Cofix Group Ltd
TASE:CFX
Balance Sheet
Balance Sheet Decomposition
Cofix Group Ltd
Cofix Group Ltd
Balance Sheet
Cofix Group Ltd
| 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 |
19
|
15
|
31
|
73
|
79
|
88
|
121
|
163
|
110
|
153
|
55
|
0
|
0
|
12
|
11
|
18
|
14
|
19
|
19
|
9
|
9
|
10
|
0
|
|
| Cash Equivalents |
19
|
15
|
31
|
73
|
79
|
88
|
121
|
163
|
110
|
153
|
55
|
0
|
0
|
12
|
11
|
18
|
14
|
19
|
19
|
9
|
9
|
10
|
0
|
|
| Short-Term Investments |
66
|
83
|
118
|
45
|
94
|
148
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
6
|
4
|
2
|
1
|
0
|
1
|
|
| Total Receivables |
36
|
66
|
114
|
113
|
156
|
178
|
182
|
248
|
203
|
24
|
16
|
0
|
10
|
20
|
17
|
17
|
15
|
14
|
12
|
16
|
14
|
18
|
13
|
|
| Accounts Receivables |
28
|
47
|
84
|
86
|
123
|
138
|
125
|
161
|
166
|
1
|
0
|
0
|
8
|
17
|
13
|
12
|
11
|
11
|
9
|
13
|
12
|
15
|
10
|
|
| Other Receivables |
9
|
19
|
30
|
27
|
33
|
40
|
56
|
87
|
37
|
22
|
16
|
0
|
2
|
3
|
4
|
5
|
4
|
3
|
3
|
3
|
2
|
3
|
3
|
|
| Inventory |
65
|
89
|
114
|
129
|
143
|
184
|
200
|
181
|
188
|
1
|
13
|
0
|
3
|
8
|
18
|
13
|
11
|
10
|
12
|
15
|
14
|
13
|
13
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
39
|
20
|
308
|
157
|
106
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
186
|
253
|
378
|
360
|
471
|
597
|
541
|
612
|
809
|
334
|
190
|
0
|
14
|
40
|
45
|
48
|
61
|
50
|
47
|
42
|
38
|
41
|
41
|
|
| PP&E Net |
84
|
138
|
237
|
237
|
604
|
375
|
324
|
310
|
268
|
194
|
114
|
0
|
1
|
14
|
52
|
57
|
52
|
119
|
139
|
166
|
163
|
151
|
133
|
|
| PP&E Gross |
84
|
138
|
237
|
237
|
604
|
375
|
324
|
310
|
268
|
194
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
26
|
47
|
59
|
79
|
92
|
79
|
77
|
85
|
84
|
74
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
16
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
12
|
11
|
11
|
11
|
11
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
10
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
1
|
4
|
11
|
12
|
30
|
23
|
66
|
40
|
22
|
8
|
1
|
0
|
0
|
0
|
4
|
5
|
5
|
5
|
12
|
8
|
9
|
8
|
8
|
|
| Long-Term Investments |
30
|
13
|
10
|
18
|
25
|
540
|
828
|
854
|
493
|
773
|
743
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
11
|
8
|
6
|
2
|
1
|
|
| Other Long-Term Assets |
0
|
3
|
6
|
9
|
7
|
8
|
13
|
14
|
20
|
6
|
4
|
0
|
1
|
1
|
3
|
8
|
9
|
11
|
10
|
10
|
7
|
7
|
7
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
10
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
300
N/A
|
409
+36%
|
642
+57%
|
636
-1%
|
1 137
+79%
|
1 543
+36%
|
1 783
+16%
|
1 844
+3%
|
1 628
-12%
|
1 315
-19%
|
1 053
-20%
|
0
N/A
|
16
N/A
|
55
+242%
|
105
+91%
|
118
+13%
|
129
+9%
|
203
+58%
|
230
+13%
|
246
