Opus Global Nyrt
BET:OPUS
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
O
|
Opus Global Nyrt
BET:OPUS
|
HU |
|
Pushpay Holdings Ltd
NZX:PPH
|
NZ |
|
H
|
Hold-Key Electric Wire & Cable Co Ltd
TWSE:1618
|
TW |
|
A
|
Ams Public Transport Holdings Ltd
HKEX:77
|
HK |
|
Z
|
ZJK Industrial Co Ltd
NASDAQ:ZJK
|
CN |
Balance Sheet
Balance Sheet Decomposition
Opus Global Nyrt
Opus Global Nyrt
Balance Sheet
Opus Global Nyrt
| 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 |
38
|
8
|
10
|
25
|
43
|
42
|
538
|
117
|
206
|
105
|
143
|
115
|
1 025
|
1 609
|
1 699
|
2 386
|
5 139
|
90 933
|
79 445
|
127 825
|
133 709
|
112 258
|
247 679
|
160 149
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 137
|
78 343
|
40 092
|
44 503
|
89 561
|
71 699
|
164 078
|
61 816
|
|
| Cash Equivalents |
38
|
8
|
10
|
25
|
43
|
42
|
538
|
117
|
206
|
105
|
143
|
115
|
1 025
|
1 609
|
1 699
|
2 386
|
2
|
12 590
|
39 353
|
83 323
|
44 148
|
40 559
|
83 602
|
98 333
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
156
|
990
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
108
|
10 265
|
106
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
237
|
246
|
297
|
272
|
177
|
268
|
457
|
1 420
|
1 900
|
2 290
|
459
|
236
|
3 104
|
2 942
|
3 809
|
7 755
|
10 686
|
52 185
|
43 331
|
51 229
|
99 278
|
160 033
|
143 504
|
160 365
|
|
| Accounts Receivables |
227
|
231
|
257
|
247
|
166
|
158
|
329
|
638
|
1 900
|
2 290
|
156
|
163
|
2 310
|
2 006
|
1 443
|
4 709
|
9 472
|
29 025
|
23 626
|
32 672
|
71 161
|
127 612
|
112 564
|
135 060
|
|
| Other Receivables |
10
|
15
|
40
|
25
|
11
|
110
|
128
|
782
|
0
|
0
|
303
|
73
|
794
|
936
|
2 367
|
3 046
|
1 214
|
23 160
|
19 705
|
18 557
|
28 117
|
32 421
|
30 940
|
25 306
|
|
| Inventory |
201
|
167
|
223
|
143
|
118
|
98
|
355
|
373
|
641
|
246
|
88
|
91
|
3 365
|
3 812
|
2 782
|
3 673
|
4 013
|
24 763
|
17 732
|
16 780
|
22 669
|
37 999
|
33 666
|
30 905
|
|
| Other Current Assets |
2
|
1
|
1
|
30
|
34
|
0
|
0
|
0
|
0
|
0
|
200
|
107
|
1 115
|
800
|
0
|
0
|
621
|
13 764
|
124 414
|
9 131
|
6 082
|
86 927
|
14 607
|
16 727
|
|
| Total Current Assets |
479
|
422
|
531
|
469
|
372
|
412
|
1 350
|
1 909
|
2 903
|
3 630
|
890
|
548
|
8 610
|
9 163
|
8 291
|
13 814
|
20 459
|
181 754
|
275 187
|
205 071
|
261 738
|
397 217
|
439 456
|
368 146
|
|
| PP&E Net |
296
|
296
|
528
|
535
|
508
|
473
|
902
|
2 747
|
3 821
|
1 944
|
1 852
|
1 390
|
9 992
|
10 206
|
5 934
|
10 089
|
11 772
|
212 867
|
183 533
|
197 196
|
467 268
|
494 763
|
494 154
|
547 902
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 852
|
1 390
|
9 992
|
0
|
0
|
0
|
11 772
|
212 867
|
183 533
|
197 196
|
467 268
|
494 763
|
494 154
|
547 902
