Primotec Group Ltd
TASE:PRMG
Balance Sheet
Balance Sheet Decomposition
Primotec Group Ltd
Primotec Group Ltd
Balance Sheet
Primotec Group Ltd
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
13
|
10
|
5
|
3
|
5
|
|
| Cash Equivalents |
13
|
10
|
5
|
3
|
5
|
|
| Short-Term Investments |
22
|
58
|
50
|
14
|
4
|
|
| Total Receivables |
60
|
71
|
86
|
98
|
93
|
|
| Accounts Receivables |
60
|
69
|
82
|
89
|
82
|
|
| Other Receivables |
0
|
3
|
3
|
9
|
11
|
|
| Inventory |
41
|
47
|
48
|
43
|
40
|
|
| Other Current Assets |
8
|
9
|
11
|
0
|
0
|
|
| Total Current Assets |
145
|
195
|
200
|
159
|
142
|
|
| PP&E Net |
45
|
49
|
77
|
111
|
112
|
|
| PP&E Gross |
45
|
49
|
77
|
0
|
0
|
|
| Accumulated Depreciation |
72
|
71
|
73
|
0
|
0
|
|
| Intangible Assets |
5
|
5
|
7
|
12
|
10
|
|
| Goodwill |
0
|
0
|
6
|
0
|
0
|
|
| Other Long-Term Assets |
1
|
2
|
2
|
14
|
13
|
|
| Other Assets |
0
|
0
|
6
|
0
|
0
|
|
| Total Assets |
195
N/A
|
250
+28%
|
292
+17%
|
296
+1%
|
276
-7%
|
|
| Liabilities | ||||||
| Accounts Payable |
20
|
22
|
31
|
48
|
29
|
|
| Accrued Liabilities |
4
|
5
|
5
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
49
|
37
|
77
|
59
|
44
|
|
| Other Current Liabilities |
12
|
5
|
4
|
14
|
17
|
|
| Total Current Liabilities |
84
|
69
|
117
|
108
|
90
|
|
| Long-Term Debt |
63
|
42
|
26
|
15
|
7
|
|
| Deferred Income Tax |
1
|
1
|
1
|
1
|
1
|
|
| Other Liabilities |
1
|
2
|
3
|
2
|
1
|
|
| Total Liabilities |
149
N/A
|
114
-24%
|
148
+30%
|
126
-15%
|
99
-21%
|
|
| Equity | ||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
33
|
51
|
59
|
84
|
90
|
|
| Additional Paid In Capital |
14
|
87
|
87
|
87
|
87
|
|
| Other Equity |
2
|
2
|
1
|
1
|
0
|
|
| Total Equity |
46
N/A
|
136
+196%
|
144
+6%
|
170
+18%
|
177
+4%
|
|
| Total Liabilities & Equity |
195
N/A
|
250
+28%
|
292
+17%
|
296
+1%
|
276
-7%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
15
|
15
|
15
|
15
|
15
|
|