Neto Malinda Trading Ltd
TASE:NTML
Balance Sheet
Balance Sheet Decomposition
Neto Malinda Trading Ltd
Neto Malinda Trading Ltd
Balance Sheet
Neto Malinda Trading Ltd
| 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 |
56
|
2
|
1
|
5
|
1
|
4
|
6
|
1
|
35
|
41
|
6
|
66
|
19
|
83
|
13
|
8
|
6
|
39
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
4
|
6
|
1
|
35
|
41
|
6
|
66
|
19
|
18
|
13
|
8
|
6
|
8
|
|
| Cash Equivalents |
56
|
2
|
1
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
31
|
|
| Short-Term Investments |
0
|
0
|
0
|
8
|
5
|
4
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
|
| Total Receivables |
325
|
367
|
375
|
396
|
421
|
532
|
571
|
547
|
577
|
583
|
549
|
597
|
716
|
751
|
965
|
1 094
|
1 058
|
1 152
|
|
| Accounts Receivables |
316
|
343
|
362
|
394
|
413
|
506
|
562
|
539
|
573
|
569
|
540
|
570
|
683
|
729
|
934
|
1 032
|
978
|
1 100
|
|
| Other Receivables |
9
|
25
|
14
|
3
|
7
|
26
|
9
|
8
|
4
|
14
|
9
|
27
|
32
|
22
|
31
|
62
|
80
|
52
|
|
| Inventory |
158
|
172
|
160
|
180
|
158
|
345
|
280
|
300
|
239
|
282
|
365
|
313
|
284
|
365
|
449
|
480
|
493
|
522
|
|
| Other Current Assets |
0
|
0
|
0
|
5
|
3
|
7
|
3
|
2
|
2
|
2
|
8
|
4
|
4
|
4
|
4
|
6
|
6
|
8
|
|
| Total Current Assets |
538
|
541
|
537
|
595
|
588
|
891
|
866
|
853
|
853
|
908
|
927
|
980
|
1 023
|
1 203
|
1 438
|
1 588
|
1 563
|
1 720
|
|
| PP&E Net |
15
|
14
|
31
|
38
|
43
|
128
|
131
|
127
|
121
|
116
|
102
|
107
|
114
|
110
|
160
|
237
|
262
|
253
|
|
| PP&E Gross |
15
|
14
|
31
|
38
|
43
|
128
|
131
|
127
|
121
|
116
|
102
|
107
|
114
|
110
|
160
|
237
|
262
|
253
|
|
| Accumulated Depreciation |
5
|
7
|
43
|
49
|
53
|
172
|
188
|
207
|
224
|
240
|
254
|
269
|
284
|
300
|
424
|
443
|
517
|
483
|
|
| Intangible Assets |
15
|
13
|
17
|
10
|
9
|
8
|
7
|
6
|
5
|
5
|
11
|
11
|
10
|
10
|
11
|
11
|
10
|
9
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
|
| Long-Term Investments |
0
|
3
|
9
|
7
|
8
|
27
|
38
|
37
|
44
|
52
|
56
|
57
|
44
|
35
|
85
|
74
|
75
|
87
|
|
| Other Long-Term Assets |
9
|
10
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
1
|
1
|
2
|
2
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
|
| Total Assets |
577
N/A
|
580
+0%
|
597
+3%
|
651
+9%
|
648
0%
|
1 054
+63%
|
1 042
-1%
|
1 023
-2%
|
1 023
+0%
|
1 082
+6%
|
1 099
+2%
|
1 157
+5%
|
1 195
+3%
|
1 363
+14%
|
1 702
+25%
|
1 916
+13%
|
1 917
+0%
|
2 076
+8%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
203
|
203
|
231
|
250
|
270
|
318
|
329
|
0
|
0
|
258
|
222
|
257
|
260
|
291
|
281
|
219
|
276
|
440
|
|
| Accrued Liabilities |
0
|
1
|
2
|
2
|
2
|
3
|
3
|
19
|
21
|
15
|
16
|
16
|
17
|
18
|
23
|
24
|
25
|
21
|
|
| Short-Term Debt |
18
|
46
|
26
|
46
|
13
|
147
|
87
|
30
|
0
|
0
|
67
|
13
|
33
|
29
|
223
|
0
|
234
|
36
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
23
|
22
|
22
|
22
|
22
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
375
|
7
|
7
|
|
| Other Current Liabilities |
3
|
19
|
1
|
4
|
1
|
1
|
2
|
319
|
298
|
15
|
8
|
7
|
21
|
23
|
73
|
12
|
12
|
47
|
|
| Total Current Liabilities |
224
|
269
|
282
|
324
|
308
|
490
|
444
|
391
|
318
|
288
|
313
|
294
|
332
|
362
|
601
|
630
|
553
|
551
|
|
| Long-Term Debt |
150
|
124
|
104
|
81
|
61
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
70
|
63
|
55
|
|
| Deferred Income Tax |
17
|
22
|
4
|
2
|
2
|
3
|
5
|
3
|
5
|
6
|
6
|
6
|
2
|
2
|
9
|
5
|
3
|
6
|
|
| Minority Interest |
4
|
0
|
2
|
2
|
0
|
1
|
2
|
4
|
3
|
3
|
2
|
5
|
10
|
14
|
8
|
12
|
15
|
12
|
|
| Other Liabilities |
0
|
1
|
3
|
2
|
1
|
46
|
26
|
4
|
4
|
5
|
10
|
9
|
19
|
23
|
13
|
13
|
11
|
10
|
|
| Total Liabilities |
394
N/A
|
416
+5%
|
395
-5%
|
408
+3%
|
372
-9%
|
540
+45%
|
476
-12%
|
402
-16%
|
331
-18%
|
301
-9%
|
331
+10%
|
313
-5%
|
364
+16%
|
400
+10%
|
646
+61%
|
731
+13%
|
645
-12%
|
634
-2%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
12
|
12
|
12
|
12
|
12
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
|
| Retained Earnings |
47
|
29
|
67
|
108
|
136
|
298
|
351
|
407
|
479
|
567
|
554
|
629
|
618
|
749
|
955
|
1 081
|
1 167
|
1 337
|
|
| Additional Paid In Capital |
124
|
124
|
124
|
124
|
128
|
204
|
204
|
204
|
204
|
204
|
204
|
204
|
204
|
204
|
92
|
92
|
92
|
92
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|
| Other Equity |
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
2
|
3
|
1
|
2
|
1
|
|
| Total Equity |
183
N/A
|
164
-10%
|
203
+23%
|
243
+20%
|
275
+13%
|
514
+87%
|
567
+10%
|
622
+10%
|
693
+11%
|
781
+13%
|
769
-2%
|
843
+10%
|
831
-1%
|
963
+16%
|
1 056
+10%
|
1 185
+12%
|
1 272
+7%
|
1 442
+13%
|
|
| Total Liabilities & Equity |
577
N/A
|
580
+0%
|
597
+3%
|
651
+9%
|
648
0%
|
1 054
+63%
|
1 042
-1%
|
1 023
-2%
|
1 023
+0%
|
1 082
+6%
|
1 099
+2%
|
1 157
+5%
|
1 195
+3%
|
1 363
+14%
|
1 702
+25%
|
1 916
+13%
|
1 917
+0%
|
2 076
+8%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
12
|
12
|
12
|
12
|
21
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
|