Induct AS
OSE:INDCT
Balance Sheet
Balance Sheet Decomposition
Induct AS
Induct AS
Balance Sheet
Induct AS
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1
|
0
|
2
|
2
|
2
|
2
|
4
|
4
|
0
|
0
|
|
| Cash |
1
|
0
|
2
|
2
|
2
|
2
|
4
|
4
|
0
|
0
|
|
| Total Receivables |
4
|
3
|
3
|
6
|
5
|
6
|
5
|
5
|
6
|
5
|
|
| Accounts Receivables |
2
|
2
|
2
|
3
|
4
|
0
|
0
|
3
|
0
|
0
|
|
| Other Receivables |
2
|
2
|
1
|
3
|
1
|
0
|
0
|
2
|
0
|
0
|
|
| Total Current Assets |
5
|
4
|
5
|
8
|
7
|
7
|
9
|
9
|
7
|
6
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
14
|
13
|
12
|
13
|
12
|
11
|
13
|
30
|
39
|
38
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
21
|
16
|
|
| Note Receivable |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
21
|
16
|
|
| Total Assets |
25
N/A
|
17
-33%
|
18
+8%
|
21
+13%
|
18
-10%
|
18
0%
|
22
+19%
|
80
+265%
|
67
-17%
|
61
-9%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
2
|
10
|
3
|
4
|
5
|
0
|
0
|
2
|
5
|
6
|
|
| Accrued Liabilities |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Other Current Liabilities |
9
|
14
|
4
|
4
|
6
|
9
|
12
|
51
|
10
|
11
|
|
| Total Current Liabilities |
11
|
25
|
7
|
9
|
12
|
9
|
12
|
53
|
16
|
19
|
|
| Long-Term Debt |
6
|
9
|
3
|
3
|
2
|
0
|
0
|
6
|
5
|
4
|
|
| Other Liabilities |
4
|
0
|
0
|
2
|
4
|
7
|
5
|
5
|
23
|
12
|
|
| Total Liabilities |
22
N/A
|
34
+58%
|
11
-67%
|
13
+19%
|
17
+29%
|
16
-8%
|
17
+9%
|
65
+281%
|
45
-31%
|
35
-22%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Retained Earnings |
29
|
51
|
60
|
74
|
87
|
94
|
96
|
9
|
0
|
0
|
|
| Additional Paid In Capital |
32
|
33
|
67
|
81
|
88
|
96
|
99
|
23
|
24
|
24
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
|
| Total Equity |
3
N/A
|
17
N/A
|
7
N/A
|
7
+4%
|
2
-79%
|
3
+84%
|
5
+75%
|
15
+213%
|
23
+50%
|
26
+13%
|
|
| Total Liabilities & Equity |
25
N/A
|
17
-33%
|
18
+8%
|
21
+13%
|
18
-10%
|
18
0%
|
22
+19%
|
80
+265%
|
67
-17%
|
61
-9%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
4
|
4
|
7
|
8
|
10
|
11
|
13
|
13
|
19
|
24
|
|