TKS Technologies PCL
SET:TKS
Balance Sheet
Balance Sheet Decomposition
TKS Technologies PCL
TKS Technologies PCL
Balance Sheet
TKS Technologies PCL
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents |
5
|
13
|
80
|
62
|
79
|
145
|
309
|
8
|
26
|
100
|
72
|
110
|
2
|
214
|
76
|
47
|
44
|
100
|
163
|
109
|
211
|
152
|
175
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
72
|
101
|
0
|
210
|
68
|
43
|
41
|
100
|
163
|
106
|
190
|
121
|
174
|
|
| Cash Equivalents |
5
|
13
|
80
|
62
|
79
|
145
|
309
|
8
|
26
|
0
|
0
|
9
|
2
|
3
|
9
|
4
|
2
|
0
|
0
|
2
|
21
|
30
|
0
|
|
| Short-Term Investments |
0
|
0
|
57
|
35
|
11
|
3
|
0
|
0
|
0
|
0
|
0
|
95
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
489
|
0
|
0
|
|
| Total Receivables |
822
|
1 100
|
1 080
|
1 260
|
1 178
|
1 496
|
1 491
|
173
|
187
|
188
|
256
|
284
|
254
|
258
|
364
|
279
|
348
|
443
|
330
|
1 321
|
282
|
244
|
300
|
|
| Accounts Receivables |
806
|
1 061
|
817
|
845
|
879
|
1 479
|
1 485
|
173
|
187
|
188
|
243
|
259
|
249
|
253
|
271
|
271
|
334
|
396
|
320
|
294
|
265
|
195
|
209
|
|
| Other Receivables |
16
|
39
|
263
|
415
|
300
|
16
|
6
|
0
|
0
|
0
|
13
|
26
|
4
|
5
|
93
|
8
|
14
|
47
|
10
|
1 027
|
17
|
48
|
91
|
|
| Inventory |
669
|
603
|
798
|
891
|
907
|
1 121
|
1 257
|
124
|
121
|
142
|
121
|
124
|
109
|
109
|
119
|
121
|
229
|
265
|
175
|
116
|
94
|
93
|
98
|
|
| Other Current Assets |
23
|
10
|
19
|
58
|
37
|
42
|
54
|
4
|
9
|
8
|
0
|
5
|
0
|
8
|
5
|
3
|
21
|
22
|
16
|
11
|
0
|
0
|
0
|
|
| Total Current Assets |
1 518
|
1 726
|
2 033
|
2 306
|
2 211
|
2 807
|
3 111
|
310
|
342
|
438
|
448
|
619
|
559
|
599
|
563
|
450
|
642
|
830
|
685
|
1 556
|
1 077
|
489
|
573
|
|
| PP&E Net |
547
|
545
|
602
|
819
|
1 186
|
1 296
|
1 296
|
869
|
851
|
679
|
649
|
684
|
685
|
605
|
526
|
534
|
1 489
|
1 428
|
1 413
|
598
|
566
|
514
|
461
|
|
| PP&E Gross |
547
|
545
|
602
|
819
|
1 186
|
1 296
|
1 296
|
869
|
851
|
679
|
649
|
684
|
685
|
605
|
526
|
534
|
1 489
|
1 428
|
1 413
|
598
|
566
|
514
|
461
|
|
| Accumulated Depreciation |
208
|
258
|
367
|
417
|
501
|
570
|
685
|
575
|
637
|
633
|
710
|
823
|
0
|
969
|
1 053
|
1 007
|
1 076
|
1 075
|
981
|
1 027
|
1 046
|
1 090
|
1 179
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
13
|
9
|
5
|
2
|
1
|
1
|
0
|
75
|
71
|
64
|
40
|
25
|
25
|
25
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
490
|
490
|
490
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
70
|
59
|
66
|
56
|
66
|
58
|
|
| Long-Term Investments |
92
|
227
|
226
|
167
|
197
|
220
|
218
|
707
|
772
|
931
|
1 160
|
1 197
|
1 047
|
1 104
|
1 205
|
1 317
|
1 291
|
1 320
|
1 413
|
5 518
|
4 031
|
3 964
|
3 292
|
|
| Other Long-Term Assets |
59
|
46
|
47
|
49
|
57
|
77
|
115
|
72
|
18
|
3
|
7
|
14
|
2
|
9
|
13
|
10
|
55
|
31
|
34
|
29
|
39
|
39
|
36
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
490
|
490
|
490
|
0
|
0
|
0
|
0
|
|
| Total Assets |
2 216
N/A
|
2 545
+15%
|
2 908
+14%
|
3 340
+15%
|
3 651
+9%
|
4 403
+21%
|
4 742
+8%
|
1 958
-59%
|
1 986
+1%
|
2 064
+4%
|
2 273
+10%
|
2 518
+11%
|
2 294
-9%
|
2 317
+1%
|
2 308
0%
|
2 312
+0%
|
4 074
+76%
|
4 240
+4%
|
4 158
-2%
|
7 807
+88%
|
5 794
-26%
|
5 096
-12%
|
4 445
-13%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
401
|
471
|
605
|
665
|
628
|
785
|
676
|
153
|
139
|
124
|
140
|
141
|
148
|
149
|
204
|
191
|
192
|
212
|
149
|
103
|
150
|
97
|
97
|
|
