Netanel Group Ltd
TASE:NTGR
Balance Sheet
Balance Sheet Decomposition
Netanel Group Ltd
Netanel Group Ltd
Balance Sheet
Netanel Group Ltd
| 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 |
0
|
26
|
67
|
10
|
51
|
37
|
61
|
114
|
34
|
36
|
62
|
76
|
75
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
6
|
0
|
0
|
|
| Cash Equivalents |
0
|
26
|
67
|
10
|
51
|
37
|
61
|
114
|
34
|
26
|
56
|
76
|
75
|
|
| Short-Term Investments |
0
|
0
|
0
|
7
|
23
|
22
|
21
|
0
|
0
|
38
|
69
|
2
|
3
|
|
| Total Receivables |
2
|
4
|
10
|
59
|
27
|
8
|
67
|
48
|
78
|
106
|
83
|
122
|
81
|
|
| Accounts Receivables |
0
|
1
|
4
|
51
|
23
|
4
|
51
|
26
|
69
|
92
|
70
|
85
|
49
|
|
| Other Receivables |
2
|
3
|
6
|
9
|
4
|
4
|
16
|
23
|
9
|
15
|
13
|
37
|
31
|
|
| Inventory |
248
|
194
|
195
|
174
|
146
|
228
|
276
|
309
|
406
|
467
|
414
|
637
|
832
|
|
| Other Current Assets |
23
|
23
|
17
|
28
|
31
|
23
|
2
|
24
|
4
|
16
|
14
|
15
|
17
|
|
| Total Current Assets |
274
|
247
|
289
|
278
|
277
|
319
|
426
|
495
|
522
|
663
|
643
|
852
|
1 007
|
|
| PP&E Net |
60
|
85
|
105
|
131
|
161
|
151
|
73
|
172
|
111
|
177
|
231
|
287
|
459
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
177
|
231
|
0
|
459
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
10
|
0
|
7
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
116
|
116
|
|
| Long-Term Investments |
25
|
48
|
96
|
123
|
155
|
231
|
276
|
343
|
374
|
518
|
64
|
65
|
9
|
|
| Other Long-Term Assets |
8
|
8
|
4
|
7
|
3
|
14
|
4
|
7
|
7
|
42
|
638
|
51
|
94
|
|
| Total Assets |
367
N/A
|
388
+6%
|
494
+27%
|
538
+9%
|
595
+11%
|
716
+20%
|
779
+9%
|
1 016
+30%
|
1 015
0%
|
1 404
+38%
|
1 576
+12%
|
1 372
-13%
|
1 685
+23%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
18
|
14
|
12
|
25
|
21
|
20
|
30
|
35
|
51
|
48
|
29
|
31
|
30
|
|
| Short-Term Debt |
23
|
15
|
27
|
36
|
82
|
118
|
197
|
244
|
286
|
477
|
418
|
603
|
697
|
|
| Current Portion of Long-Term Debt |
45
|
47
|
72
|
59
|
23
|
71
|
127
|
180
|
178
|
141
|
125
|
71
|
100
|
|
| Other Current Liabilities |
182
|
125
|
112
|
133
|
81
|
90
|
17
|
17
|
5
|
27
|
20
|
132
|
71
|
|
| Total Current Liabilities |
267
|
201
|
223
|
252
|
206
|
299
|
372
|
476
|
520
|
693
|
592
|
838
|
899
|
|
| Long-Term Debt |
45
|
73
|
130
|
127
|
235
|
211
|
191
|
284
|
212
|
381
|
379
|
235
|
496
|
|
| Deferred Income Tax |
0
|
0
|
0
|
5
|
2
|
4
|
7
|
8
|
13
|
0
|
0
|
0
|
1
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
268
|
0
|
0
|
|
| Total Liabilities |
313
N/A
|
275
-12%
|
354
+29%
|
384
+9%
|
443
+15%
|
514
+16%
|
570
+11%
|
768
+35%
|
745
-3%
|
1 074
+44%
|
1 239
+15%
|
1 073
-13%
|
1 396
+30%
|
|
| Equity | ||||||||||||||
| Common Stock |
30
|
30
|
30
|
30
|
31
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
|
| Retained Earnings |
28
|
31
|
56
|
70
|
60
|
67
|
74
|
111
|
132
|
192
|
195
|
157
|
147
|
|
| Additional Paid In Capital |
45
|
45
|
45
|
45
|
52
|
88
|
89
|
89
|
89
|
89
|
89
|
89
|
89
|
|
| Other Equity |
8
|
8
|
9
|
9
|
9
|
9
|
9
|
10
|
11
|
11
|
16
|
16
|
15
|
|
| Total Equity |
55
N/A
|
113
+108%
|
140
+23%
|
154
+10%
|
152
-1%
|
202
+32%
|
209
+4%
|
248
+18%
|
269
+9%
|
330
+22%
|
337
+2%
|
299
-11%
|
289
-3%
|
|
| Total Liabilities & Equity |
367
N/A
|
388
+6%
|
494
+27%
|
538
+9%
|
595
+11%
|
716
+20%
|
779
+9%
|
1 016
+30%
|
1 015
0%
|
1 404
+38%
|
1 576
+12%
|
1 372
-13%
|
1 685
+23%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
|