Kocaer Celik Sanayi ve Ticaret AS
IST:KCAER.E
Balance Sheet
Balance Sheet Decomposition
Kocaer Celik Sanayi ve Ticaret AS
Kocaer Celik Sanayi ve Ticaret AS
Balance Sheet
Kocaer Celik Sanayi ve Ticaret AS
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
24
|
12
|
310
|
591
|
709
|
2 575
|
|
| Cash |
24
|
12
|
228
|
274
|
594
|
724
|
|
| Cash Equivalents |
0
|
0
|
82
|
317
|
115
|
1 852
|
|
| Short-Term Investments |
0
|
0
|
82
|
922
|
1 145
|
499
|
|
| Total Receivables |
232
|
284
|
1 014
|
2 252
|
2 138
|
3 754
|
|
| Accounts Receivables |
180
|
183
|
516
|
282
|
1 584
|
2 323
|
|
| Other Receivables |
52
|
100
|
498
|
1 970
|
554
|
1 430
|
|
| Inventory |
282
|
270
|
626
|
2 219
|
4 131
|
2 998
|
|
| Other Current Assets |
64
|
55
|
176
|
360
|
509
|
434
|
|
| Total Current Assets |
603
|
621
|
2 125
|
6 514
|
8 896
|
10 259
|
|
| PP&E Net |
496
|
644
|
1 161
|
4 870
|
7 993
|
8 917
|
|
| PP&E Gross |
496
|
644
|
1 161
|
4 870
|
7 993
|
8 917
|
|
| Accumulated Depreciation |
118
|
141
|
176
|
1 240
|
2 129
|
2 455
|
|
| Intangible Assets |
80
|
76
|
17
|
24
|
10
|
7
|
|
| Note Receivable |
21
|
0
|
0
|
4
|
3
|
5
|
|
| Long-Term Investments |
31
|
84
|
156
|
374
|
442
|
490
|
|
| Other Long-Term Assets |
9
|
12
|
1
|
103
|
67
|
116
|
|
| Total Assets |
1 240
N/A
|
1 438
+16%
|
3 461
+141%
|
11 889
+244%
|
17 412
+46%
|
19 794
+14%
|
|
| Liabilities | |||||||
| Accounts Payable |
160
|
171
|
438
|
1 298
|
1 784
|
4 320
|
|
| Accrued Liabilities |
6
|
6
|
10
|
40
|
86
|
103
|
|
| Short-Term Debt |
319
|
222
|
573
|
2 310
|
2 774
|
1 522
|
|
| Current Portion of Long-Term Debt |
146
|
240
|
805
|
423
|
486
|
1 631
|
|
| Other Current Liabilities |
124
|
132
|
291
|
1 674
|
1 061
|
521
|
|
| Total Current Liabilities |
754
|
770
|
2 117
|
5 745
|
6 192
|
8 097
|
|
| Long-Term Debt |
348
|
401
|
381
|
517
|
1 147
|
1 523
|
|
| Deferred Income Tax |
0
|
0
|
20
|
87
|
459
|
612
|
|
| Minority Interest |
0
|
1
|
5
|
12
|
27
|
26
|
|
| Other Liabilities |
7
|
8
|
9
|
41
|
56
|
65
|
|
| Total Liabilities |
1 108
N/A
|
1 180
+6%
|
2 532
+115%
|
6 315
+149%
|
7 882
+25%
|
10 324
+31%
|
|
| Equity | |||||||
| Common Stock |
90
|
90
|
212
|
658
|
658
|
1 915
|
|
| Retained Earnings |
223
|
142
|
304
|
3 015
|
5 486
|
5 047
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
219
|
316
|
316
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
987
|
1 715
|
754
|
|
| Other Equity |
265
|
311
|
413
|
695
|
1 355
|
1 437
|
|
| Total Equity |
132
N/A
|
258
+96%
|
929
+259%
|
5 574
+500%
|
9 530
+71%
|
9 470
-1%
|
|
| Total Liabilities & Equity |
1 240
N/A
|
1 438
+16%
|
3 461
+141%
|
11 889
+244%
|
17 412
+46%
|
19 794
+14%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
658
|
658
|
658
|
1 915
|
1 915
|
1 915
|
|