Tri Chemical Laboratories Inc
TSE:4369
Balance Sheet
Balance Sheet Decomposition
Tri Chemical Laboratories Inc
Tri Chemical Laboratories Inc
Balance Sheet
Tri Chemical Laboratories Inc
| Jan-2003 | Jan-2004 | Jan-2005 | Jan-2006 | Jan-2007 | Jan-2008 | Jan-2009 | Jan-2010 | Jan-2011 | Jan-2012 | Jan-2013 | Jan-2014 | Jan-2015 | Jan-2016 | Jan-2017 | Jan-2018 | Jan-2019 | Jan-2020 | Jan-2021 | Jan-2022 | Jan-2023 | Jan-2024 | Jan-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents |
256
|
213
|
235
|
192
|
115
|
131
|
221
|
143
|
406
|
642
|
679
|
401
|
792
|
831
|
1 496
|
1 134
|
1 596
|
1 618
|
1 699
|
8 034
|
11 138
|
10 497
|
9 439
|
|
| Cash Equivalents |
256
|
213
|
235
|
192
|
115
|
131
|
221
|
143
|
406
|
642
|
679
|
401
|
792
|
831
|
1 496
|
1 134
|
1 596
|
1 618
|
1 699
|
8 034
|
11 138
|
10 497
|
9 439
|
|
| Total Receivables |
430
|
349
|
399
|
528
|
1 008
|
1 433
|
1 054
|
1 168
|
1 149
|
1 114
|
1 073
|
981
|
1 905
|
2 203
|
1 805
|
2 365
|
2 851
|
3 056
|
3 902
|
3 896
|
4 562
|
4 035
|
5 220
|
|
| Accounts Receivables |
338
|
322
|
331
|
528
|
1 008
|
1 433
|
1 054
|
1 168
|
1 149
|
1 114
|
675
|
863
|
1 706
|
2 016
|
1 678
|
2 239
|
2 851
|
3 056
|
3 902
|
3 896
|
4 562
|
4 035
|
5 220
|
|
| Other Receivables |
92
|
27
|
68
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
398
|
118
|
199
|
187
|
126
|
126
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
261
|
243
|
295
|
279
|
300
|
423
|
506
|
327
|
317
|
440
|
416
|
571
|
574
|
631
|
667
|
836
|
933
|
1 226
|
1 609
|
2 150
|
2 740
|
4 023
|
5 976
|
|
| Other Current Assets |
13
|
26
|
37
|
36
|
44
|
70
|
92
|
108
|
34
|
52
|
59
|
452
|
83
|
92
|
74
|
151
|
58
|
247
|
375
|
305
|
483
|
453
|
821
|
|
| Total Current Assets |
960
|
831
|
967
|
1 036
|
1 467
|
2 057
|
1 873
|
1 746
|
1 906
|
2 248
|
2 228
|
2 405
|
3 357
|
3 757
|
4 041
|
4 486
|
5 437
|
6 147
|
7 585
|
14 386
|
18 923
|
19 009
|
21 456
|
|
| PP&E Net |
1 166
|
1 102
|
1 205
|
1 188
|
1 193
|
1 563
|
2 036
|
2 069
|
1 979
|
1 998
|
1 886
|
1 712
|
1 810
|
2 123
|
2 636
|
3 559
|
3 944
|
5 916
|
7 880
|
8 014
|
8 373
|
9 269
|
10 936
|
|
| PP&E Gross |
1 166
|
1 102
|
1 205
|
1 188
|
1 193
|
1 563
|
2 036
|
2 069
|
1 979
|
1 998
|
1 886
|
1 712
|
1 810
|
2 123
|
2 636
|
3 559
|
3 944
|
5 916
|
7 880
|
8 014
|
8 373
|
9 269
|
10 936
|
|
| Accumulated Depreciation |
388
|
421
|
484
|
605
|
733
|
833
|
965
|
1 096
|
1 289
|
1 522
|
1 714
|
1 892
|
1 968
|
2 164
|
2 438
|
2 738
|
3 130
|
3 648
|
4 278
|
5 086
|
6 114
|
7 192
|
8 342
|
|
| Intangible Assets |
7
|
6
|
24
|
37
|
29
|
24
|
19
|
12
|
7
|
7
|
5
|
5
|
5
|
5
|
4
|
46
|
70
|
193
|
209
|
181
|
135
|
105
|
74
|
|
| Note Receivable |
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
148
|
48
|
86
|
110
|
102
|
122
|
118
|
120
|
97
|
103
|
78
|
60
|
61
|
65
|
360
|
924
|
1 595
|
2 862
|
4 147
|
5 535
|
4 400
|
2 978
|
3 923
|
|
| Other Long-Term Assets |
32
|
50
|
54
|
43
|
39
|
38
|
9
|
20
|
4
|
3
|
2
|
10
|
11
|
41
|
14
|
16
|
48
|
26
|
48
|
172
|
285
|
504
|
554
|
|
| Total Assets |
2 315
N/A
|
2 037
-12%
|
2 338
+15%
|
2 413
+3%
|
2 829
+17%
|
3 804
+34%
|
4 054
+7%
|
3 967
-2%
|
3 993
+1%
|
4 359
+9%
|
4 204
-4%
|
4 193
0%
|
5 245
+25%
|
5 992
+14%
|
7 055
+18%
|
9 032
+28%
|
11 095
+23%
|
15 144
+36%
|
19 868
+31%
|
28 289
+42%
|
32 116
+14%
|
31 865
-1%
|
36 945
+16%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
27
|
20
|
19
|
31
