3
|
0
|
5
|
32
|
24
|
27
|
24
|
28
|
58
|
41
|
17
|
24
|
|
| Cash Equivalents |
0
|
0
|
0
|
20
|
34
|
14
|
16
|
24
|
8
|
5
|
8
|
8
|
3
|
0
|
5
|
32
|
24
|
27
|
24
|
28
|
58
|
41
|
17
|
24
|
|
| Total Receivables |
115
|
97
|
165
|
250
|
246
|
251
|
231
|
292
|
551
|
473
|
389
|
480
|
429
|
374
|
243
|
319
|
383
|
329
|
313
|
333
|
543
|
323
|
331
|
306
|
|
| Accounts Receivables |
115
|
97
|
165
|
250
|
246
|
251
|
226
|
270
|
500
|
427
|
356
|
443
|
393
|
342
|
235
|
293
|
344
|
321
|
271
|
300
|
503
|
305
|
316
|
291
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
6
|
22
|
51
|
46
|
33
|
37
|
36
|
33
|
8
|
26
|
40
|
9
|
42
|
33
|
39
|
18
|
15
|
15
|
|
| Inventory |
55
|
58
|
94
|
146
|
143
|
105
|
128
|
146
|
167
|
203
|
214
|
206
|
185
|
177
|
101
|
137
|
147
|
116
|
124
|
112
|
153
|
87
|
78
|
73
|
|
| Other Current Assets |
0
|
0
|
0
|
133
|
0
|
63
|
123
|
103
|
55
|
34
|
37
|
49
|
59
|
63
|
68
|
76
|
68
|
63
|
89
|
92
|
101
|
54
|
79
|
66
|
|
| Total Current Assets |
170
|
155
|
259
|
549
|
423
|
433
|
499
|
565
|
781
|
715
|
647
|
743
|
675
|
614
|
417
|
563
|
621
|
534
|
550
|
565
|
855
|
494
|
504
|
468
|
|
| PP&E Net |
718
|
782
|
741
|
708
|
571
|
514
|
562
|
668
|
912
|
885
|
830
|
878
|
932
|
1 017
|
934
|
1 121
|
1 528
|
1 576
|
1 648
|
1 078
|
1 365
|
1 463
|
1 393
|
1 379
|
|
| PP&E Gross |
718
|
782
|
741
|
708
|
571
|
514
|
562
|
668
|
912
|
885
|
830
|
878
|
932
|
1 017
|
934
|
1 121
|
1 528
|
1 576
|
1 648
|
1 078
|
1 365
|
1 463
|
1 393
|
1 379
|
|
| Accumulated Depreciation |
274
|
340
|
401
|
499
|
521
|
557
|
588
|
558
|
601
|
663
|
730
|
811
|
911
|
1 043
|
1 072
|
1 133
|
1 193
|
1 322
|
1 467
|
790
|
649
|
793
|
908
|
1 053
|
|
| Intangible Assets |
79
|
60
|
50
|
37
|
32
|
24
|
29
|
165
|
184
|
66
|
40
|
19
|
19
|
21
|
32
|
239
|
412
|
389
|
425
|
441
|
561
|
482
|
372
|
308
|
|
| Goodwill |
438
|
448
|
503
|
541
|
452
|
452
|
473
|
528
|
472
|
186
|
189
|
194
|
194
|
196
|
199
|
352
|
1 022
|
1 081
|
1 153
|
1 320
|
1 657
|
1 443
|
1 404
|
1 422
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
10
|
10
|
10
|
3
|
3
|
3
|
3
|
8
|
3
|
1
|
131
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
538
|
59
|
120
|
464
|
347
|
336
|
332
|
316
|
297
|
291
|
292
|
262
|
59
|
58
|
56
|
49
|
27
|
39
|
25
|
13
|
10
|
|
| Other Assets |
438
|
448
|
503
|
541
|
452
|
452
|
473
|
528
|
472
|
186
|
189
|
194
|
194
|
196
|
199
|
352
|
1 022
|
1 081
|
1 153
|
1 320
|
1 657
|
1 443
|
1 404
|
1 422
|
|
| Total Assets |
1 405
N/A
|
1 444
+3%
|
1 552
+8%
|
2 374
+53%
|
1 537
-35%
|
1 543
+0%
|
2 027
+31%
|
2 274
+12%
|
2 697
+19%
|
2 193
-19%
|
2 032
-7%
|
2 141
+5%
|
2 115
-1%
|
2 143
+1%
|
1 848
-14%
|
2 337
+26%
|
3 650
+56%
|
3 638
0%
|
3 826
+5%
|
3 560
-7%
|
4 477
+26%
|
3 907
-13%
|
3 687
-6%
|
3 588
-3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
117
|
118
|
161
|
232
|
244
|
212
|
231
|
281
|
273
|
0
|
236
|
301
|
280
|
241
|
183
|
229
|
289
|
307
|
282
|
297
|
427
|
312
|
288
