Michlol Finance Ltd
TASE:MCLL
Balance Sheet
Balance Sheet Decomposition
Michlol Finance Ltd
Michlol Finance Ltd
Balance Sheet
Michlol Finance Ltd
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
2
|
5
|
6
|
12
|
51
|
49
|
|
| Cash Equivalents |
2
|
5
|
6
|
12
|
51
|
49
|
|
| Total Receivables |
30
|
167
|
338
|
315
|
665
|
888
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
19
|
|
| Total Current Assets |
31
|
172
|
345
|
327
|
716
|
956
|
|
| PP&E Net |
0
|
0
|
1
|
2
|
2
|
1
|
|
| Intangible Assets |
0
|
0
|
34
|
33
|
32
|
31
|
|
| Note Receivable |
42
|
101
|
330
|
730
|
847
|
634
|
|
| Long-Term Investments |
0
|
0
|
7
|
13
|
16
|
8
|
|
| Other Long-Term Assets |
0
|
1
|
1
|
1
|
0
|
1
|
|
| Total Assets |
74
N/A
|
275
+270%
|
716
+161%
|
1 106
+54%
|
1 613
+46%
|
1 631
+1%
|
|
| Liabilities | |||||||
| Accounts Payable |
1
|
3
|
3
|
3
|
4
|
4
|
|
| Accrued Liabilities |
1
|
2
|
2
|
5
|
8
|
8
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
185
|
472
|
724
|
1 216
|
1 010
|
|
| Other Current Liabilities |
5
|
11
|
23
|
42
|
42
|
52
|
|
| Total Current Liabilities |
7
|
200
|
500
|
774
|
1 270
|
1 075
|
|
| Long-Term Debt |
67
|
59
|
39
|
118
|
71
|
236
|
|
| Deferred Income Tax |
0
|
0
|
2
|
2
|
2
|
1
|
|
| Other Liabilities |
3
|
4
|
9
|
13
|
12
|
13
|
|
| Total Liabilities |
76
N/A
|
262
+243%
|
550
+110%
|
907
+65%
|
1 355
+49%
|
1 326
-2%
|
|
| Equity | |||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
3
|
5
|
1
|
28
|
69
|
115
|
|
| Additional Paid In Capital |
1
|
17
|
166
|
171
|
190
|
191
|
|
| Total Equity |
2
N/A
|
12
N/A
|
167
+1 244%
|
199
+19%
|
258
+30%
|
306
+18%
|
|
| Total Liabilities & Equity |
74
N/A
|
275
+270%
|
716
+161%
|
1 106
+54%
|
1 613
+46%
|
1 631
+1%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
41
|
41
|
41
|
41
|
44
|
43
|
|