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
514
|
604
|
5 611
|
0
|
0
|
0
|
15 045
|
154 303
|
22 995
|
26 522
|
214 109
|
239 936
|
259 709
|
275 041
|
|
| Intangible Assets |
506
|
735
|
487
|
473
|
580
|
541
|
1 677
|
1 710
|
841
|
912
|
831
|
522
|
1 015
|
730
|
438
|
5 807
|
5 845
|
627
|
814
|
815
|
6 754
|
9 288
|
9 589
|
10 370
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 118
|
1 536
|
948
|
383
|
435
|
436
|
3
|
173
|
126
|
68 368
|
92 773
|
93 752
|
88 483
|
88 638
|
88 637
|
88 637
|
|
| Note Receivable |
29
|
36
|
36
|
36
|
1
|
0
|
0
|
0
|
6
|
1
|
1
|
22
|
130
|
494
|
0
|
279
|
267
|
102 013
|
65 241
|
48 212
|
51 272
|
41 760
|
27 754
|
21 151
|
|
| Long-Term Investments |
410
|
443
|
432
|
358
|
229
|
410
|
346
|
48
|
1 014
|
1 008
|
196
|
883
|
1 752
|
1 809
|
1 338
|
7 515
|
9 371
|
10 522
|
25 992
|
13 894
|
11 825
|
8 499
|
11 063
|
26 824
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
11
|
50
|
238
|
231
|
572
|
1 767
|
1 143
|
2 176
|
2 416
|
1 996
|
1 649
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 118
|
1 536
|
948
|
383
|
435
|
436
|
3
|
173
|
126
|
68 368
|
92 773
|
93 752
|
88 483
|
88 638
|
88 637
|
88 637
|
|
| Total Assets |
1 720
N/A
|
1 932
+12%
|
2 014
+4%
|
1 871
-7%
|
1 690
-10%
|
1 836
+9%
|
4 275
+133%
|
6 414
+50%
|
11 703
+82%
|
9 031
-23%
|
4 718
-48%
|
3 750
-21%
|
21 941
+485%
|
22 848
+4%
|
16 364
-28%
|
37 916
+132%
|
48 071
+27%
|
576 723
+1 100%
|
645 308
+12%
|
560 083
-13%
|
889 516
+59%
|
1 042 580
+17%
|
1 072 649
+3%
|
1 064 679
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
177
|
134
|
221
|
198
|
157
|
190
|
161
|
447
|
1 319
|
882
|
0
|
0
|
0
|
3 464
|
1 903
|
7 283
|
3 327
|
29 464
|
25 925
|
32 278
|
46 857
|
52 632
|
40 202
|
42 754
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
111
|
47
|
291
|
0
|
0
|
0
|
2 304
|
5 760
|
8 881
|
11 587
|
33 991
|
75 865
|
63 019
|
70 075
|
|
| Short-Term Debt |
12
|
10
|
6
|
10
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
87
|
113
|
433
|
20
|
50
|
100
|
203
|
556
|
930
|
300
|
110
|
485
|
3 581
|
3 638
|
3 078
|
1 794
|
1 999
|
20 905
|
23 518
|
21 379
|
18 969
|
15 531
|
14 065
|
12 556
|
|
| Other Current Liabilities |
151
|
378
|
107
|
87
|
111
|
128
|
104
|
277
|
0
|
0
|
168
|
154
|
2 652
|
23
|
48
|
48
|
6 595
|
128 507
|
151 915
|
95 129
|
102 178
|
181 577
|
183 493
|
150 433
|
|
| Total Current Liabilities |
427
|
635
|
767
|
315
|
323
|
418
|
468
|
1 279
|
2 249
|
1 181
|
389
|
686
|
6 523
|
7 125
|
5 029
|
9 124
|
14 225
|
184 636
|
210 239
|
160 373
|
201 994
|
325 606
|
300 779
|
275 817
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 565
|
1 007
|
1 008
|
358
|
3 524
|
3 399
|
2 862
|
18 952
|
16 007
|
66 375
|
105 435
|
