Telechoice International Ltd
SGX:T41
Balance Sheet
Balance Sheet Decomposition
Telechoice International Ltd
Telechoice International Ltd
Balance Sheet
Telechoice International Ltd
| Dec-2001 | 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 |
15
|
20
|
17
|
29
|
45
|
12
|
10
|
14
|
22
|
28
|
27
|
52
|
49
|
38
|
45
|
49
|
43
|
29
|
23
|
27
|
35
|
18
|
33
|
39
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
12
|
10
|
14
|
22
|
28
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
15
|
20
|
17
|
29
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
49
|
38
|
45
|
49
|
43
|
29
|
23
|
27
|
35
|
18
|
33
|
39
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
17
|
15
|
29
|
25
|
7
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
38
|
54
|
42
|
66
|
58
|
50
|
76
|
56
|
35
|
51
|
92
|
86
|
86
|
111
|
100
|
84
|
93
|
87
|
91
|
64
|
53
|
71
|
56
|
109
|
|
| Accounts Receivables |
36
|
50
|
35
|
53
|
42
|
38
|
51
|
43
|
33
|
46
|
82
|
86
|
86
|
111
|
100
|
84
|
93
|
87
|
91
|
64
|
53
|
71
|
56
|
109
|
|
| Other Receivables |
2
|
4
|
7
|
14
|
15
|
12
|
26
|
13
|
2
|
5
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
6
|
15
|
24
|
25
|
19
|
18
|
34
|
7
|
18
|
30
|
22
|
18
|
17
|
13
|
25
|
16
|
19
|
20
|
17
|
8
|
11
|
12
|
34
|
43
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
58
|
88
|
82
|
120
|
121
|
97
|
135
|
106
|
101
|
117
|
148
|
156
|
152
|
162
|
170
|
149
|
155
|
136
|
131
|
99
|
98
|
102
|
122
|
190
|
|
| PP&E Net |
4
|
2
|
1
|
2
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
3
|
4
|
4
|
3
|
2
|
13
|
8
|
8
|
5
|
3
|
7
|
|
| PP&E Gross |
4
|
2
|
1
|
2
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
3
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
18
|
19
|
20
|
20
|
17
|
19
|
20
|
21
|
21
|
14
|
13
|
6
|
6
|
0
|
7
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
1
|
2
|
0
|
0
|
0
|
5
|
6
|
5
|
4
|
2
|
1
|
1
|
13
|
13
|
13
|
7
|
7
|
1
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
5
|
12
|
12
|
12
|
0
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
1
|
1
|
6
|
7
|
4
|
3
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
|
| Long-Term Investments |
0
|
0
|
0
|
1
|
1
|
2
|
11
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
|
| Other Long-Term Assets |
3
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
5
|
12
|
12
|
12
|
0
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
65
N/A
|
92
+41%
|
84
-8%
|
124
+46%
|
126
+2%
|
104
-18%
|
150
+45%
|
109
-27%
|
105
-4%
|
135
+29%
|
170
+26%
|
177
+4%
|
171
-3%
|
187
+9%
|
194
+4%
|
172
-11%
|
177
+3%
|
155
-13%
|
160
+3%
|
117
-27%
|
116
-1%
|
112
-4%
|
127
+13%
|
200
+58%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
23
|
42
|
53
|
73
|
65
|
26
|
43
|
13
|
14
|
19
|
29
|
68
|
75
|
86
|
89
|
76
|
77
|
57
|
49
|
29
|
45
|
53
|
65
|
102
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
12
|
26
|
20
|
14
|
23
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
1
|
12
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
8
|
16
|
12
|
10
|
20
|
14
|
7
|
16
|
21
|
27
|
18
|
6
|
6
|
17
|
40
|
|
| Other Current Liabilities |
4
|
4
|
5
|
5
|
6
|
8
|
5
|
5
|
4
|
7
|
8
|
6
|
7
|
6
|
6
|
6
|
7
|
5
|
5
|
5
|
4
|
8
|
11
|
13
|
|
| Total Current Liabilities |
27
|
46
|
58
|
78
|
71
|
47
|
85
|
43
|
35
|
58
|
90
|
86
|
91
|
111
|
110
|
88
|
100
|
83
|
81
|
51
|
55
|
67
|
94
|
155
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
10
|
10
|
0
|
5
|
5
|
0
|
0
|
7
|
3
|
3
|
1
|
0
|
4
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
7
|
0
|
3
|
5
|
3
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
6
|
|
| Total Liabilities |
28
N/A
|
48
+71%
|
58
+23%
|
79
+35%
|
72
-9%
|
47
-34%
|
85
+81%
|
43
-50%
|
35
-18%
|
61
+74%
|
98
+61%
|
105
+7%
|
102
-3%
|
115
+13%
|
120
+4%
|
97
-19%
|
103
+6%
|
84
-18%
|
88
+5%
|
56
-37%
|
59
+6%
|
68
+16%
|
95
+39%
|
165
+73%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4
|
5
|
8
|
9
|
9
|
20
|
21
|
21
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
|
| Retained Earnings |
36
|
41
|
20
|
26
|
35
|
38
|
47
|
50
|
52
|
56
|
55
|
55
|
56
|
58
|
61
|
61
|
53
|
49
|
50
|
40
|
35
|
21
|
9
|
13
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
10
|
11
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
2
|
2
|
2
|
0
|
0
|
2
|
3
|
5
|
4
|
4
|
4
|
6
|
8
|
0
|
9
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
37
N/A
|
44
+18%
|
26
-41%
|
45
+73%
|
55
+22%
|
57
+3%
|
65
+14%
|
66
+2%
|
70
+6%
|
74
+7%
|
72
-3%
|
71
-1%
|
70
-3%
|
72
+4%
|
74
+3%
|
75
+2%
|
75
-1%
|
71
-5%
|
72
+2%
|
62
-14%
|
57
-7%
|
43
-25%
|
31
-27%
|
35
+13%
|
|
| Total Liabilities & Equity |
65
N/A
|
92
+41%
|
84
-8%
|
124
+46%
|
126
+2%
|
104
-18%
|
150
+45%
|
109
-27%
|
105
-4%
|
135
+29%
|
170
+26%
|
177
+4%
|
171
-3%
|
187
+9%
|
194
+4%
|
172
-11%
|
177
+3%
|
155
-13%
|
160
+3%
|
117
-27%
|
116
-1%
|
112
-4%
|
127
+13%
|
200
+58%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
172
|
245
|
392
|
442
|
445
|
450
|
452
|
453
|
453
|
454
|
454
|
454
|
454
|
454
|
454
|
454
|
454
|
454
|
453
|
454
|
453
|
452
|
452
|
454
|
|