| Accrued Liabilities |
45
|
55
|
49
|
91
|
103
|
111
|
78
|
8
|
15
|
31
|
26
|
38
|
0
|
38
|
64
|
35
|
52
|
70
|
49
|
83
|
0
|
0
|
0
|
|
| Short-Term Debt |
941
|
858
|
988
|
1 244
|
1 113
|
1 468
|
1 847
|
631
|
1
|
0
|
2
|
115
|
0
|
0
|
0
|
42
|
275
|
417
|
475
|
337
|
289
|
440
|
465
|
|
| Current Portion of Long-Term Debt |
49
|
55
|
57
|
57
|
180
|
192
|
186
|
155
|
68
|
80
|
98
|
69
|
70
|
70
|
77
|
66
|
269
|
240
|
213
|
177
|
195
|
203
|
125
|
|
| Other Current Liabilities |
46
|
73
|
82
|
129
|
80
|
92
|
60
|
13
|
14
|
19
|
26
|
50
|
45
|
31
|
22
|
30
|
59
|
51
|
68
|
1 071
|
222
|
119
|
207
|
|
| Total Current Liabilities |
1 483
|
1 511
|
1 780
|
2 185
|
2 104
|
2 648
|
2 846
|
960
|
236
|
253
|
292
|
413
|
314
|
288
|
368
|
364
|
847
|
990
|
953
|
1 770
|
856
|
858
|
894
|
|
| Long-Term Debt |
187
|
191
|
174
|
211
|
466
|
566
|
447
|
255
|
876
|
712
|
614
|
556
|
489
|
419
|
184
|
83
|
431
|
593
|
558
|
471
|
389
|
217
|
95
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
0
|
51
|
42
|
43
|
363
|
28
|
6
|
13
|
|
| Minority Interest |
186
|
227
|
321
|
333
|
385
|
460
|
725
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
168
|
25
|
22
|
13
|
20
|
26
|
43
|
|
| Other Liabilities |
5
|
5
|
9
|
11
|
21
|
12
|
13
|
0
|
0
|
5
|
9
|
14
|
19
|
21
|
29
|
30
|
104
|
122
|
79
|
63
|
56
|
55
|
55
|
|
| Total Liabilities |
1 861
N/A
|
1 933
+4%
|
2 283
+18%
|
2 740
+20%
|
2 976
+9%
|
3 687
+24%
|
4 031
+9%
|
1 215
-70%
|
1 113
-8%
|
969
-13%
|
915
-6%
|
1 019
+11%
|
822
-19%
|
729
-11%
|
581
-20%
|
477
-18%
|
1 601
+236%
|
1 771
+11%
|
1 655
-7%
|
2 680
+62%
|
1 349
-50%
|
1 163
-14%
|
1 101
-5%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
210
|
248
|
248
|
248
|
248
|
248
|
248
|
248
|
248
|
248
|
248
|
298
|
327
|
360
|
360
|
360
|
420
|
462
|
462
|
462
|
508
|
508
|
508
|
|
| Retained Earnings |
87
|
129
|
133
|
168
|
224
|
259
|
232
|
261
|
370
|
525
|
632
|
747
|
850
|
934
|
1 070
|
1 173
|
1 319
|
1 280
|
1 305
|
2 494
|
3 114
|
3 207
|
2 804
|
|
| Additional Paid In Capital |
49
|
154
|
154
|
155
|
155
|
155
|
155
|
155
|
155
|
199
|
199
|
199
|
199
|
199
|
199
|
199
|
739
|
739
|
739
|
739
|
739
|
739
|
739
|
|
| Unrealized Security Profit/Loss |
10
|
81
|
89
|
29
|
48
|
55
|
52
|
52
|
73
|
0
|
0
|
148
|
14
|
13
|
13
|
10
|
13
|
18
|
16
|
1 389
|
59
|
540
|
642
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
60
|
60
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
103
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
84
|
87
|
87
|
123
|
279
|
107
|
110
|
109
|
111
|
113
|
8
|
5
|
13
|
44
|
25
|
19
|
38
|
|
| Total Equity |
355
N/A
|
612
+72%
|
625
+2%
|
600
-4%
|
675
+13%
|
717
+6%
|
711
-1%
|
742
+4%
|
873
+18%
|
1 094
+25%
|
1 358
+24%
|
1 499
+10%
|
1 472
-2%
|
1 589
+8%
|
1 727
+9%
|
1 835
+6%
|
2 473
+35%
|
2 469
0%
|
2 502
+1%
|
5 128
+105%
|
4 445
-13%
|
3 934
-12%
|
3 345
-15%
|
|
| Total Liabilities & Equity |
2 216
N/A
|
2 545
+15%
|
2 908
+14%
|
3 340
+15%
|
3 651
+9%
|
4 403
+21%
|
4 742
+8%
|
1 958
-59%
|
1 986
+1%
|
2 064
+4%
|
2 273
+10%
|
2 518
+11%
|
2 294
-9%
|
2 317
+1%
|
2 308
0%
|
2 312
+0%
|
4 074
+76%
|
4 240
+4%
|
4 158
-2%
|
7 807
+88%
|
5 794
-26%
|
5 096
-12%
|
4 445
-13%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
341
|
402
|
402
|
403
|
403
|
403
|
375
|
375
|
375
|
403
|
403
|
403
|
403
|
403
|
443
|
443
|
508
|
508
|
508
|
508
|
508
|
508
|
496
|
|