Jacques Bogart SA
PAR:JBOG
Balance Sheet
Balance Sheet Decomposition
Jacques Bogart SA
Jacques Bogart SA
Balance Sheet
Jacques Bogart SA
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
6
|
6
|
6
|
7
|
6
|
6
|
5
|
17
|
17
|
18
|
19
|
21
|
26
|
24
|
38
|
35
|
40
|
59
|
58
|
88
|
93
|
69
|
53
|
43
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
5
|
9
|
16
|
25
|
59
|
58
|
88
|
93
|
69
|
53
|
43
|
|
| Cash Equivalents |
6
|
6
|
6
|
7
|
6
|
6
|
5
|
17
|
17
|
18
|
19
|
16
|
26
|
19
|
28
|
19
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
65
|
35
|
28
|
10
|
23
|
17
|
26
|
0
|
0
|
0
|
0
|
2
|
3
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
32
|
33
|
31
|
45
|
42
|
36
|
33
|
28
|
26
|
24
|
32
|
28
|
24
|
23
|
24
|
28
|
22
|
37
|
34
|
23
|
23
|
24
|
26
|
28
|
|
| Accounts Receivables |
25
|
22
|
22
|
33
|
27
|
27
|
25
|
23
|
22
|
21
|
28
|
24
|
22
|
21
|
18
|
20
|
16
|
27
|
26
|
18
|
18
|
18
|
21
|
21
|
|
| Other Receivables |
7
|
11
|
9
|
12
|
15
|
9
|
8
|
5
|
4
|
3
|
4
|
4
|
2
|
3
|
5
|
8
|
6
|
10
|
8
|
5
|
6
|
6
|
6
|
7
|
|
| Inventory |
28
|
25
|
29
|
33
|
37
|
36
|
35
|
38
|
33
|
37
|
33
|
33
|
33
|
32
|
36
|
47
|
48
|
96
|
101
|
87
|
103
|
104
|
111
|
115
|
|
| Other Current Assets |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
3
|
1
|
2
|
3
|
4
|
5
|
10
|
7
|
10
|
9
|
9
|
8
|
|
| Total Current Assets |
131
|
99
|
95
|
95
|
108
|
95
|
99
|
83
|
77
|
80
|
86
|
87
|
89
|
84
|
100
|
115
|
114
|
196
|
202
|
204
|
230
|
206
|
199
|
194
|
|
| PP&E Net |
9
|
9
|
12
|
17
|
20
|
24
|
24
|
7
|
6
|
10
|
10
|
10
|
9
|
9
|
11
|
14
|
14
|
41
|
163
|
138
|
166
|
148
|
127
|
149
|
|
| PP&E Gross |
9
|
9
|
12
|
17
|
20
|
24
|
24
|
7
|
6
|
10
|
10
|
10
|
9
|
9
|
11
|
14
|
14
|
41
|
163
|
138
|
166
|
148
|
127
|
149
|
|
| Accumulated Depreciation |
13
|
13
|
14
|
17
|
21
|
22
|
22
|
20
|
21
|
19
|
20
|
21
|
22
|
23
|
25
|
33
|
35
|
93
|
123
|
148
|
169
|
221
|
222
|
226
|
|
| Intangible Assets |
1
|
2
|
2
|
2
|
0
|
1
|
1
|
0
|
0
|
2
|
2
|
2
|
7
|
7
|
7
|
7
|
7
|
9
|
8
|
8
|
7
|
8
|
7
|
8
|
|
| Goodwill |
12
|
11
|
10
|
16
|
18
|
18
|
18
|
18
|
18
|
17
|
18
|
22
|
17
|
17
|
21
|
29
|
29
|
29
|
30
|
30
|
32
|
33
|
33
|
36
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
3
|
2
|
2
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
4
|
4
|
4
|
4
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
3
|
6
|
6
|
6
|
7
|
8
|
9
|
9
|
|
| Other Assets |
12
|
11
|
10
|
16
|
18
|
18
|
18
|
18
|
18
|
17
|
18
|
22
|
17
|
17
|
21
|
29
|
29
|
29
|
30
|
30
|
32
|
33
|
33
|
36
|
|
| Total Assets |
154
N/A
|
121
-21%
|
119
-2%
|
132
+10%
|
147
