TPI Polene Power PCL
SET:TPIPP
Balance Sheet
Balance Sheet Decomposition
TPI Polene Power PCL
TPI Polene Power PCL
Balance Sheet
TPI Polene Power 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
42
|
59
|
179
|
114
|
286
|
456
|
450
|
690
|
1 791
|
929
|
2 003
|
2 434
|
2 988
|
3 714
|
|
| Cash |
42
|
59
|
179
|
114
|
286
|
456
|
450
|
690
|
1 791
|
929
|
2 003
|
935
|
1 785
|
1 811
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 499
|
1 204
|
1 903
|
|
| Short-Term Investments |
0
|
0
|
38
|
0
|
0
|
3 775
|
3 961
|
2 651
|
1 496
|
3 495
|
1 134
|
1 985
|
0
|
419
|
|
| Total Receivables |
1 573
|
1 990
|
1 511
|
1 708
|
880
|
891
|
1 671
|
2 264
|
2 614
|
3 078
|
1 896
|
2 059
|
3 975
|
2 159
|
|
| Accounts Receivables |
1 213
|
1 325
|
1 281
|
1 679
|
823
|
737
|
1 531
|
2 148
|
2 426
|
2 561
|
1 574
|
1 727
|
2 735
|
1 724
|
|
| Other Receivables |
360
|
665
|
230
|
29
|
58
|
154
|
140
|
116
|
189
|
517
|
322
|
332
|
1 240
|
435
|
|
| Inventory |
377
|
407
|
1 598
|
440
|
393
|
449
|
588
|
1 053
|
1 249
|
1 591
|
1 931
|
1 824
|
1 545
|
1 452
|
|
| Other Current Assets |
24
|
8
|
280
|
12
|
146
|
268
|
12
|
10
|
8
|
12
|
38
|
180
|
0
|
0
|
|
| Total Current Assets |
2 016
|
2 463
|
3 605
|
2 274
|
1 705
|
5 840
|
6 682
|
6 667
|
7 158
|
9 105
|
7 002
|
8 482
|
8 508
|
7 743
|
|
| PP&E Net |
3 616
|
4 197
|
9 133
|
10 165
|
16 268
|
21 607
|
24 750
|
30 887
|
36 315
|
38 561
|
42 700
|
50 395
|
57 065
|
60 559
|
|
| PP&E Gross |
3 616
|
4 197
|
9 133
|
10 165
|
16 268
|
21 607
|
24 750
|
30 887
|
36 315
|
38 561
|
42 700
|
50 395
|
57 065
|
60 559
|
|
| Accumulated Depreciation |
576
|
857
|
1 423
|
1 456
|
1 818
|
2 152
|
2 633
|
3 440
|
4 281
|
5 159
|
6 074
|
7 046
|
8 039
|
9 126
|
|
| Note Receivable |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1 231
|
1 211
|
72
|
50
|
5
|
5
|
5
|
187
|
188
|
671
|
736
|
740
|
678
|
376
|
|
| Other Long-Term Assets |
334
|
305
|
459
|
185
|
190
|
115
|
104
|
112
|
114
|
148
|
141
|
149
|
151
|
144
|
|
| Total Assets |
7 198
N/A
|
8 176
+14%
|
13 269
+62%
|
12 674
-4%
|
18 169
+43%
|
27 567
+52%
|
31 541
+14%
|
37 853
+20%
|
43 775
+16%
|
48 485
+11%
|
50 579
+4%
|
59 767
+18%
|
66 402
+11%
|
68 821
+4%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
114
|
127
|
2 155
|
86
|
97
|
173
|
377
|
440
|
433
|
430
|
743
|
336
|
406
|
510
|
|
| Accrued Liabilities |
44
|
48
|
58
|
34
|
29
|
34
|
77
|
114
|
229
|
273
|
437
|
509
|
185
|
146
|
|
| Short-Term Debt |
521
|
250
|
773
|
0
|
30
|
0
|
0
|
0
|
240
|
0
|
0
|
0
|
418
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
306
|
0
|
165
|
0
|
0
|
0
|
4 015
|
4 020
|
3 025
|
4 040
|
39
|
7 478
|
|
| Other Current Liabilities |
493
|
779
|
1 342
|
1 843
|
2 504
|
2 957
|
1 783
|
1 781
|
868
|
335
|
909
|
1 906
|
2 859
|
1 957
|
|
| Total Current Liabilities |
1 172
|
1 205
|
4 635
|
1 962
|
2 825
|
3 164
|
2 237
|
2 334
|
5 784
|
5 058
|
5 115
|
6 791
|
3 908
|
10 091
|
|
| Long-Term Debt |
0
|
612
|
2 751
|
1 635
|
6 860
|
0
|
4 000
|
8 000
|
8 645
|
12 154
|
13 753
|
19 632
|
27 616
|
22 157
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
12
|
31
|
34
|
31
|
163
|
188
|
256
|
408
|
418
|
421
|
147
|
142
|
138
|
159
|
|
| Total Liabilities |
1 184
N/A
|
1 848
+56%
|
7 421
+302%
|
3 628
-51%
|
9 848
+171%
|
3 353
-66%
|
6 493
+94%
|
10 742
+65%
|
14 847
+38%
|
17 634
+19%
|
19 015
+8%
|
26 566
+40%
|
31 662
+19%
|
32 406
+2%
|
|
| Equity | |||||||||||||||
| Common Stock |
4 060
|
4 060
|
4 151
|
5 900
|
5 900
|
8 400
|
8 400
|
8 400
|
8 400
|
8 400
|
8 400
|
8 400
|
8 400
|
8 400
|
|
| Retained Earnings |
1 954
|
2 268
|
1 688
|
2 705
|
2 421
|
1 233
|
2 067
|
4 130
|
5 947
|
7 871
|
8 584
|
10 221
|
11 759
|
13 434
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
14 581
|
14 581
|
14 581
|
14 581
|
14 581
|
14 581
|
14 581
|
14 581
|
14 581
|
|
| Other Equity |
0
|
0
|
9
|
440
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
6 014
N/A
|
6 328
+5%
|
5 848
-8%
|
9 045
+55%
|
8 321
-8%
|
24 214
+191%
|
25 048
+3%
|
27 110
+8%
|
28 928
+7%
|
30 852
+7%
|
31 564
+2%
|
33 202
+5%
|
34 740
+5%
|
36 415
+5%
|
|
| Total Liabilities & Equity |
7 198
N/A
|
8 176
+14%
|
13 269
+62%
|
12 674
-4%
|
18 169
+43%
|
27 567
+52%
|
31 541
+14%
|
37 853
+20%
|
43 775
+16%
|
48 485
+11%
|
50 579
+4%
|
59 767
+18%
|
66 402
+11%
|
68 821
+4%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
4 900
|
4 900
|
4 151
|
5 900
|
5 900
|
8 400
|
8 400
|
8 400
|
8 400
|
8 400
|
8 400
|
8 400
|
8 400
|
8 400
|
|