Elm Company SJSC
SAU:7203
Balance Sheet
Balance Sheet Decomposition
Elm Company SJSC
Elm Company SJSC
Balance Sheet
Elm Company SJSC
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
486
|
194
|
105
|
1 013
|
1 362
|
589
|
384
|
2 251
|
|
| Cash |
286
|
74
|
105
|
248
|
87
|
63
|
320
|
219
|
|
| Cash Equivalents |
200
|
120
|
0
|
765
|
1 276
|
525
|
64
|
2 032
|
|
| Short-Term Investments |
0
|
341
|
486
|
538
|
592
|
2 084
|
3 075
|
1 907
|
|
| Total Receivables |
1 378
|
1 444
|
1 565
|
1 664
|
2 335
|
2 314
|
3 226
|
3 614
|
|
| Accounts Receivables |
377
|
549
|
709
|
566
|
1 092
|
1 365
|
1 713
|
1 888
|
|
| Other Receivables |
1 001
|
894
|
855
|
1 099
|
1 243
|
949
|
1 514
|
1 726
|
|
| Other Current Assets |
42
|
54
|
65
|
67
|
103
|
168
|
316
|
255
|
|
| Total Current Assets |
1 905
|
2 034
|
2 220
|
3 282
|
4 392
|
5 155
|
7 002
|
8 027
|
|
| PP&E Net |
402
|
383
|
557
|
614
|
513
|
492
|
726
|
1 127
|
|
| PP&E Gross |
402
|
383
|
557
|
614
|
513
|
492
|
726
|
1 127
|
|
| Accumulated Depreciation |
108
|
122
|
171
|
228
|
276
|
311
|
348
|
409
|
|
| Intangible Assets |
61
|
34
|
19
|
83
|
165
|
180
|
107
|
71
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
73
|
|
| Long-Term Investments |
0
|
5
|
16
|
46
|
124
|
200
|
230
|
238
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
32
|
19
|
|
| Total Assets |
2 368
N/A
|
2 455
+4%
|
2 812
+15%
|
4 025
+43%
|
5 194
+29%
|
6 026
+16%
|
8 097
+34%
|
9 554
+18%
|
|
| Liabilities | |||||||||
| Accounts Payable |
226
|
210
|
169
|
183
|
499
|
1 836
|
2 706
|
2 348
|
|
| Accrued Liabilities |
376
|
451
|
441
|
723
|
1 131
|
297
|
377
|
479
|
|
| Short-Term Debt |
0
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
22
|
22
|
42
|
52
|
44
|
36
|
37
|
85
|
|
| Other Current Liabilities |
303
|
295
|
249
|
415
|
560
|
406
|
409
|
481
|
|
| Total Current Liabilities |
927
|
978
|
901
|
1 387
|
1 984
|
2 575
|
3 530
|
3 393
|
|
| Long-Term Debt |
143
|
121
|
217
|
176
|
138
|
97
|
212
|
481
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
120
|
144
|
184
|
228
|
263
|
307
|
361
|
387
|
|
| Total Liabilities |
1 190
N/A
|
1 243
+4%
|
1 303
+5%
|
1 791
+37%
|
2 385
+33%
|
2 979
+25%
|
4 103
+38%
|
4 261
+4%
|
|
| Equity | |||||||||
| Common Stock |
50
|
50
|
50
|
50
|
800
|
800
|
800
|
800
|
|
| Retained Earnings |
1 128
|
1 162
|
1 460
|
1 734
|
2 010
|
2 554
|
3 453
|
4 766
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
450
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
36
|
20
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
307
|
295
|
293
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 178
N/A
|
1 212
+3%
|
1 510
+25%
|
2 234
+48%
|
2 810
+26%
|
3 047
+8%
|
3 995
+31%
|
5 293
+33%
|
|
| Total Liabilities & Equity |
2 368
N/A
|
2 455
+4%
|
2 812
+15%
|
4 025
+43%
|
5 194
+29%
|
6 026
+16%
|
8 097
+34%
|
9 554
+18%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
78
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
|