Comer Industries SpA
MIL:COM
Balance Sheet
Balance Sheet Decomposition
Comer Industries SpA
Comer Industries SpA
Balance Sheet
Comer Industries SpA
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
11
|
14
|
17
|
16
|
38
|
86
|
151
|
68
|
90
|
|
| Cash Equivalents |
11
|
14
|
17
|
16
|
38
|
86
|
151
|
68
|
90
|
|
| Short-Term Investments |
2
|
2
|
0
|
0
|
1
|
1
|
0
|
0
|
13
|
|
| Total Receivables |
81
|
80
|
86
|
91
|
94
|
219
|
245
|
232
|
183
|
|
| Accounts Receivables |
68
|
69
|
77
|
77
|
86
|
196
|
208
|
206
|
161
|
|
| Other Receivables |
12
|
11
|
8
|
14
|
9
|
23
|
37
|
26
|
22
|
|
| Inventory |
76
|
86
|
93
|
85
|
83
|
226
|
245
|
227
|
177
|
|
| Other Current Assets |
1
|
1
|
2
|
1
|
1
|
3
|
1
|
3
|
4
|
|
| Total Current Assets |
171
|
184
|
198
|
194
|
218
|
534
|
642
|
530
|
466
|
|
| PP&E Net |
52
|
51
|
53
|
81
|
76
|
205
|
212
|
234
|
247
|
|
| Intangible Assets |
5
|
5
|
5
|
4
|
4
|
216
|
202
|
215
|
199
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
156
|
156
|
170
|
170
|
|
| Note Receivable |
3
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Long-Term Investments |
2
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
|
| Other Long-Term Assets |
8
|
6
|
7
|
8
|
8
|
42
|
36
|
43
|
38
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
156
|
156
|
170
|
170
|
|
| Total Assets |
241
N/A
|
247
+2%
|
262
+6%
|
288
+10%
|
306
+6%
|
1 156
+277%
|
1 249
+8%
|
1 195
-4%
|
1 123
-6%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
70
|
81
|
86
|
78
|
84
|
219
|
199
|
199
|
153
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
14
|
19
|
23
|
14
|
16
|
38
|
61
|
47
|
53
|
|
| Other Current Liabilities |
62
|
22
|
20
|
23
|
29
|
88
|
92
|
109
|
71
|
|
| Total Current Liabilities |
146
|
122
|
128
|
114
|
130
|
345
|
352
|
355
|
277
|
|
| Long-Term Debt |
12
|
38
|
31
|
27
|
19
|
225
|
239
|
117
|
108
|
|
| Deferred Income Tax |
1
|
1
|
1
|
1
|
1
|
63
|
62
|
54
|
53
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
11
|
11
|
13
|
16
|
13
|
177
|
153
|
162
|
142
|
|
| Total Liabilities |
170
N/A
|
170
+0%
|
173
+2%
|
159
-8%
|
163
+3%
|
810
+397%
|
805
-1%
|
687
-15%
|
579
-16%
|
|
| Equity | ||||||||||
| Common Stock |
10
|
10
|
10
|
13
|
13
|
18
|
18
|
18
|
18
|
|
| Retained Earnings |
55
|
65
|
77
|
86
|
105
|
135
|
237
|
307
|
340
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
28
|
28
|
188
|
188
|
188
|
188
|
|
| Unrealized Security Profit/Loss |
6
|
1
|
1
|
2
|
2
|
4
|
0
|
5
|
2
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
71
N/A
|
76
+7%
|
89
+17%
|
129
+45%
|
143
+11%
|
346
+141%
|
444
+28%
|
508
+14%
|
544
+7%
|
|
| Total Liabilities & Equity |
241
N/A
|
247
+2%
|
262
+6%
|
288
+10%
|
306
+6%
|
1 156
+277%
|
1 249
+8%
|
1 195
-4%
|
1 123
-6%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
17
|
17
|
17
|
20
|
20
|
29
|
29
|
29
|
29
|
|