InTiCa Systems AG
F:IS7
Balance Sheet
Balance Sheet Decomposition
InTiCa Systems AG
InTiCa Systems AG
Balance Sheet
InTiCa Systems AG
| 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 |
0
|
0
|
0
|
10
|
2
|
1
|
1
|
10
|
5
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
1
|
2
|
|
| Cash |
0
|
0
|
0
|
10
|
2
|
1
|
1
|
10
|
5
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
1
|
2
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
9
|
13
|
15
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Total Receivables |
1
|
1
|
1
|
2
|
4
|
7
|
6
|
5
|
4
|
6
|
5
|
5
|
5
|
7
|
7
|
9
|
9
|
11
|
10
|
10
|
9
|
11
|
10
|
8
|
|
| Accounts Receivables |
1
|
1
|
1
|
2
|
3
|
7
|
6
|
5
|
4
|
6
|
5
|
5
|
5
|
7
|
7
|
9
|
9
|
9
|
7
|
8
|
8
|
10
|
8
|
6
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
1
|
2
|
2
|
2
|
|
| Inventory |
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
6
|
8
|
6
|
7
|
7
|
8
|
7
|
8
|
11
|
10
|
12
|
18
|
17
|
19
|
16
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
1
|
1
|
2
|
14
|
17
|
22
|
24
|
18
|
14
|
13
|
15
|
13
|
14
|
14
|
15
|
17
|
17
|
22
|
22
|
24
|
30
|
32
|
31
|
27
|
|
| PP&E Net |
0
|
0
|
0
|
2
|
6
|
13
|
16
|
16
|
17
|
18
|
16
|
15
|
13
|
14
|
19
|
19
|
20
|
22
|
27
|
24
|
23
|
27
|
30
|
25
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
6
|
13
|
16
|
16
|
17
|
18
|
16
|
15
|
13
|
14
|
19
|
19
|
20
|
22
|
27
|
24
|
23
|
27
|
30
|
25
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
1
|
2
|
3
|
5
|
7
|
10
|
13
|
16
|
18
|
20
|
21
|
24
|
27
|
30
|
34
|
37
|
42
|
47
|
48
|
50
|
|
| Intangible Assets |
0
|
0
|
0
|
1
|
1
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
5
|
5
|
5
|
4
|
4
|
4
|
5
|
5
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
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 Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Total Assets |
1
N/A
|
2
+27%
|
3
+79%
|
16
+455%
|
25
+49%
|
38
+56%
|
44
+15%
|
40
-8%
|
37
-9%
|
40
+8%
|
37
-6%
|
33
-11%
|
33
-3%
|
35
+7%
|
40
+16%
|
41
+3%
|
43
+4%
|
50
+16%
|
55
+10%
|
53
-4%
|
58
+10%
|
65
+12%
|
68
+4%
|
60
-12%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
2
|
4
|
3
|
4
|
5
|
4
|
2
|
4
|
3
|
1
|
2
|
3
|
3
|
3
|
2
|
5
|
6
|
7
|
6
|
8
|
5
|
3
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
8
|
0
|
0
|
10
|
8
|
2
|
7
|
7
|
13
|
17
|
|
| Current Portion of Long-Term Debt |
1
|
0
|
0
|
0
|
3
|
3
|
0
|
2
|
1
|
3
|
2
|
1
|
1
|
3
|
3
|
9
|
9
|
4
|
3
|
3
|
5
|
7
|
6
|
6
|
|
| Other Current Liabilities |
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
2
|
3
|
5
|
4
|
4
|
4
|
3
|
|
| Total Current Liabilities |
1
|
1
|
2
|
5
|
7
|
8
|
6
|
7
|
4
|
9
|
7
|
3
|
5
|
10
|
14
|
13
|
13
|
21
|
20
|
17
|
23
|
26
|
30
|
30
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
2
|
9
|
10
|
10
|
10
|
9
|
9
|
8
|
8
|
8
|
10
|
11
|
11
|
10
|
14
|
13
|
16
|
15
|
10
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
1
N/A
|
1
-2%
|
2
+127%
|
5
+153%
|
11
+109%
|
14
+23%
|
18
+33%
|
19
+4%
|
16
-16%
|
21
+32%
|
18
-13%
|
14
-23%
|
14
+1%
|
19
+34%
|
24
+27%
|
25
+4%
|
25
+2%
|
33
+33%
|
37
+12%
|
36
-2%
|
39
+6%
|
43
+12%
|
47
+8%
|
42
-10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
1
|
1
|
1
|
1
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Retained Earnings |
0
|
0
|
0
|
1
|
4
|
5
|
6
|
3
|
2
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
3
|
1
|
1
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
9
|
9
|
15
|
15
|
15
|
15
|
14
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
|
| Treasury Stock |
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 Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
1
|
|
| Total Equity |
0
N/A
|
1
+97%
|
1
+18%
|
11
+1 195%
|
13
+21%
|
25
+83%
|
26
+5%
|
21
-17%
|
21
-3%
|
19
-9%
|
19
+3%
|
20
+0%
|
19
-5%
|
16
-14%
|
16
+3%
|
17
+2%
|
18
+8%
|
17
-8%
|
18
+7%
|
17
-6%
|
20
+16%
|
22
+12%
|
21
-5%
|
18
-14%
|
|
| Total Liabilities & Equity |
1
N/A
|
2
+26%
|
3
+79%
|
16
+455%
|
25
+49%
|
38
+56%
|
44
+15%
|
40
-8%
|
37
-9%
|
40
+8%
|
37
-6%
|
33
-11%
|
33
-3%
|
35
+7%
|
40
+16%
|
41
+3%
|
43
+4%
|
50
+16%
|
55
+10%
|
53
-4%
|
58
+10%
|
65
+12%
|
68
+4%
|
60
-12%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|