ISDN Holdings Ltd
SGX:I07
Balance Sheet
Balance Sheet Decomposition
ISDN Holdings Ltd
ISDN Holdings Ltd
Balance Sheet
ISDN Holdings Ltd
| 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 |
12
|
8
|
16
|
15
|
19
|
29
|
28
|
25
|
31
|
72
|
39
|
36
|
38
|
39
|
35
|
55
|
59
|
54
|
47
|
54
|
|
| Cash |
0
|
0
|
16
|
15
|
19
|
29
|
28
|
25
|
0
|
39
|
39
|
0
|
38
|
39
|
35
|
55
|
59
|
54
|
47
|
54
|
|
| Cash Equivalents |
12
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
33
|
0
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
10
|
3
|
0
|
3
|
0
|
3
|
3
|
3
|
3
|
3
|
13
|
3
|
|
| Total Receivables |
14
|
15
|
22
|
25
|
33
|
42
|
36
|
44
|
45
|
83
|
0
|
83
|
83
|
91
|
98
|
97
|
110
|
93
|
94
|
104
|
|
| Accounts Receivables |
14
|
14
|
21
|
24
|
31
|
35
|
33
|
41
|
40
|
68
|
0
|
69
|
68
|
73
|
74
|
85
|
103
|
86
|
89
|
97
|
|
| Other Receivables |
0
|
1
|
1
|
2
|
2
|
7
|
3
|
3
|
5
|
15
|
0
|
13
|
15
|
18
|
24
|
12
|
7
|
6
|
6
|
7
|
|
| Inventory |
8
|
10
|
17
|
23
|
20
|
26
|
29
|
26
|
31
|
55
|
0
|
42
|
55
|
64
|
65
|
60
|
78
|
81
|
73
|
67
|
|
| Other Current Assets |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
5
|
1
|
5
|
0
|
1
|
1
|
2
|
2
|
2
|
8
|
9
|
17
|
18
|
|
| Total Current Assets |
33
|
33
|
57
|
64
|
73
|
98
|
94
|
100
|
118
|
178
|
0
|
164
|
178
|
199
|
203
|
217
|
258
|
239
|
244
|
246
|
|
| PP&E Net |
5
|
7
|
8
|
16
|
24
|
25
|
29
|
27
|
28
|
27
|
0
|
28
|
27
|
39
|
44
|
62
|
68
|
63
|
63
|
66
|
|
| PP&E Gross |
5
|
7
|
8
|
16
|
24
|
25
|
29
|
27
|
28
|
27
|
0
|
28
|
27
|
39
|
44
|
62
|
68
|
63
|
63
|
66
|
|
| Accumulated Depreciation |
2
|
2
|
3
|
5
|
6
|
7
|
9
|
10
|
11
|
17
|
0
|
17
|
19
|
20
|
24
|
27
|
26
|
27
|
31
|
32
|
|
| Intangible Assets |
0
|
0
|
1
|
2
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
0
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
34
|
59
|
69
|
77
|
73
|
82
|
|
| Long-Term Investments |
2
|
3
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
19
|
0
|
12
|
19
|
7
|
7
|
7
|
7
|
8
|
7
|
8
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
1
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
|
| Other Assets |
0
|
0
|
0
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
0
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
|
| Total Assets |
40
N/A
|
43
+6%
|
67
+57%
|
94
+41%
|
113
+19%
|
139
+23%
|
139
0%
|
144
+3%
|
164
+14%
|
237
+45%
|
0
N/A
|
217
N/A
|
237
+9%
|
289
+22%
|
302
+5%
|
358
+19%
|
415
+16%
|
400
-4%
|
400
+0%
|
416
+4%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
10
|
8
|
14
|
9
|
16
|
20
|
15
|
16
|
18
|
37
|
52
|
37
|
36
|
34
|
35
|
40
|
44
|
44
|
36
|
42
|
|
| Accrued Liabilities |
0
|
0
|
3
|
5
|
5
|
7
|
8
|
9
|
9
|
14
|
0
|
14
|
16
|
20
|
20
|
19
|
21
|
20
|
11
|
11
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3
|
3
|
6
|
11
|
12
|
17
|
11
|
16
|
13
|
14
|
0
|
13
|
14
|
17
|
22
|
24
|
29
|
25
|
21
|
23
|
|
| Other Current Liabilities |
7
|
7
|
5
|
11
|
12
|
13
|
10
|
9
|
9
|
18
|
0
|
16
|
18
|
17
|
17
|
47
|
56
|
54
|
31
|
37
|
|
| Total Current Liabilities |
20
|
17
|
27
|
36
|
45
|
56
|
44
|
51
|
49
|
85
|
52
|
80
|
85
|
88
|
94
|
129
|
150
|
142
|
98
|
113
|
|
| Long-Term Debt |
1
|
2
|
1
|
1
|
10
|
8
|
11
|
6
|
1
|
0
|
0
|
0
|
0
|
12
|
8
|
11
|
17
|
15
|
61
|
55
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Minority Interest |
0
|
1
|
4
|
5
|
6
|
6
|
6
|
7
|
7
|
15
|
0
|
15
|
15
|
44
|
46
|
48
|
50
|
45
|
42
|
40
|
|
| Total Liabilities |
21
N/A
|
21
-4%
|
32
+54%
|
42
+32%
|
61
+45%
|
70
+14%
|
61
-13%
|
63
+4%
|
56
-11%
|
101
+78%
|
0
N/A
|
96
N/A
|
101
+5%
|
145
+44%
|
149
+3%
|
188
+26%
|
218
+16%
|
203
-7%
|
202
0%
|
209
+4%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
8
|
13
|
24
|
35
|
35
|
45
|
45
|
45
|
64
|
71
|
0
|
62
|
71
|
71
|
78
|
79
|
81
|
81
|
85
|
85
|
|
| Retained Earnings |
6
|
9
|
12
|
17
|
18
|
26
|
33
|
37
|
43
|
66
|
0
|
60
|
66
|
75
|
79
|
92
|
114
|
122
|
123
|
130
|
|
| Additional Paid In Capital |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
1
|
1
|
0
|
1
|
2
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
2
|
4
|
2
|
2
|
6
|
10
|
9
|
|
| Total Equity |
19
N/A
|
22
+16%
|
35
+60%
|
52
+48%
|
52
-2%
|
69
+34%
|
78
+13%
|
80
+3%
|
107
+33%
|
137
+28%
|
0
N/A
|
121
N/A
|
137
+13%
|
144
+5%
|
153
+6%
|
170
+11%
|
197
+16%
|
198
+0%
|
199
+0%
|
207
+4%
|
|
| Total Liabilities & Equity |
40
N/A
|
43
+6%
|
67
+57%
|
94
+41%
|
113
+19%
|
139
+23%
|
139
0%
|
144
+3%
|
164
+14%
|
237
+45%
|
0
N/A
|
217
N/A
|
237
+9%
|
289
+22%
|
302
+5%
|
358
+19%
|
415
+16%
|
400
-4%
|
400
+0%
|
416
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
198
|
198
|
227
|
251
|
248
|
299
|
299
|
300
|
360
|
395
|
0
|
355
|
395
|
395
|
430
|
435
|
439
|
439
|
446
|
449
|
|