Adel Kalemcilik Ticaret ve Sanayi AS
IST:ADEL.E
Balance Sheet
Balance Sheet Decomposition
Adel Kalemcilik Ticaret ve Sanayi AS
Adel Kalemcilik Ticaret ve Sanayi AS
Balance Sheet
Adel Kalemcilik Ticaret ve Sanayi AS
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
63
|
11
|
20
|
59
|
13
|
279
|
343
|
480
|
1 146
|
659
|
|
| Cash |
0
|
0
|
0
|
1
|
1
|
1
|
4
|
3
|
0
|
0
|
|
| Cash Equivalents |
63
|
11
|
20
|
59
|
13
|
279
|
339
|
476
|
1 146
|
659
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
189
|
0
|
|
| Total Receivables |
52
|
63
|
87
|
96
|
92
|
74
|
99
|
136
|
326
|
254
|
|
| Accounts Receivables |
19
|
25
|
51
|
51
|
59
|
47
|
77
|
92
|
170
|
130
|
|
| Other Receivables |
33
|
38
|
37
|
45
|
33
|
27
|
23
|
45
|
156
|
125
|
|
| Inventory |
120
|
108
|
113
|
158
|
137
|
140
|
114
|
493
|
889
|
789
|
|
| Other Current Assets |
28
|
15
|
21
|
28
|
18
|
20
|
37
|
45
|
89
|
89
|
|
| Total Current Assets |
263
|
197
|
241
|
341
|
262
|
514
|
592
|
1 156
|
2 640
|
1 792
|
|
| PP&E Net |
111
|
108
|
110
|
111
|
112
|
106
|
101
|
695
|
999
|
943
|
|
| PP&E Gross |
111
|
108
|
110
|
111
|
112
|
106
|
101
|
695
|
999
|
943
|
|
| Accumulated Depreciation |
45
|
54
|
64
|
61
|
68
|
78
|
82
|
756
|
1 142
|
1 200
|
|
| Intangible Assets |
4
|
4
|
3
|
7
|
8
|
8
|
12
|
47
|
114
|
89
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Long-Term Investments |
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Other Long-Term Assets |
2
|
1
|
1
|
7
|
7
|
6
|
3
|
8
|
44
|
17
|
|
| Total Assets |
380
N/A
|
311
-18%
|
356
+14%
|
466
+31%
|
390
-16%
|
634
+63%
|
708
+12%
|
1 906
+169%
|
3 799
+99%
|
2 842
-25%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
18
|
13
|
26
|
24
|
22
|
38
|
36
|
95
|
202
|
133
|
|
| Accrued Liabilities |
5
|
10
|
9
|
11
|
6
|
9
|
10
|
55
|
99
|
122
|
|
| Short-Term Debt |
140
|
54
|
78
|
205
|
119
|
309
|
303
|
802
|
1 126
|
390
|
|
| Current Portion of Long-Term Debt |
0
|
8
|
9
|
10
|
7
|
15
|
195
|
28
|
378
|
111
|
|
| Other Current Liabilities |
5
|
0
|
7
|
16
|
12
|
37
|
4
|
21
|
233
|
71
|
|
| Total Current Liabilities |
168
|
86
|
129
|
266
|
167
|
409
|
548
|
1 002
|
2 037
|
827
|
|
| Long-Term Debt |
0
|
24
|
15
|
5
|
51
|
70
|
14
|
47
|
103
|
506
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
102
|
0
|
24
|
|
| Other Liabilities |
6
|
7
|
7
|
6
|
9
|
10
|
15
|
63
|
56
|
36
|
|
| Total Liabilities |
174
N/A
|
116
-33%
|
151
+30%
|
277
+84%
|
226
-18%
|
489
+116%
|
577
+18%
|
1 213
+110%
|
2 195
+81%
|
1 393
-37%
|
|
| Equity | |||||||||||
| Common Stock |
8
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
260
|
|
| Retained Earnings |
187
|
172
|
182
|
174
|
139
|
126
|
98
|
303
|
1 038
|
874
|
|
| Unrealized Security Profit/Loss |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
10
|
20
|
15
|
|
| Other Equity |
11
|
1
|
1
|
8
|
2
|
4
|
10
|
376
|
562
|
330
|
|
| Total Equity |
206
N/A
|
195
-5%
|
205
+5%
|
189
-8%
|
163
-14%
|
145
-11%
|
131
-10%
|
693
+428%
|
1 604
+132%
|
1 449
-10%
|
|
| Total Liabilities & Equity |
380
N/A
|
311
-18%
|
356
+14%
|
466
+31%
|
390
-16%
|
634
+63%
|
708
+12%
|
1 906
+169%
|
3 799
+99%
|
2 842
-25%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
24
|
24
|
24
|
24
|
24
|
24
|
260
|
260
|
260
|
260
|
|