One Software Technologies Ltd
TASE:ONE
Balance Sheet
Balance Sheet Decomposition
One Software Technologies Ltd
One Software Technologies Ltd
Balance Sheet
One Software Technologies Ltd
| 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 |
24
|
20
|
29
|
42
|
35
|
49
|
65
|
65
|
87
|
101
|
142
|
125
|
128
|
124
|
105
|
61
|
296
|
302
|
315
|
336
|
429
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
53
|
46
|
56
|
73
|
102
|
68
|
72
|
54
|
145
|
153
|
194
|
156
|
210
|
|
| Cash Equivalents |
24
|
20
|
29
|
42
|
35
|
49
|
65
|
65
|
34
|
56
|
86
|
52
|
26
|
56
|
33
|
6
|
151
|
149
|
121
|
180
|
220
|
|
| Short-Term Investments |
10
|
22
|
4
|
3
|
25
|
11
|
33
|
22
|
19
|
8
|
8
|
24
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
71
|
108
|
189
|
213
|
192
|
184
|
227
|
322
|
337
|
358
|
412
|
421
|
400
|
381
|
441
|
488
|
520
|
693
|
719
|
832
|
979
|
|
| Accounts Receivables |
71
|
108
|
189
|
213
|
185
|
182
|
226
|
321
|
329
|
349
|
404
|
409
|
392
|
371
|
426
|
474
|
508
|
681
|
705
|
808
|
958
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
7
|
2
|
1
|
1
|
8
|
9
|
8
|
12
|
9
|
10
|
14
|
14
|
12
|
12
|
14
|
25
|
21
|
|
| Inventory |
0
|
0
|
19
|
14
|
16
|
11
|
12
|
21
|
25
|
20
|
29
|
22
|
27
|
24
|
27
|
21
|
59
|
47
|
77
|
79
|
57
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
11
|
11
|
13
|
10
|
8
|
11
|
12
|
13
|
12
|
22
|
35
|
35
|
35
|
|
| Total Current Assets |
105
|
151
|
242
|
272
|
267
|
255
|
337
|
432
|
480
|
499
|
615
|
602
|
569
|
540
|
585
|
582
|
887
|
1 063
|
1 147
|
1 282
|
1 501
|
|
| PP&E Net |
6
|
5
|
5
|
7
|
8
|
8
|
15
|
19
|
17
|
13
|
38
|
37
|
35
|
38
|
37
|
136
|
160
|
254
|
214
|
245
|
217
|
|
| PP&E Gross |
6
|
5
|
5
|
7
|
8
|
8
|
15
|
19
|
17
|
13
|
38
|
37
|
35
|
38
|
37
|
136
|
160
|
254
|
214
|
245
|
217
|
|
| Accumulated Depreciation |
29
|
30
|
42
|
45
|
45
|
48
|
65
|
68
|
85
|
84
|
202
|
209
|
216
|
228
|
216
|
256
|
305
|
480
|
567
|
651
|
742
|
|
| Intangible Assets |
15
|
16
|
28
|
44
|
56
|
56
|
84
|
85
|
16
|
12
|
48
|
42
|
38
|
41
|
43
|
83
|
93
|
136
|
128
|
115
|
109
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
84
|
61
|
94
|
91
|
105
|
121
|
147
|
205
|
231
|
407
|
423
|
428
|
443
|
|
| Note Receivable |
4
|
4
|
6
|
3
|
3
|
3
|
4
|
2
|
2
|
3
|
7
|
3
|
9
|
13
|
9
|
7
|
6
|
20
|
30
|
17
|
25
|
|
| Long-Term Investments |
1
|
5
|
1
|
1
|
4
|
4
|
2
|
4
|
1
|
17
|
9
|
6
|
7
|
8
|
8
|
6
|
7
|
7
|
7
|
8
|
20
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
9
|
9
|
8
|
5
|
6
|
5
|
4
|
10
|
9
|
7
|
9
|
12
|
12
|
28
|
26
|
31
|
28
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
84
|
61
|
94
|
91
|
105
|
121
|
147
|
205
|
231
|
407
|
423
|
428
|
443
|
|
| Total Assets |
130
N/A
|
181
+39%
|
282
+55%
|
326