111 869
|
255 640
|
255 902
|
238 913
|
229 787
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
169
|
141
|
6
|
0
|
161
|
192
|
98
|
300
|
378
|
11 767
|
1 923
|
2 033
|
45 833
|
48 147
|
42 991
|
37 355
|
|
| Minority Interest |
1
|
0
|
1
|
1
|
2
|
1
|
0
|
99
|
711
|
122
|
4
|
56
|
781
|
645
|
168
|
205
|
1 000
|
111 897
|
84 609
|
31 368
|
86 479
|
137 103
|
137 486
|
154 146
|
|
| Other Liabilities |
355
|
305
|
0
|
423
|
381
|
324
|
458
|
881
|
0
|
0
|
34
|
5
|
736
|
821
|
104
|
2 327
|
2 480
|
33 591
|
40 436
|
58 190
|
71 584
|
69 663
|
134 187
|
140 748
|
|
| Total Liabilities |
783
N/A
|
939
+20%
|
768
-18%
|
739
-4%
|
706
-4%
|
743
+5%
|
926
+25%
|
2 259
+144%
|
4 695
+108%
|
2 452
-48%
|
1 433
-42%
|
1 105
-23%
|
11 724
+961%
|
12 182
+4%
|
8 261
-32%
|
30 908
+274%
|
34 090
+10%
|
408 267
+1 098%
|
442 641
+8%
|
363 833
-18%
|
661 531
+82%
|
836 422
+26%
|
854 357
+2%
|
837 854
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 030
|
1 030
|
1 286
|
1 286
|
1 428
|
1 757
|
4 098
|
6 306
|
8 753
|
8 753
|
1 444
|
2 294
|
7 898
|
7 898
|
7 898
|
7 898
|
8 081
|
13 410
|
17 541
|
17 541
|
17 541
|
17 541
|
17 541
|
17 459
|
|
| Retained Earnings |
667
|
90
|
17
|
75
|
415
|
657
|
730
|
2 141
|
1 745
|
2 174
|
1 842
|
350
|
2 454
|
2 801
|
261
|
824
|
6 284
|
155 404
|
185 650
|
179 081
|
210 778
|
191 328
|
205 847
|
258 412
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
22
|
49
|
118
|
490
|
528
|
851
|
184
|
1 922
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
135
|
135
|
0
|
135
|
406
|
406
|
406
|
862
|
862
|
3 562
|
5 280
|
50 969
|
|
| Other Equity |
760
|
52
|
23
|
79
|
30
|
6
|
20
|
11
|
0
|
0
|
0
|
0
|
0
|
102
|
79
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
937
N/A
|
992
+6%
|
1 246
+26%
|
1 131
-9%
|
984
-13%
|
1 094
+11%
|
3 349
+206%
|
4 155
+24%
|
7 008
+69%
|
6 579
-6%
|
3 286
-50%
|
2 644
-20%
|
10 216
+286%
|
10 666
+4%
|
8 103
-24%
|
7 008
-14%
|
13 981
+99%
|
168 457
+1 105%
|
202 667
+20%
|
196 250
-3%
|
227 985
+16%
|
206 159
-10%
|
218 293
+6%
|
226 825
+4%
|
|
| Total Liabilities & Equity |
1 720
N/A
|
1 932
+12%
|
2 014
+4%
|
1 871
-7%
|
1 690
-10%
|
1 836
+9%
|
4 275
+133%
|
6 414
+50%
|
11 703
+82%
|
9 031
-23%
|
4 718
-48%
|
3 750
-21%
|
21 941
+485%
|
22 848
+4%
|
16 364
-28%
|
37 916
+132%
|
48 071
+27%
|
576 723
+1 100%
|
645 308
+12%
|
560 083
-13%
|
889 516
+59%
|
1 042 580
+17%
|
1 072 649
+3%
|
1 064 679
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
5
|
5
|
6
|
6
|
6
|
6
|
20
|
32
|
44
|
44
|
58
|
92
|
311
|
311
|
311
|
311
|
305
|
518
|
684
|
682
|
682
|
682
|
653
|
538
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
1
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|