Tokmanni Group Corp
F:TK9
Balance Sheet
Balance Sheet Decomposition
Tokmanni Group Corp
Tokmanni Group Corp
Balance Sheet
Tokmanni Group Corp
| 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 |
47
|
52
|
49
|
58
|
43
|
38
|
29
|
78
|
81
|
9
|
134
|
16
|
|
| Cash |
47
|
52
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
58
|
43
|
38
|
29
|
78
|
81
|
9
|
134
|
16
|
|
| Short-Term Investments |
0
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
1
|
|
| Total Receivables |
11
|
11
|
11
|
13
|
18
|
17
|
14
|
16
|
15
|
24
|
28
|
22
|
|
| Accounts Receivables |
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Other Receivables |
9
|
10
|
9
|
12
|
17
|
16
|
13
|
14
|
14
|
22
|
26
|
20
|
|
| Inventory |
147
|
151
|
160
|
155
|
170
|
190
|
223
|
222
|
264
|
281
|
343
|
428
|
|
| Other Current Assets |
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
7
|
5
|
6
|
9
|
|
| Total Current Assets |
208
|
220
|
224
|
231
|
235
|
251
|
271
|
321
|
368
|
319
|
510
|
476
|
|
| PP&E Net |
89
|
89
|
93
|
91
|
89
|
87
|
315
|
312
|
304
|
330
|
633
|
639
|
|
| PP&E Gross |
89
|
89
|
93
|
91
|
89
|
87
|
315
|
312
|
304
|
330
|
633
|
639
|
|
| Accumulated Depreciation |
16
|
28
|
40
|
53
|
63
|
49
|
58
|
56
|
80
|
92
|
144
|
162
|
|
| Intangible Assets |
5
|
4
|
4
|
4
|
5
|
6
|
6
|
5
|
5
|
4
|
46
|
42
|
|
| Goodwill |
129
|
129
|
129
|
129
|
129
|
135
|
135
|
136
|
136
|
136
|
218
|
217
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
|
| Other Long-Term Assets |
5
|
5
|
5
|
5
|
5
|
0
|
2
|
2
|
1
|
2
|
0
|
0
|
|
| Other Assets |
129
|
129
|
129
|
129
|
129
|
135
|
135
|
136
|
136
|
136
|
218
|
217
|
|
| Total Assets |
435
N/A
|
446
+3%
|
455
+2%
|
459
+1%
|
463
+1%
|
480
+4%
|
731
+52%
|
780
+7%
|
817
+5%
|
794
-3%
|
1 410
+78%
|
1 376
-2%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
83
|
84
|
91
|
104
|
107
|
123
|
127
|
141
|
165
|
149
|
260
|
267
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
|
| Current Portion of Long-Term Debt |
14
|
18
|
21
|
3
|
4
|
4
|
50
|
152
|
56
|
70
|
138
|
108
|
|
| Other Current Liabilities |
0
|
2
|
0
|
2
|
3
|
3
|
4
|
10
|
6
|
1
|
4
|
0
|
|
| Total Current Liabilities |
97
|
103
|
112
|
108
|
114
|
129
|
181
|
303
|
227
|
219
|
402
|
397
|
|
| Long-Term Debt |
301
|
288
|
273
|
170
|
173
|
169
|
359
|
254
|
340
|
323
|
726
|
703
|
|
| Deferred Income Tax |
5
|
6
|
6
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
13
|
10
|
|
| Other Liabilities |
15
|
16
|
16
|
8
|
7
|
7
|
6
|
6
|
5
|
5
|
4
|
4
|
|
| Total Liabilities |
418
N/A
|
413
-1%
|
407
-2%
|
292
-28%
|
300
+3%
|
306
+2%
|
546
+79%
|
563
+3%
|
572
+2%
|
547
-4%
|
1 145
+109%
|
1 113
-3%
|
|
| Equity | |||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
16
|
33
|
48
|
167
|
163
|
174
|
185
|
218
|
247
|
248
|
257
|
261
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
2
|
|
| Total Equity |
16
N/A
|
33
+102%
|
48
+45%
|
167
+247%
|
163
-2%
|
175
+7%
|
185
+6%
|
216
+17%
|
245
+13%
|
247
+1%
|
265
+7%
|
263
-1%
|
|
| Total Liabilities & Equity |
435
N/A
|
446
+3%
|
455
+2%
|
459
+1%
|
463
+1%
|
480
+4%
|
731
+52%
|
780
+7%
|
817
+5%
|
794
-3%
|
1 410
+78%
|
1 376
-2%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
22
|
22
|
22
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
|