+16%
|
347
+6%
|
334
-4%
|
450
+35%
|
546
+21%
|
607
+11%
|
610
+0%
|
815
+34%
|
791
-3%
|
773
-2%
|
767
-1%
|
837
+9%
|
1 031
+23%
|
1 397
+35%
|
1 914
+37%
|
1 973
+3%
|
2 127
+8%
|
2 343
+10%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
62
|
85
|
150
|
165
|
147
|
136
|
176
|
235
|
184
|
227
|
244
|
245
|
234
|
211
|
232
|
213
|
293
|
309
|
331
|
411
|
504
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
54
|
50
|
70
|
71
|
75
|
82
|
90
|
107
|
135
|
210
|
224
|
253
|
284
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
5
|
6
|
12
|
21
|
34
|
31
|
26
|
51
|
62
|
45
|
49
|
30
|
20
|
49
|
39
|
86
|
133
|
235
|
210
|
202
|
208
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
2
|
1
|
8
|
5
|
48
|
34
|
54
|
77
|
64
|
58
|
56
|
70
|
93
|
173
|
252
|
293
|
358
|
|
| Total Current Liabilities |
67
|
91
|
162
|
186
|
183
|
168
|
209
|
291
|
350
|
357
|
417
|
422
|
392
|
399
|
417
|
475
|
655
|
928
|
1 017
|
1 159
|
1 354
|
|
| Long-Term Debt |
11
|
6
|
50
|
57
|
70
|
53
|
97
|
89
|
69
|
49
|
126
|
99
|
85
|
65
|
82
|
175
|
165
|
332
|
251
|
224
|
155
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
5
|
6
|
7
|
8
|
13
|
13
|
14
|
12
|
8
|
11
|
9
|
19
|
26
|
35
|
37
|
33
|
23
|
|
| Minority Interest |
2
|
5
|
8
|
7
|
2
|
1
|
18
|
23
|
15
|
6
|
8
|
8
|
8
|
1
|
5
|
9
|
17
|
27
|
31
|
28
|
28
|
|
| Other Liabilities |
11
|
36
|
10
|
11
|
14
|
13
|
17
|
10
|
12
|
9
|
43
|
21
|
28
|
24
|
30
|
36
|
41
|
55
|
29
|
23
|
48
|
|
| Total Liabilities |
91
N/A
|
138
+52%
|
231
+67%
|
262
+13%
|
274
+5%
|
242
-12%
|
348
+44%
|
421
+21%
|
458
+9%
|
434
-5%
|
608
+40%
|
561
-8%
|
521
-7%
|
500
-4%
|
543
+9%
|
713
+31%
|
904
+27%
|
1 377
+52%
|
1 365
-1%
|
1 467
+7%
|
1 607
+10%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
12
|
16
|
24
|
37
|
46
|
64
|
76
|
98
|
124
|
151
|
183
|
207
|
229
|
244
|
270
|
296
|
347
|
397
|
462
|
511
|
585
|
|
| Additional Paid In Capital |
27
|
27
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
29
|
29
|
29
|
29
|
153
|
153
|
153
|
153
|
155
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
2
|
3
|
3
|
5
|
6
|
6
|
5
|
7
|
8
|
13
|
7
|
4
|
4
|
|
| Total Equity |
39
N/A
|
43
+10%
|
51
+19%
|
64
+26%
|
73
+14%
|
92
+26%
|
102
+11%
|
125
+22%
|
149
+20%
|
176
+18%
|
208
+18%
|
230
+11%
|
252
+9%
|
267
+6%
|
294
+10%
|
318
+8%
|
492
+55%
|
537
+9%
|
608
+13%
|
660
+9%
|
736
+11%
|
|
| Total Liabilities & Equity |
130
N/A
|
181
+39%
|
282
+55%
|
326
+16%
|
347
+6%
|
334
-4%
|
450
+35%
|
546
+21%
|
607
+11%
|
610
+0%
|
815
+34%
|
791
-3%
|
773
-2%
|
767
-1%
|
837
+9%
|
1 031
+23%
|
1 397
+35%
|
1 914
+37%
|
1 973
+3%
|
2 127
+8%
|
2 343
+10%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
68
|
68
|
68
|
68
|
72
|
72
|
72
|
72
|
72
|
|