Unisync Corp
TSX:UNI
Balance Sheet
Balance Sheet Decomposition
Unisync Corp
Current Assets | 71.1m |
Cash & Short-Term Investments | 192.2k |
Receivables | 13.9m |
Other Current Assets | 57m |
Non-Current Assets | 38.4m |
PP&E | 21.6m |
Intangibles | 11.2m |
Other Non-Current Assets | 5.6m |
Current Liabilities | 76.9m |
Accounts Payable | 15.5m |
Short-Term Debt | 44.2m |
Other Current Liabilities | 17.2m |
Non-Current Liabilities | 14.3m |
Long-Term Debt | 14.4m |
Other Non-Current Liabilities | -77.2k |
Balance Sheet
Unisync Corp
Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
6
|
7
|
8
|
9
|
5
|
11
|
9
|
12
|
13
|
13
|
|
Accounts Receivables |
6
|
7
|
8
|
9
|
5
|
11
|
9
|
12
|
13
|
13
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
12
|
16
|
20
|
36
|
22
|
44
|
40
|
36
|
56
|
54
|
|
Other Current Assets |
1
|
2
|
2
|
3
|
14
|
4
|
5
|
4
|
3
|
3
|
|
Total Current Assets |
19
|
25
|
29
|
49
|
40
|
59
|
53
|
52
|
72
|
70
|
|
PP&E Net |
5
|
4
|
4
|
4
|
4
|
9
|
17
|
18
|
16
|
22
|
|
PP&E Gross |
0
|
0
|
0
|
0
|
0
|
9
|
17
|
18
|
16
|
22
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
3
|
5
|
7
|
9
|
11
|
|
Intangible Assets |
0
|
2
|
1
|
2
|
1
|
10
|
9
|
9
|
7
|
5
|
|
Goodwill |
3
|
3
|
3
|
3
|
3
|
6
|
6
|
6
|
6
|
6
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
3
|
3
|
3
|
2
|
2
|
1
|
1
|
2
|
2
|
5
|
|
Other Assets |
3
|
3
|
3
|
3
|
3
|
6
|
6
|
6
|
6
|
6
|
|
Total Assets |
29
N/A
|
37
+26%
|
41
+12%
|
59
+45%
|
50
-15%
|
85
+69%
|
87
+3%
|
88
+1%
|
104
+19%
|
109
+5%
|
|
Liabilities | |||||||||||
Accounts Payable |
3
|
6
|
4
|
4
|
5
|
6
|
4
|
5
|
13
|
16
|
|
Short-Term Debt |
8
|
13
|
17
|
17
|
12
|
26
|
28
|
19
|
26
|
43
|
|
Current Portion of Long-Term Debt |
1
|
5
|
1
|
2
|
2
|
1
|
2
|
1
|
1
|
2
|
|
Other Current Liabilities |
3
|
3
|
4
|
22
|
1
|
14
|
10
|
12
|
18
|
15
|
|
Total Current Liabilities |
15
|
26
|
26
|
45
|
20
|
48
|
44
|
38
|
58
|
76
|
|
Long-Term Debt |
5
|
0
|
3
|
1
|
0
|
6
|
12
|
20
|
18
|
15
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
0
|
2
|
2
|
2
|
2
|
0
|
2
|
0
|
0
|
|
Total Liabilities |
19
N/A
|
26
+36%
|
30
+15%
|
48
+58%
|
21
-56%
|
55
+158%
|
56
+2%
|
59
+5%
|
76
+30%
|
90
+19%
|
|
Equity | |||||||||||
Common Stock |
45
|
10
|
12
|
12
|
12
|
26
|
30
|
30
|
30
|
30
|
|
Retained Earnings |
35
|
0
|
1
|
0
|
7
|
4
|
2
|
1
|
2
|
11
|
|
Additional Paid In Capital |
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
10
N/A
|
10
+5%
|
10
+2%
|
12
+11%
|
29
+153%
|
30
+3%
|
31
+4%
|
29
-6%
|
28
-3%
|
19
-33%
|
|
Total Liabilities & Equity |
29
N/A
|
37
+26%
|
41
+12%
|
59
+45%
|
50
-15%
|
85
+69%
|
87
+3%
|
88
+1%
|
104
+19%
|
109
+5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
12
|
13
|
13
|
13
|
13
|
18
|
19
|
19
|
19
|
19
|