Inter Pharma PCL
SET:IP
Balance Sheet
Balance Sheet Decomposition
Inter Pharma PCL
Inter Pharma PCL
Balance Sheet
Inter Pharma PCL
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
9
|
6
|
36
|
32
|
343
|
152
|
174
|
776
|
412
|
0
|
|
| Cash |
9
|
6
|
36
|
32
|
343
|
152
|
174
|
776
|
412
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
|
| Total Receivables |
10
|
41
|
38
|
84
|
105
|
156
|
293
|
392
|
425
|
447
|
|
| Accounts Receivables |
7
|
14
|
35
|
79
|
90
|
124
|
258
|
340
|
337
|
0
|
|
| Other Receivables |
3
|
27
|
3
|
5
|
15
|
32
|
35
|
52
|
88
|
0
|
|
| Inventory |
3
|
19
|
14
|
56
|
51
|
108
|
192
|
333
|
345
|
330
|
|
| Other Current Assets |
1
|
1
|
1
|
3
|
6
|
1
|
7
|
13
|
20
|
19
|
|
| Total Current Assets |
24
|
68
|
89
|
176
|
505
|
417
|
667
|
1 515
|
1 203
|
982
|
|
| PP&E Net |
5
|
5
|
7
|
11
|
10
|
255
|
457
|
881
|
929
|
1 150
|
|
| PP&E Gross |
5
|
5
|
7
|
11
|
10
|
255
|
457
|
881
|
929
|
0
|
|
| Accumulated Depreciation |
2
|
4
|
3
|
3
|
4
|
38
|
54
|
298
|
339
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
1
|
49
|
55
|
168
|
197
|
204
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
22
|
22
|
478
|
478
|
478
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
6
|
6
|
5
|
5
|
0
|
10
|
9
|
44
|
134
|
|
| Other Long-Term Assets |
0
|
1
|
3
|
4
|
5
|
13
|
116
|
39
|
23
|
30
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
22
|
22
|
478
|
478
|
478
|
|
| Total Assets |
29
N/A
|
80
+177%
|
105
+31%
|
195
+87%
|
526
+169%
|
756
+44%
|
1 327
+75%
|
3 090
+133%
|
2 952
-4%
|
3 021
+2%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
2
|
13
|
7
|
43
|
17
|
59
|
70
|
194
|
201
|
185
|
|
| Accrued Liabilities |
1
|
0
|
0
|
13
|
8
|
12
|
16
|
35
|
47
|
46
|
|
| Short-Term Debt |
0
|
0
|
0
|
12
|
9
|
11
|
131
|
49
|
46
|
80
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
16
|
36
|
103
|
93
|
82
|
|
| Other Current Liabilities |
3
|
20
|
17
|
20
|
22
|
63
|
83
|
118
|
92
|
134
|
|
| Total Current Liabilities |
7
|
33
|
24
|
87
|
56
|
160
|
336
|
498
|
479
|
526
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
93
|
189
|
387
|
260
|
233
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
59
|
58
|
|
| Minority Interest |
0
|
9
|
5
|
6
|
10
|
17
|
22
|
190
|
205
|
217
|
|
| Other Liabilities |
0
|
1
|
2
|
1
|
4
|
16
|
19
|
33
|
36
|
49
|
|
| Total Liabilities |
8
N/A
|
43
+469%
|
31
-27%
|
95
+203%
|
70
-26%
|
286
+308%
|
565
+97%
|
1 164
+106%
|
1 039
-11%
|
1 084
+4%
|
|
| Equity | |||||||||||
| Common Stock |
5
|
5
|
40
|
65
|
103
|
103
|
149
|
186
|
186
|
303
|
|
| Retained Earnings |
16
|
32
|
33
|
36
|
66
|
80
|
139
|
260
|
247
|
154
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
287
|
287
|
474
|
1 480
|
1 480
|
1 480
|
|
| Total Equity |
21
N/A
|
37
+73%
|
73
+98%
|
101
+37%
|
456
+353%
|
470
+3%
|
762
+62%
|
1 926
+153%
|
1 913
-1%
|
1 937
+1%
|
|
| Total Liabilities & Equity |
29
N/A
|
80
+177%
|
105
+31%
|
195
+87%
|
526
+169%
|
756
+44%
|
1 327
+75%
|
3 090
+133%
|
2 952
-4%
|
3 021
+2%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
10
|
14
|
113
|
183
|
290
|
290
|
484
|
605
|
605
|
605
|
|