Otello Corporation ASA
OSE:OTEC
Balance Sheet
Balance Sheet Decomposition
Otello Corporation ASA
Otello Corporation ASA
Balance Sheet
Otello Corporation ASA
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
90
|
217
|
84
|
26
|
27
|
41
|
79
|
18
|
15
|
10
|
|
| Cash Equivalents |
90
|
217
|
84
|
26
|
27
|
41
|
79
|
18
|
15
|
10
|
|
| Total Receivables |
231
|
183
|
125
|
82
|
90
|
97
|
194
|
2
|
0
|
0
|
|
| Accounts Receivables |
197
|
155
|
112
|
67
|
81
|
90
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
34
|
28
|
14
|
15
|
9
|
6
|
194
|
1
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
8
|
3
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
329
|
402
|
211
|
110
|
118
|
139
|
273
|
20
|
15
|
11
|
|
| PP&E Net |
28
|
8
|
11
|
8
|
13
|
9
|
1
|
1
|
0
|
0
|
|
| PP&E Gross |
28
|
8
|
11
|
8
|
13
|
9
|
1
|
1
|
0
|
0
|
|
| Accumulated Depreciation |
35
|
7
|
13
|
17
|
20
|
23
|
6
|
6
|
6
|
0
|
|
| Intangible Assets |
130
|
84
|
60
|
28
|
22
|
13
|
0
|
0
|
0
|
0
|
|
| Goodwill |
390
|
322
|
323
|
232
|
231
|
220
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
3
|
8
|
14
|
14
|
17
|
19
|
90
|
89
|
95
|
70
|
|
| Other Long-Term Assets |
27
|
13
|
17
|
41
|
33
|
26
|
1
|
0
|
0
|
0
|
|
| Other Assets |
390
|
322
|
323
|
232
|
231
|
220
|
0
|
0
|
0
|
0
|
|
| Total Assets |
906
N/A
|
837
-8%
|
637
-24%
|
434
-32%
|
435
+0%
|
425
-2%
|
365
-14%
|
110
-70%
|
110
+0%
|
80
-27%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
43
|
36
|
35
|
23
|
23
|
26
|
0
|
0
|
0
|
0
|
|
| Accrued Liabilities |
10
|
7
|
3
|
2
|
1
|
1
|
2
|
2
|
1
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
6
|
1
|
0
|
0
|
4
|
38
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
264
|
107
|
92
|
43
|
44
|
51
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
323
|
151
|
130
|
68
|
72
|
116
|
3
|
2
|
1
|
0
|
|
| Long-Term Debt |
156
|
100
|
0
|
0
|
23
|
1
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
13
|
9
|
6
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
60
|
57
|
33
|
2
|
1
|
2
|
1
|
0
|
0
|
1
|
|
| Total Liabilities |
551
N/A
|
317
-42%
|
169
-47%
|
71
-58%
|
98
+38%
|
119
+21%
|
14
-88%
|
2
-82%
|
1
-51%
|
1
+14%
|
|
| Equity | |||||||||||
| Common Stock |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
38
|
49
|
51
|
52
|
55
|
64
|
0
|
0
|
0
|
0
|
|
| Additional Paid In Capital |
343
|
349
|
349
|
348
|
348
|
348
|
146
|
115
|
115
|
115
|
|
| Treasury Stock |
0
|
35
|
62
|
68
|
69
|
69
|
0
|
0
|
3
|
6
|
|
| Other Equity |
7
|
157
|
131
|
31
|
3
|
36
|
205
|
8
|
3
|
30
|
|
| Total Equity |
355
N/A
|
520
+46%
|
468
-10%
|
363
-22%
|
337
-7%
|
307
-9%
|
351
+15%
|
107
-69%
|
109
+2%
|
79
-28%
|
|
| Total Liabilities & Equity |
906
N/A
|
837
-8%
|
637
-24%
|
434
-32%
|
435
+0%
|
425
-2%
|
365
-14%
|
110
-70%
|
110
+0%
|
80
-27%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
145
|
148
|
141
|
139
|
138
|
138
|
101
|
91
|
88
|
87
|
|