Shalag Industries Ltd
TASE:SALG
Balance Sheet
Balance Sheet Decomposition
Shalag Industries Ltd
Shalag Industries Ltd
Balance Sheet
Shalag Industries Ltd
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
71
|
70
|
64
|
122
|
97
|
97
|
100
|
119
|
103
|
126
|
|
| Cash |
23
|
38
|
64
|
105
|
89
|
97
|
60
|
119
|
102
|
54
|
|
| Cash Equivalents |
49
|
32
|
0
|
17
|
9
|
0
|
40
|
0
|
0
|
72
|
|
| Short-Term Investments |
21
|
15
|
41
|
26
|
12
|
31
|
2
|
0
|
0
|
5
|
|
| Total Receivables |
74
|
95
|
91
|
93
|
93
|
103
|
132
|
158
|
171
|
171
|
|
| Accounts Receivables |
69
|
89
|
85
|
89
|
89
|
98
|
127
|
154
|
164
|
163
|
|
| Other Receivables |
4
|
6
|
6
|
5
|
4
|
5
|
5
|
5
|
7
|
7
|
|
| Inventory |
67
|
80
|
71
|
57
|
59
|
66
|
95
|
78
|
107
|
105
|
|
| Other Current Assets |
1
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
5
|
4
|
|
| Total Current Assets |
234
|
262
|
268
|
300
|
262
|
300
|
330
|
357
|
386
|
410
|
|
| PP&E Net |
143
|
149
|
216
|
212
|
196
|
206
|
298
|
281
|
249
|
265
|
|
| PP&E Gross |
143
|
149
|
216
|
212
|
196
|
206
|
298
|
281
|
249
|
265
|
|
| Accumulated Depreciation |
174
|
193
|
210
|
231
|
248
|
233
|
357
|
391
|
411
|
449
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
65
|
61
|
49
|
47
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
57
|
54
|
48
|
51
|
|
| Note Receivable |
4
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
|
| Other Long-Term Assets |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
6
|
9
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
57
|
54
|
48
|
51
|
|
| Total Assets |
381
N/A
|
415
+9%
|
487
+17%
|
514
+5%
|
460
-10%
|
506
+10%
|
752
+49%
|
754
+0%
|
738
-2%
|
783
+6%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
51
|
66
|
61
|
53
|
38
|
51
|
77
|
73
|
87
|
68
|
|
| Accrued Liabilities |
5
|
8
|
6
|
7
|
9
|
10
|
12
|
15
|
14
|
14
|
|
| Short-Term Debt |
15
|
3
|
11
|
8
|
0
|
0
|
24
|
20
|
31
|
21
|
|
| Current Portion of Long-Term Debt |
22
|
14
|
14
|
13
|
11
|
20
|
44
|
38
|
32
|
42
|
|
| Other Current Liabilities |
11
|
15
|
55
|
47
|
18
|
18
|
16
|
13
|
16
|
26
|
|
| Total Current Liabilities |
105
|
106
|
147
|
127
|
77
|
99
|
172
|
159
|
179
|
171
|
|
| Long-Term Debt |
69
|
58
|
45
|
70
|
61
|
52
|
202
|
185
|
137
|
151
|
|
| Deferred Income Tax |
3
|
3
|
9
|
11
|
7
|
9
|
27
|
28
|
31
|
32
|
|
| Minority Interest |
9
|
11
|
13
|
14
|
15
|
11
|
9
|
11
|
12
|
13
|
|
| Other Liabilities |
5
|
11
|
3
|
2
|
3
|
3
|
11
|
10
|
8
|
7
|
|
| Total Liabilities |
192
N/A
|
190
-1%
|
217
+15%
|
225
+4%
|
162
-28%
|
173
+7%
|
421
+143%
|
392
-7%
|
367
-6%
|
374
+2%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
102
|
131
|
147
|
167
|
182
|
212
|
212
|
247
|
259
|
285
|
|
| Additional Paid In Capital |
92
|
92
|
120
|
120
|
120
|
120
|
125
|
125
|
125
|
125
|
|
| Other Equity |
4
|
2
|
3
|
1
|
5
|
0
|
5
|
11
|
14
|
2
|
|
| Total Equity |
190
N/A
|
225
+19%
|
270
+20%
|
289
+7%
|
298
+3%
|
333
+12%
|
331
0%
|
362
+9%
|
371
+2%
|
408
+10%
|
|
| Total Liabilities & Equity |
381
N/A
|
415
+9%
|
487
+17%
|
514
+5%
|
460
-10%
|
506
+10%
|
752
+49%
|
754
+0%
|
738
-2%
|
783
+6%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
35
|
35
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
|