+12%
|
138
-6%
|
143
+4%
|
110
-23%
|
103
-6%
|
112
+8%
|
120
+7%
|
124
+3%
|
125
+1%
|
119
-5%
|
143
+20%
|
170
+19%
|
168
-1%
|
282
+68%
|
412
+46%
|
388
-6%
|
447
+15%
|
408
-9%
|
378
-7%
|
399
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
15
|
14
|
12
|
18
|
23
|
15
|
15
|
14
|
11
|
11
|
11
|
11
|
12
|
11
|
14
|
15
|
16
|
69
|
68
|
50
|
74
|
65
|
66
|
73
|
|
| Accrued Liabilities |
15
|
0
|
0
|
6
|
7
|
5
|
0
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
7
|
8
|
22
|
20
|
32
|
37
|
33
|
21
|
19
|
|
| Short-Term Debt |
21
|
22
|
21
|
26
|
27
|
25
|
27
|
30
|
25
|
23
|
23
|
25
|
23
|
21
|
22
|
21
|
18
|
19
|
17
|
12
|
10
|
9
|
10
|
11
|
|
| Current Portion of Long-Term Debt |
2
|
2
|
2
|
2
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
4
|
4
|
4
|
5
|
7
|
16
|
28
|
59
|
56
|
34
|
37
|
41
|
|
| Other Current Liabilities |
6
|
9
|
8
|
4
|
4
|
4
|
11
|
6
|
8
|
9
|
7
|
9
|
5
|
6
|
4
|
11
|
10
|
22
|
11
|
11
|
10
|
11
|
13
|
10
|
|
| Total Current Liabilities |
59
|
46
|
43
|
55
|
64
|
50
|
54
|
56
|
50
|
49
|
47
|
51
|
48
|
46
|
49
|
58
|
59
|
148
|
145
|
164
|
186
|
152
|
147
|
155
|
|
| Long-Term Debt |
5
|
3
|
4
|
4
|
9
|
10
|
10
|
17
|
18
|
21
|
21
|
23
|
31
|
22
|
22
|
34
|
25
|
41
|
161
|
122
|
161
|
167
|
145
|
159
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
5
|
5
|
5
|
6
|
6
|
6
|
5
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
|
| Total Liabilities |
68
N/A
|
55
-20%
|
52
-5%
|
64
+24%
|
78
+22%
|
67
-15%
|
69
+3%
|
75
+9%
|
70
-7%
|
73
+4%
|
73
0%
|
77
+6%
|
83
+8%
|
72
-14%
|
75
+4%
|
96
+28%
|
87
-9%
|
192
+121%
|
309
+61%
|
289
-6%
|
350
+21%
|
321
-8%
|
294
-8%
|
317
+8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
71
|
66
|
67
|
66
|
68
|
70
|
73
|
34
|
33
|
38
|
46
|
46
|
41
|
46
|
66
|
73
|
79
|
89
|
101
|
98
|
96
|
86
|
83
|
80
|
|
| Additional Paid In Capital |
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
85
N/A
|
67
-22%
|
68
+1%
|
67
-1%
|
69
+3%
|
71
+3%
|
74
+4%
|
35
-53%
|
34
-4%
|
39
+17%
|
47
+21%
|
47
-1%
|
42
-10%
|
47
+13%
|
68
+43%
|
74
+10%
|
81
+9%
|
90
+11%
|
103
+14%
|
99
-3%
|
97
-2%
|
87
-10%
|
84
-3%
|
82
-3%
|
|
| Total Liabilities & Equity |
154
N/A
|
121
-21%
|
119
-2%
|
132
+10%
|
147
+12%
|
138
-6%
|
143
+4%
|
110
-23%
|
103
-6%
|
112
+8%
|
120
+7%
|
124
+3%
|
125
+1%
|
119
-5%
|
143
+20%
|
170
+19%
|
168
-1%
|
282
+68%
|
412
+46%
|
388
-6%
|
447
+15%
|
408
-9%
|
378
-7%
|
399
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
21
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
16
|
16
|
16
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
|