TPC Power Holding PCL
SET:TPCH
Balance Sheet
Balance Sheet Decomposition
TPC Power Holding PCL
TPC Power Holding PCL
Balance Sheet
TPC Power Holding PCL
| 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 |
10
|
143
|
1 226
|
54
|
203
|
158
|
86
|
65
|
44
|
493
|
178
|
267
|
374
|
|
| Cash |
10
|
0
|
1 226
|
54
|
203
|
158
|
86
|
65
|
44
|
493
|
178
|
267
|
374
|
|
| Cash Equivalents |
0
|
143
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
101
|
139
|
700
|
392
|
185
|
156
|
85
|
0
|
150
|
0
|
0
|
21
|
|
| Total Receivables |
21
|
132
|
92
|
241
|
382
|
469
|
497
|
782
|
676
|
811
|
1 075
|
1 649
|
1 658
|
|
| Accounts Receivables |
0
|
42
|
49
|
97
|
168
|
227
|
301
|
309
|
365
|
427
|
492
|
401
|
437
|
|
| Other Receivables |
21
|
90
|
43
|
144
|
214
|
241
|
196
|
473
|
312
|
384
|
583
|
1 248
|
1 222
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
12
|
34
|
77
|
55
|
50
|
52
|
|
| Other Current Assets |
21
|
10
|
144
|
270
|
186
|
23
|
356
|
152
|
68
|
62
|
44
|
13
|
16
|
|
| Total Current Assets |
53
|
386
|
1 602
|
1 266
|
1 163
|
835
|
1 099
|
1 095
|
823
|
1 592
|
1 351
|
1 979
|
2 121
|
|
| PP&E Net |
617
|
702
|
1 256
|
1 847
|
2 853
|
3 698
|
4 232
|
6 071
|
7 270
|
7 196
|
7 206
|
4 377
|
4 160
|
|
| PP&E Gross |
617
|
702
|
1 256
|
1 847
|
2 853
|
3 698
|
4 232
|
6 071
|
7 270
|
7 196
|
7 206
|
4 377
|
4 160
|
|
| Accumulated Depreciation |
0
|
24
|
51
|
83
|
145
|
246
|
397
|
556
|
783
|
1 134
|
1 481
|
1 504
|
1 765
|
|
| Intangible Assets |
8
|
8
|
9
|
10
|
10
|
12
|
9
|
8
|
0
|
1
|
1
|
11
|
19
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
28
|
28
|
8
|
8
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
|
| Long-Term Investments |
0
|
60
|
58
|
107
|
345
|
503
|
489
|
484
|
469
|
529
|
470
|
876
|
838
|
|
| Other Long-Term Assets |
1
|
27
|
41
|
65
|
81
|
95
|
120
|
162
|
98
|
180
|
201
|
518
|
651
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
28
|
28
|
8
|
8
|
|
| Total Assets |
679
N/A
|
1 182
+74%
|
2 966
+151%
|
3 294
+11%
|
4 453
+35%
|
5 143
+15%
|
5 951
+16%
|
7 822
+31%
|
8 688
+11%
|
9 527
+10%
|
9 258
-3%
|
7 771
-16%
|
7 799
+0%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
1
|
20
|
24
|
43
|
73
|
102
|
96
|
111
|
139
|
177
|
161
|
159
|
135
|
|
| Accrued Liabilities |
3
|
0
|
8
|
15
|
18
|
40
|
51
|
68
|
98
|
89
|
80
|
166
|
84
|
|
| Short-Term Debt |
5
|
0
|
99
|
0
|
0
|
0
|
0
|
202
|
253
|
191
|
162
|
25
|
83
|
|
| Current Portion of Long-Term Debt |
0
|
75
|
75
|
138
|
140
|
284
|
332
|
549
|
558
|
674
|
692
|
2 028
|
1 648
|
|
| Other Current Liabilities |
2
|
11
|
33
|
65
|
100
|
231
|
337
|
149
|
544
|
182
|
87
|
28
|
15
|
|
| Total Current Liabilities |
11
|
106
|
239
|
261
|
331
|
658
|
816
|
1 079
|
1 592
|
1 314
|
1 182
|
2 406
|
1 964
|
|
| Long-Term Debt |
439
|
416
|
732
|
861
|
1 550
|
1 697
|
1 845
|
2 865
|
3 030
|
4 434
|
4 125
|
1 440
|
2 047
|
|
| Minority Interest |
75
|
83
|
225
|
366
|
462
|
583
|
765
|
906
|
1 083
|
863
|
873
|
614
|
544
|
|
| Other Liabilities |
0
|
3
|
48
|
35
|
134
|
33
|
21
|
170
|
16
|
31
|
34
|
11
|
15
|
|
| Total Liabilities |
526
N/A
|
608
+16%
|
1 244
+105%
|
1 523
+22%
|
2 477
+63%
|
2 972
+20%
|
3 447
+16%
|
5 020
+46%
|
5 721
+14%
|
6 641
+16%
|
6 214
-6%
|
4 470
-28%
|
4 570
+2%
|
|
| Equity | ||||||||||||||
| Common Stock |
153
|
311
|
400
|
401
|
401
|
401
|
401
|
401
|
401
|
401
|
401
|
401
|
401
|
|
| Retained Earnings |
0
|
24
|
55
|
103
|
304
|
499
|
831
|
1 130
|
1 297
|
1 251
|
1 409
|
1 654
|
1 582
|
|
| Additional Paid In Capital |
0
|
223
|
1 252
|
1 254
|
1 254
|
1 254
|
1 254
|
1 254
|
1 254
|
1 254
|
1 254
|
1 254
|
1 254
|
|
| Unrealized Security Profit/Loss |
0
|
16
|
16
|
13
|
16
|
16
|
16
|
15
|
15
|
20
|
20
|
8
|
8
|
|
| Total Equity |
153
N/A
|
574
+275%
|
1 723
+200%
|
1 772
+3%
|
1 976
+12%
|
2 171
+10%
|
2 503
+15%
|
2 801
+12%
|
2 967
+6%
|
2 886
-3%
|
3 044
+5%
|
3 301
+8%
|
3 229
-2%
|
|
| Total Liabilities & Equity |
679
N/A
|
1 182
+74%
|
2 966
+151%
|
3 294
+11%
|
4 453
+35%
|
5 143
+15%
|
5 951
+16%
|
7 822
+31%
|
8 688
+11%
|
9 527
+10%
|
9 258
-3%
|
7 771
-16%
|
7 799
+0%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
153
|
311
|
400
|
401
|
401
|
401
|
401
|
401
|
401
|
401
|
401
|
401
|
401
|
|