+7%
|
234
-5%
|
221
-6%
|
201
-9%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
36
|
56
|
90
|
96
|
134
|
159
|
201
|
217
|
183
|
26
|
46
|
0
|
14
|
39
|
54
|
49
|
53
|
51
|
68
|
80
|
84
|
78
|
77
|
|
| Short-Term Debt |
70
|
74
|
135
|
130
|
131
|
144
|
256
|
427
|
300
|
64
|
464
|
0
|
4
|
11
|
4
|
5
|
14
|
3
|
3
|
14
|
12
|
7
|
4
|
|
| Current Portion of Long-Term Debt |
11
|
20
|
74
|
38
|
38
|
73
|
33
|
59
|
76
|
44
|
116
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
15
|
19
|
18
|
16
|
|
| Other Current Liabilities |
17
|
18
|
12
|
12
|
11
|
15
|
29
|
23
|
191
|
94
|
30
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
135
|
167
|
311
|
276
|
313
|
392
|
519
|
727
|
749
|
228
|
655
|
5
|
17
|
50
|
58
|
54
|
68
|
66
|
83
|
108
|
116
|
103
|
96
|
|
| Long-Term Debt |
75
|
146
|
214
|
203
|
599
|
918
|
1 011
|
861
|
690
|
882
|
400
|
0
|
0
|
0
|
18
|
36
|
0
|
95
|
114
|
113
|
107
|
100
|
90
|
|
| Deferred Income Tax |
2
|
1
|
1
|
2
|
4
|
3
|
49
|
28
|
8
|
9
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
42
|
46
|
58
|
82
|
113
|
123
|
131
|
135
|
113
|
94
|
18
|
0
|
0
|
0
|
8
|
5
|
2
|
1
|
1
|
3
|
6
|
8
|
9
|
|
| Other Liabilities |
1
|
1
|
1
|
1
|
8
|
8
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
255
N/A
|
360
+41%
|
585
+62%
|
564
-4%
|
1 037
+84%
|
1 443
+39%
|
1 710
+18%
|
1 753
+2%
|
1 560
-11%
|
1 213
-22%
|
1 080
-11%
|
5
-99%
|
17
+221%
|
52
+200%
|
86
+65%
|
96
+12%
|
71
-26%
|
160
+127%
|
196
+22%
|
218
+11%
|
216
-1%
|
194
-10%
|
177
-9%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
16
|
16
|
16
|
16
|
16
|
16
|
16
|
11
|
11
|
11
|
11
|
28
|
10
|
12
|
12
|
12
|
25
|
25
|
25
|
25
|
0
|
0
|
0
|
|
| Retained Earnings |
29
|
33
|
41
|
54
|
86
|
93
|
46
|
65
|
41
|
76
|
54
|
33
|
11
|
27
|
10
|
12
|
24
|
39
|
48
|
54
|
64
|
75
|
78
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
11
|
16
|
16
|
16
|
16
|
0
|
0
|
18
|
18
|
22
|
57
|
57
|
57
|
57
|
82
|
102
|
102
|
|
| Other Equity |
1
|
1
|
1
|
2
|
3
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
45
N/A
|
49
+9%
|
58
+17%
|
72
+25%
|
100
+39%
|
100
+0%
|
73
-27%
|
92
+26%
|
68
-26%
|
103
+51%
|
27
N/A
|
5
+80%
|
1
+77%
|
3
N/A
|
19
+551%
|
23
+17%
|
58
+155%
|
43
-26%
|
34
-22%
|
28
-18%
|
18
-36%
|
27
+49%
|
23
-13%
|
|
| Total Liabilities & Equity |
300
N/A
|
409
+36%
|
642
+57%
|
636
-1%
|
1 137
+79%
|
1 543
+36%
|
1 783
+16%
|
1 844
+3%
|
1 628
-12%
|
1 315
-19%
|
1 053
-20%
|
0
N/A
|
16
N/A
|
55
+242%
|
105
+91%
|
118
+13%
|
129
+9%
|
203
+58%
|
230
+13%
|
246
+7%
|
234
-5%
|
221
-6%
|
201
-9%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
12
|
12
|
12
|
25
|
25
|
26
|
26
|
26
|
31
|
26
|
|