Medi Power Overseas Public Co Ltd
TASE:MDPR
Balance Sheet
Balance Sheet Decomposition
Medi Power Overseas Public Co Ltd
Medi Power Overseas Public Co Ltd
Balance Sheet
Medi Power Overseas Public Co Ltd
| 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 |
3
|
2
|
5
|
3
|
3
|
6
|
7
|
7
|
26
|
12
|
4
|
14
|
5
|
6
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
4
|
3
|
|
| Cash Equivalents |
3
|
2
|
5
|
3
|
3
|
6
|
7
|
7
|
26
|
12
|
4
|
2
|
1
|
3
|
|
| Total Receivables |
3
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
4
|
7
|
6
|
4
|
|
| Accounts Receivables |
1
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
|
| Other Receivables |
2
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
|
| Other Current Assets |
11
|
2
|
18
|
2
|
2
|
2
|
8
|
2
|
5
|
2
|
31
|
7
|
3
|
4
|
|
| Total Current Assets |
17
|
4
|
24
|
6
|
7
|
9
|
16
|
10
|
32
|
16
|
39
|
28
|
17
|
13
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
5
|
5
|
6
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
1
|
1
|
1
|
0
|
|
| Long-Term Investments |
101
|
127
|
102
|
113
|
87
|
132
|
177
|
176
|
176
|
241
|
356
|
384
|
393
|
396
|
|
| Other Long-Term Assets |
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
3
|
1
|
1
|
|
| Total Assets |
122
N/A
|
136
+12%
|
131
-4%
|
124
-5%
|
99
-20%
|
146
+48%
|
198
+35%
|
192
-3%
|
219
+14%
|
265
+21%
|
403
+52%
|
421
+4%
|
417
-1%
|
416
0%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
4
|
4
|
2
|
2
|
2
|
3
|
3
|
2
|
3
|
3
|
5
|
0
|
1
|
0
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
2
|
|
| Short-Term Debt |
30
|
20
|
22
|
18
|
5
|
14
|
3
|
6
|
5
|
9
|
14
|
18
|
20
|
11
|
|
| Other Current Liabilities |
0
|
0
|
9
|
0
|
1
|
0
|
3
|
0
|
0
|
0
|
16
|
5
|
3
|
3
|
|
| Total Current Liabilities |
33
|
24
|
33
|
20
|
9
|
17
|
10
|
8
|
8
|
12
|
34
|
25
|
26
|
16
|
|
| Long-Term Debt |
67
|
75
|
55
|
63
|
51
|
71
|
107
|
102
|
125
|
164
|
245
|
251
|
236
|
233
|
|
| Deferred Income Tax |
2
|
3
|
5
|
4
|
5
|
7
|
7
|
6
|
7
|
9
|
12
|
12
|
13
|
16
|
|
| Minority Interest |
1
|
4
|
5
|
7
|
8
|
9
|
10
|
6
|
6
|
6
|
16
|
18
|
18
|
18
|
|
| Total Liabilities |
103
N/A
|
107
+3%
|
98
-8%
|
94
-4%
|
72
-23%
|
104
+44%
|
134
+29%
|
123
-8%
|
146
+19%
|
190
+30%
|
307
+62%
|
306
0%
|
293
-4%
|
283
-3%
|
|
| Equity | |||||||||||||||
| Common Stock |
8
|
14
|
1
|
1
|
1
|
2
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
|
| Retained Earnings |
12
|
9
|
13
|
10
|
7
|
10
|
16
|
20
|
23
|
26
|
35
|
40
|
50
|
59
|
|
| Additional Paid In Capital |
24
|
24
|
18
|
18
|
18
|
30
|
45
|
45
|
45
|
45
|
56
|
69
|
69
|
69
|
|
| Total Equity |
19
N/A
|
30
+58%
|
33
+11%
|
30
-7%
|
27
-11%
|
43
+58%
|
65
+51%
|
70
+8%
|
73
+4%
|
75
+4%
|
96
+27%
|
114
+19%
|
124
+8%
|
133
+8%
|
|
| Total Liabilities & Equity |
122
N/A
|
136
+12%
|
131
-4%
|
124
-5%
|
99
-20%
|
146
+48%
|
198
+35%
|
192
-3%
|
219
+14%
|
265
+21%
|
403
+52%
|
421
+4%
|
417
-1%
|
416
0%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
32
|
32
|
32
|
32
|
32
|
32
|
38
|
38
|
38
|
38
|
45
|
51
|
51
|
51
|
|