|
62
|
99
|
58
|
59
|
85
|
155
|
57
|
73
|
99
|
235
|
292
|
385
|
354
|
402
|
526
|
614
|
1 142
|
354
|
970
|
|
| Accrued Liabilities |
30
|
30
|
31
|
13
|
20
|
35
|
30
|
29
|
36
|
39
|
73
|
75
|
80
|
84
|
89
|
111
|
64
|
69
|
76
|
113
|
124
|
115
|
126
|
|
| Short-Term Debt |
304
|
333
|
274
|
287
|
583
|
740
|
880
|
1 010
|
900
|
900
|
900
|
830
|
830
|
580
|
580
|
580
|
580
|
580
|
580
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
286
|
178
|
164
|
171
|
354
|
96
|
130
|
160
|
150
|
182
|
240
|
162
|
255
|
394
|
452
|
533
|
719
|
647
|
704
|
1 052
|
877
|
803
|
759
|
|
| Other Current Liabilities |
108
|
115
|
74
|
145
|
279
|
403
|
288
|
135
|
179
|
270
|
155
|
186
|
481
|
452
|
490
|
1 165
|
853
|
1 352
|
1 405
|
1 687
|
1 532
|
1 281
|
2 327
|
|
| Total Current Liabilities |
755
|
676
|
563
|
647
|
1 298
|
1 373
|
1 385
|
1 393
|
1 350
|
1 546
|
1 425
|
1 326
|
1 745
|
1 746
|
1 903
|
2 774
|
2 569
|
3 050
|
3 290
|
3 465
|
3 676
|
2 554
|
4 182
|
|
| Long-Term Debt |
1 139
|
990
|
934
|
830
|
292
|
186
|
277
|
378
|
316
|
326
|
358
|
351
|
566
|
838
|
1 040
|
1 123
|
1 406
|
2 360
|
3 762
|
3 232
|
2 368
|
1 597
|
1 019
|
|
| Deferred Income Tax |
2
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
111
|
153
|
63
|
0
|
0
|
|
| Other Liabilities |
5
|
9
|
20
|
0
|
0
|
0
|
0
|
0
|
4
|
9
|
12
|
19
|
23
|
33
|
41
|
46
|
94
|
104
|
102
|
119
|
134
|
144
|
156
|
|
| Total Liabilities |
1 901
N/A
|
1 675
-12%
|
1 517
-9%
|
1 477
-3%
|
1 591
+8%
|
1 559
-2%
|
1 662
+7%
|
1 771
+7%
|
1 670
-6%
|
1 881
+13%
|
1 796
-5%
|
1 696
-6%
|
2 334
+38%
|
2 616
+12%
|
2 984
+14%
|
3 943
+32%
|
4 069
+3%
|
5 562
+37%
|
7 266
+31%
|
6 969
-4%
|
6 239
-10%
|
4 295
-31%
|
5 357
+25%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
112
|
112
|
332
|
332
|
387
|
707
|
742
|
742
|
742
|
742
|
742
|
750
|
784
|
805
|
809
|
809
|
809
|
809
|
809
|
3 279
|
3 279
|
3 279
|
3 279
|
|
| Retained Earnings |
282
|
238
|
255
|
366
|
557
|
927
|
1 023
|
848
|
1 001
|
1 142
|
1 024
|
1 092
|
1 438
|
1 857
|
2 547
|
3 568
|
5 550
|
8 139
|
11 063
|
14 627
|
18 809
|
20 305
|
24 292
|
|
| Additional Paid In Capital |
13
|
13
|
233
|
233
|
288
|
608
|
643
|
643
|
643
|
643
|
643
|
651
|
685
|
706
|
710
|
710
|
710
|
710
|
710
|
3 180
|
3 180
|
3 180
|
3 180
|
|
| Unrealized Security Profit/Loss |
7
|
0
|
1
|
4
|
5
|
4
|
5
|
5
|
7
|
11
|
1
|
5
|
4
|
6
|
5
|
3
|
4
|
8
|
0
|
1
|
5
|
13
|
19
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
23
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
|
| Other Equity |
0
|
0
|
0
|
2
|
3
|
1
|
10
|
9
|
33
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
66
|
22
|
235
|
605
|
796
|
821
|
|
| Total Equity |
414
N/A
|
362
-13%
|
821
+127%
|
936
+14%
|
1 239
+32%
|
2 245
+81%
|
2 392
+7%
|
2 196
-8%
|
2 323
+6%
|
2 478
+7%
|
2 408
-3%
|
2 497
+4%
|
2 911
+17%
|
3 375
+16%
|
4 071
+21%
|
5 089
+25%
|
7 026
+38%
|
9 582
+36%
|
12 601
+32%
|
21 320
+69%
|
25 876
+21%
|
27 570
+7%
|
31 588
+15%
|
|
| Total Liabilities & Equity |
2 315
N/A
|
2 037
-12%
|
2 338
+15%
|
2 413
+3%
|
2 829
+17%
|
3 804
+34%
|
4 054
+7%
|
3 967
-2%
|
3 993
+1%
|
4 359
+9%
|
4 204
-4%
|
4 193
0%
|
5 245
+25%
|
5 992
+14%
|
7 055
+18%
|
9 032
+28%
|
11 095
+23%
|
15 144
+36%
|
19 868
+31%
|
28 289
+42%
|
32 116
+14%
|
31 865
-1%
|
36 945
+16%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
31
|
31
|
31
|
31
|
31
|
31
|
32
|
32
|
32
|
32
|
|