Rubicon Organics Inc
XTSX:ROMJ
Balance Sheet
Balance Sheet Decomposition
Rubicon Organics Inc
Rubicon Organics Inc
Balance Sheet
Rubicon Organics Inc
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
4
|
3
|
0
|
2
|
12
|
12
|
8
|
10
|
10
|
|
| Cash |
4
|
3
|
0
|
2
|
12
|
0
|
5
|
6
|
8
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
12
|
3
|
4
|
2
|
|
| Total Receivables |
2
|
0
|
0
|
0
|
3
|
4
|
5
|
3
|
6
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
2
|
4
|
5
|
3
|
6
|
|
| Other Receivables |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
1
|
0
|
0
|
4
|
10
|
11
|
13
|
11
|
13
|
|
| Other Current Assets |
0
|
0
|
1
|
12
|
1
|
1
|
2
|
3
|
2
|
|
| Total Current Assets |
6
|
3
|
2
|
18
|
26
|
27
|
28
|
27
|
31
|
|
| PP&E Net |
7
|
16
|
24
|
20
|
23
|
25
|
26
|
25
|
24
|
|
| PP&E Gross |
0
|
0
|
0
|
20
|
23
|
25
|
26
|
25
|
24
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
1
|
3
|
5
|
8
|
11
|
14
|
|
| Intangible Assets |
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Total Assets |
13
N/A
|
22
+68%
|
28
+29%
|
40
+40%
|
51
+28%
|
55
+7%
|
56
+2%
|
55
-2%
|
57
+3%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
1
|
2
|
3
|
3
|
2
|
2
|
1
|
1
|
2
|
|
| Accrued Liabilities |
0
|
0
|
0
|
3
|
6
|
5
|
7
|
5
|
8
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
5
|
14
|
1
|
1
|
10
|
1
|
|
| Other Current Liabilities |
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
1
|
2
|
3
|
13
|
22
|
7
|
8
|
17
|
11
|
|
| Long-Term Debt |
0
|
3
|
3
|
8
|
0
|
9
|
9
|
0
|
9
|
|
| Total Liabilities |
1
N/A
|
5
+417%
|
6
+20%
|
21
+239%
|
22
+5%
|
16
-28%
|
18
+11%
|
17
-4%
|
19
+13%
|
|
| Equity | ||||||||||
| Common Stock |
16
|
26
|
57
|
64
|
86
|
107
|
108
|
108
|
108
|
|
| Retained Earnings |
4
|
8
|
35
|
44
|
58
|
68
|
69
|
70
|
71
|
|
| Other Equity |
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
12
N/A
|
17
+39%
|
22
+32%
|
19
-16%
|
29
+56%
|
39
+35%
|
38
-1%
|
38
-1%
|
37
-1%
|
|
| Total Liabilities & Equity |
13
N/A
|
22
+68%
|
28
+29%
|
40
+40%
|
51
+28%
|
55
+7%
|
56
+2%
|
55
-2%
|
57
+3%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
33
|
31
|
37
|
40
|
49
|
56
|
56
|
56
|
57
|
|