|
260
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
10
|
19
|
12
|
10
|
15
|
16
|
10
|
17
|
142
|
139
|
121
|
100
|
138
|
125
|
|
| 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 |
340
|
0
|
0
|
2
|
11
|
4
|
13
|
5
|
136
|
104
|
110
|
67
|
67
|
33
|
18
|
29
|
29
|
63
|
60
|
56
|
62
|
57
|
51
|
50
|
|
| Other Current Liabilities |
10
|
16
|
17
|
73
|
18
|
63
|
126
|
122
|
138
|
381
|
135
|
134
|
168
|
196
|
96
|
147
|
229
|
152
|
47
|
43
|
127
|
101
|
54
|
57
|
|
| Total Current Liabilities |
467
|
133
|
178
|
307
|
272
|
279
|
370
|
408
|
555
|
485
|
490
|
520
|
526
|
480
|
312
|
420
|
557
|
539
|
532
|
535
|
737
|
570
|
531
|
492
|
|
| Long-Term Debt |
421
|
551
|
562
|
957
|
650
|
574
|
705
|
942
|
1 216
|
1 223
|
1 050
|
979
|
933
|
816
|
511
|
1 024
|
1 825
|
1 866
|
1 768
|
1 575
|
2 087
|
1 818
|
1 818
|
1 811
|
|
| Deferred Income Tax |
143
|
125
|
122
|
101
|
0
|
0
|
0
|
22
|
55
|
6
|
3
|
4
|
8
|
10
|
22
|
18
|
25
|
29
|
75
|
102
|
129
|
159
|
159
|
176
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
331
|
329
|
193
|
260
|
260
|
260
|
|
| Other Liabilities |
24
|
23
|
19
|
180
|
19
|
73
|
378
|
317
|
117
|
130
|
115
|
98
|
97
|
123
|
74
|
99
|
154
|
165
|
172
|
37
|
64
|
23
|
33
|
43
|
|
| Total Liabilities |
1 055
N/A
|
833
-21%
|
880
+6%
|
1 545
+76%
|
941
-39%
|
926
-2%
|
1 453
+57%
|
1 690
+16%
|
1 943
+15%
|
1 844
-5%
|
1 658
-10%
|
1 601
-3%
|
1 565
-2%
|
1 429
-9%
|
919
-36%
|
1 561
+70%
|
2 561
+64%
|
2 599
+1%
|
2 877
+11%
|
2 577
-10%
|
3 209
+25%
|
2 830
-12%
|
2 801
-1%
|
2 781
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
581
|
994
|
1 122
|
1 338
|
1 341
|
1 367
|
1 371
|
1 502
|
1 606
|
1 633
|
1 647
|
1 788
|
1 788
|
1 931
|
1 954
|
1 954
|
2 340
|
2 340
|
2 350
|
2 349
|
2 617
|
2 711
|
2 626
|
2 447
|
|
| Retained Earnings |
230
|
383
|
449
|
509
|
745
|
730
|
803
|
883
|
798
|
1 228
|
1 218
|
1 240
|
1 261
|
1 328
|
1 136
|
1 267
|
1 423
|
1 406
|
1 476
|
1 420
|
1 670
|
1 614
|
1 733
|
1 622
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Other Equity |
1
|
0
|
1
|
1
|
0
|
20
|
2
|
40
|
54
|
55
|
54
|
8
|
23
|
111
|
111
|
89
|
172
|
105
|
75
|
53
|
319
|
21
|
8
|
19
|
|
| Total Equity |
350
N/A
|
611
+75%
|
672
+10%
|
829
+23%
|
596
-28%
|
617
+4%
|
574
-7%
|
585
+2%
|
754
+29%
|
350
-54%
|
374
+7%
|
540
+44%
|
550
+2%
|
714
+30%
|
929
+30%
|
776
-16%
|
1 089
+40%
|
1 039
-5%
|
949
-9%
|
984
+4%
|
1 268
+29%
|
1 077
-15%
|
886
-18%
|
807
-9%
|
|
| Total Liabilities & Equity |
1 405
N/A
|
1 444
+3%
|
1 552
+8%
|
2 374
+53%
|
1 537
-35%
|
1 543
+0%
|
2 027
+31%
|
2 274
+12%
|
2 697
+19%
|
2 193
-19%
|
2 032
-7%
|
2 141
+5%
|
2 115
-1%
|
2 143
+1%
|
1 848
-14%
|
2 337
+26%
|
3 650
+56%
|
3 638
0%
|
3 826
+5%
|
3 560
-7%
|
4 477
+26%
|
3 907
-13%
|
3 687
-6%
|
3 588
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
48
|
69
|
76
|
86
|
86
|
88
|
88
|
100
|
108
|
111
|
113
|
126
|
126
|
141
|
143
|
143
|
175
|
175
|
176
|
176
|
201
|
249
|
238
|
219
|
|