Turnkey Communication Services PCL
SET:TKC
Balance Sheet
Balance Sheet Decomposition
Turnkey Communication Services PCL
Turnkey Communication Services PCL
Balance Sheet
Turnkey Communication Services PCL
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
75
|
239
|
148
|
250
|
60
|
623
|
121
|
314
|
|
| Cash |
75
|
239
|
148
|
250
|
60
|
611
|
121
|
314
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
|
| Short-Term Investments |
0
|
4
|
14
|
0
|
5
|
46
|
13
|
14
|
|
| Total Receivables |
430
|
633
|
2 163
|
1 455
|
789
|
1 085
|
2 213
|
2 074
|
|
| Accounts Receivables |
404
|
633
|
2 162
|
1 451
|
787
|
1 082
|
2 150
|
2 003
|
|
| Other Receivables |
27
|
0
|
0
|
3
|
2
|
3
|
63
|
71
|
|
| Inventory |
2 032
|
1 452
|
44
|
26
|
30
|
112
|
13
|
21
|
|
| Other Current Assets |
83
|
93
|
35
|
186
|
118
|
212
|
126
|
301
|
|
| Total Current Assets |
2 619
|
2 421
|
2 403
|
1 917
|
1 003
|
2 077
|
2 486
|
2 725
|
|
| PP&E Net |
29
|
32
|
60
|
92
|
129
|
127
|
129
|
123
|
|
| PP&E Gross |
29
|
32
|
60
|
92
|
129
|
127
|
129
|
123
|
|
| Accumulated Depreciation |
24
|
30
|
37
|
35
|
43
|
54
|
77
|
83
|
|
| Intangible Assets |
2
|
2
|
3
|
5
|
4
|
4
|
5
|
5
|
|
| Note Receivable |
0
|
9
|
11
|
8
|
108
|
93
|
402
|
458
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
86
|
32
|
1 888
|
2 003
|
|
| Other Long-Term Assets |
64
|
140
|
223
|
305
|
124
|
293
|
312
|
202
|
|
| Total Assets |
2 715
N/A
|
2 603
-4%
|
2 701
+4%
|
2 328
-14%
|
1 453
-38%
|
2 626
+81%
|
5 221
+99%
|
5 516
+6%
|
|
| Liabilities | |||||||||
| Accounts Payable |
640
|
1 221
|
1 133
|
496
|
94
|
260
|
181
|
111
|
|
| Accrued Liabilities |
93
|
0
|
315
|
722
|
370
|
207
|
362
|
363
|
|
| Short-Term Debt |
561
|
354
|
448
|
0
|
113
|
5
|
511
|
667
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
2
|
3
|
77
|
2
|
1
|
35
|
|
| Other Current Liabilities |
1 167
|
688
|
165
|
256
|
299
|
193
|
142
|
104
|
|
| Total Current Liabilities |
2 462
|
2 263
|
2 062
|
1 476
|
954
|
666
|
1 196
|
1 280
|
|
| Long-Term Debt |
3
|
5
|
4
|
3
|
2
|
0
|
2
|
51
|
|
| Minority Interest |
3
|
2
|
0
|
0
|
1
|
0
|
1
|
2
|
|
| Other Liabilities |
11
|
50
|
51
|
201
|
130
|
109
|
112
|
124
|
|
| Total Liabilities |
2 474
N/A
|
2 316
-6%
|
2 117
-9%
|
1 681
-21%
|
1 087
-35%
|
776
-29%
|
1 311
+69%
|
1 454
+11%
|
|
| Equity | |||||||||
| Common Stock |
200
|
200
|
200
|
200
|
222
|
300
|
400
|
400
|
|
| Retained Earnings |
41
|
87
|
384
|
447
|
144
|
271
|
387
|
539
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
1 291
|
3 135
|
3 135
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
11
|
11
|
11
|
|
| Total Equity |
241
N/A
|
287
+19%
|
584
+104%
|
647
+11%
|
366
-43%
|
1 851
+405%
|
3 910
+111%
|
4 062
+4%
|
|
| Total Liabilities & Equity |
2 715
N/A
|
2 603
-4%
|
2 701
+4%
|
2 328
-14%
|
1 453
-38%
|
2 626
+81%
|
5 221
+99%
|
5 516
+6%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
300
|
300
|
300
|
300
|
300
|
300
|
400
|
400
|
|