Take Off SpA
MIL:TKO
Balance Sheet
Balance Sheet Decomposition
Take Off SpA
Take Off SpA
Balance Sheet
Take Off SpA
| Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|
| Assets | ||||
| Cash & Cash Equivalents |
15
|
26
|
19
|
|
| Cash |
15
|
26
|
19
|
|
| Cash Equivalents |
0
|
0
|
0
|
|
| Total Receivables |
1
|
2
|
1
|
|
| Accounts Receivables |
0
|
0
|
0
|
|
| Other Receivables |
1
|
1
|
1
|
|
| Inventory |
11
|
9
|
14
|
|
| Other Current Assets |
0
|
0
|
0
|
|
| Total Current Assets |
27
|
37
|
35
|
|
| PP&E Net |
10
|
8
|
11
|
|
| PP&E Gross |
10
|
8
|
11
|
|
| Accumulated Depreciation |
3
|
5
|
7
|
|
| Intangible Assets |
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
1
|
|
| Other Long-Term Assets |
2
|
1
|
1
|
|
| Total Assets |
39
N/A
|
47
+19%
|
47
+0%
|
|
| Liabilities | ||||
| Accounts Payable |
7
|
5
|
6
|
|
| Accrued Liabilities |
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3
|
4
|
5
|
|
| Other Current Liabilities |
5
|
3
|
3
|
|
| Total Current Liabilities |
14
|
12
|
14
|
|
| Long-Term Debt |
11
|
9
|
7
|
|
| Deferred Income Tax |
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
|
| Other Liabilities |
2
|
2
|
2
|
|
| Total Liabilities |
27
N/A
|
23
-16%
|
22
-3%
|
|
| Equity | ||||
| Common Stock |
1
|
2
|
2
|
|
| Retained Earnings |
9
|
8
|
9
|
|
| Additional Paid In Capital |
0
|
12
|
12
|
|
| Other Equity |
2
|
2
|
2
|
|
| Total Equity |
12
N/A
|
24
+100%
|
24
+3%
|
|
| Total Liabilities & Equity |
39
N/A
|
47
+19%
|
47
+0%
|
|
| Shares Outstanding | ||||
| Common Shares Outstanding |
16
|
16
|
16
|
|