Imaflex Inc
XTSX:IFX
Balance Sheet
Balance Sheet Decomposition
Imaflex Inc
Current Assets | 28.4m |
Cash & Short-Term Investments | 799.1k |
Receivables | 14.1m |
Other Current Assets | 13.5m |
Non-Current Assets | 50m |
PP&E | 47.8m |
Intangibles | 2.3m |
Current Liabilities | 14.4m |
Accounts Payable | 6.4m |
Short-Term Debt | 2.9m |
Other Current Liabilities | 5.2m |
Non-Current Liabilities | 8.2m |
Long-Term Debt | 5.5m |
Other Non-Current Liabilities | 2.7m |
Balance Sheet
Imaflex Inc
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1
|
0
|
0
|
0
|
0
|
0
|
3
|
8
|
8
|
1
|
|
Cash |
1
|
0
|
0
|
0
|
0
|
0
|
3
|
8
|
8
|
1
|
|
Total Receivables |
10
|
12
|
11
|
12
|
16
|
12
|
12
|
15
|
12
|
14
|
|
Accounts Receivables |
10
|
12
|
11
|
12
|
15
|
11
|
11
|
14
|
12
|
12
|
|
Other Receivables |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
2
|
|
Inventory |
10
|
11
|
10
|
12
|
15
|
12
|
12
|
15
|
12
|
13
|
|
Other Current Assets |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Current Assets |
21
|
23
|
22
|
25
|
31
|
24
|
27
|
39
|
32
|
28
|
|
PP&E Net |
17
|
20
|
19
|
19
|
21
|
29
|
26
|
25
|
38
|
48
|
|
PP&E Gross |
17
|
0
|
0
|
0
|
21
|
29
|
26
|
25
|
38
|
48
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
37
|
40
|
43
|
46
|
52
|
52
|
|
Intangible Assets |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
Goodwill |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Assets |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
|
Total Assets |
39
N/A
|
44
+11%
|
42
-4%
|
45
+7%
|
54
+19%
|
53
-1%
|
54
+1%
|
65
+20%
|
72
+11%
|
78
+9%
|
|
Liabilities | |||||||||||
Accounts Payable |
8
|
9
|
9
|
8
|
7
|
4
|
4
|
6
|
3
|
6
|
|
Short-Term Debt |
5
|
7
|
5
|
6
|
9
|
5
|
0
|
2
|
2
|
3
|
|
Current Portion of Long-Term Debt |
1
|
2
|
2
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
|
Other Current Liabilities |
0
|
1
|
0
|
1
|
3
|
2
|
3
|
3
|
3
|
2
|
|
Total Current Liabilities |
15
|
18
|
16
|
16
|
20
|
14
|
10
|
14
|
12
|
14
|
|
Long-Term Debt |
5
|
5
|
4
|
3
|
4
|
9
|
7
|
4
|
3
|
5
|
|
Deferred Income Tax |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
|
Total Liabilities |
21
N/A
|
24
+11%
|
21
-10%
|
21
-3%
|
25
+22%
|
24
-6%
|
18
-24%
|
20
+10%
|
17
-15%
|
23
+34%
|
|
Equity | |||||||||||
Common Stock |
11
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
13
|
|
Retained Earnings |
7
|
8
|
9
|
13
|
17
|
18
|
24
|
33
|
40
|
40
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
|
Total Equity |
18
N/A
|
20
+11%
|
21
+3%
|
24
+18%
|
28
+16%
|
30
+4%
|
36
+21%
|
45
+25%
|
55
+22%
|
56
+1%
|
|
Total Liabilities & Equity |
39
N/A
|
44
+11%
|
42
-4%
|
45
+7%
|
54
+19%
|
53
-1%
|
54
+1%
|
65
+20%
|
72
+11%
|
78
+9%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
48
|
50
|
50
|
50
|
50
|
50
|
51
|
52
|
52
|
52
|