ITEQ Corp
TWSE:6213
Balance Sheet
Balance Sheet Decomposition
ITEQ Corp
Current Assets | 21.3B |
Cash & Short-Term Investments | 5.7B |
Receivables | 11.6B |
Other Current Assets | 4.1B |
Non-Current Assets | 12.1B |
Long-Term Investments | 78.4m |
PP&E | 11.2B |
Intangibles | 9.1m |
Other Non-Current Assets | 805.4m |
Current Liabilities | 10.5B |
Accounts Payable | 6B |
Short-Term Debt | 2.6B |
Other Current Liabilities | 1.9B |
Non-Current Liabilities | 3.4B |
Long-Term Debt | 2.6B |
Other Non-Current Liabilities | 843.7m |
Balance Sheet
ITEQ Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1 903
|
2 500
|
3 649
|
3 357
|
3 697
|
3 538
|
3 287
|
4 423
|
5 214
|
5 594
|
|
Cash |
1 369
|
2 113
|
2 870
|
2 222
|
2 406
|
2 273
|
2 108
|
3 202
|
2 556
|
4 169
|
|
Cash Equivalents |
535
|
388
|
779
|
1 135
|
1 291
|
1 265
|
1 179
|
1 221
|
2 658
|
1 425
|
|
Short-Term Investments |
386
|
372
|
547
|
505
|
41
|
93
|
6
|
5
|
3
|
90
|
|
Total Receivables |
8 158
|
8 485
|
8 400
|
8 978
|
9 117
|
10 814
|
10 903
|
13 518
|
12 421
|
11 557
|
|
Accounts Receivables |
6 917
|
6 824
|
7 028
|
7 766
|
8 148
|
10 599
|
10 813
|
13 260
|
12 119
|
11 498
|
|
Other Receivables |
1 240
|
1 662
|
1 372
|
1 213
|
969
|
215
|
90
|
258
|
302
|
59
|
|
Inventory |
1 013
|
962
|
1 240
|
1 541
|
1 591
|
2 664
|
3 243
|
5 167
|
2 731
|
3 014
|
|
Other Current Assets |
709
|
645
|
631
|
322
|
671
|
874
|
1 165
|
1 262
|
1 099
|
1 050
|
|
Total Current Assets |
12 170
|
12 965
|
14 467
|
14 703
|
15 117
|
17 983
|
18 605
|
24 375
|
21 469
|
21 306
|
|
PP&E Net |
4 702
|
3 635
|
3 085
|
2 830
|
3 050
|
5 020
|
6 484
|
11 078
|
11 102
|
11 180
|
|
PP&E Gross |
4 702
|
3 635
|
3 085
|
2 830
|
3 050
|
5 020
|
6 484
|
11 078
|
11 102
|
11 180
|
|
Accumulated Depreciation |
4 758
|
4 784
|
4 948
|
5 182
|
5 060
|
5 350
|
5 766
|
5 702
|
6 682
|
7 420
|
|
Intangible Assets |
38
|
26
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Goodwill |
9
|
10
|
10
|
9
|
9
|
10
|
9
|
8
|
9
|
9
|
|
Long-Term Investments |
59
|
51
|
65
|
117
|
85
|
29
|
38
|
30
|
80
|
78
|
|
Other Long-Term Assets |
503
|
403
|
373
|
381
|
434
|
439
|
550
|
746
|
723
|
805
|
|
Other Assets |
9
|
10
|
10
|
9
|
9
|
10
|
9
|
8
|
9
|
9
|
|
Total Assets |
17 482
N/A
|
17 090
-2%
|
18 015
+5%
|
18 040
+0%
|
18 695
+4%
|
23 480
+26%
|
25 684
+9%
|
36 237
+41%
|
33 384
-8%
|
33 380
0%
|
|
Liabilities | |||||||||||
Accounts Payable |
4 950
|
4 283
|
4 526
|
4 860
|
4 272
|
6 384
|
4 858
|
7 121
|
5 926
|
5 991
|
|
Short-Term Debt |
1 958
|
3 038
|
3 499
|
2 707
|
3 648
|
3 765
|
2 281
|
2 131
|
2 615
|
2 646
|
|
Current Portion of Long-Term Debt |
395
|
372
|
279
|
418
|
118
|
169
|
143
|
49
|
72
|
337
|
|
Other Current Liabilities |
1 094
|
1 130
|
1 441
|
1 576
|
1 366
|
2 227
|
2 697
|
4 963
|
2 269
|
1 565
|
|
Total Current Liabilities |
8 397
|
8 823
|
9 744
|
9 560
|
9 404
|
12 544
|
9 979
|
14 265
|
10 883
|
10 540
|
|
Long-Term Debt |
1 488
|
716
|
738
|
824
|
906
|
1 617
|
1 917
|
228
|
1 891
|
2 556
|
|
Deferred Income Tax |
496
|
564
|
609
|
352
|
368
|
362
|
358
|
397
|
461
|
801
|
|
Other Liabilities |
14
|
14
|
15
|
18
|
26
|
31
|
37
|
34
|
38
|
43
|
|
Total Liabilities |
10 396
N/A
|
10 118
-3%
|
11 106
+10%
|
10 754
-3%
|
10 703
0%
|
14 555
+36%
|
12 291
-16%
|
14 923
+21%
|
13 273
-11%
|
13 940
+5%
|
|
Equity | |||||||||||
Common Stock |
3 274
|
3 080
|
3 030
|
3 030
|
3 030
|
3 030
|
3 330
|
3 830
|
3 630
|
3 630
|
|
Retained Earnings |
2 617
|
2 623
|
3 023
|
3 510
|
4 515
|
5 826
|
6 827
|
8 309
|
7 561
|
7 149
|
|
Additional Paid In Capital |
706
|
668
|
653
|
653
|
653
|
653
|
3 682
|
9 690
|
9 202
|
9 215
|
|
Unrealized Security Profit/Loss |
0
|
0
|
62
|
170
|
2
|
2
|
2
|
9
|
6
|
2
|
|
Treasury Stock |
221
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
809
|
602
|
141
|
76
|
204
|
581
|
443
|
505
|
275
|
555
|
|
Total Equity |
7 086
N/A
|
6 973
-2%
|
6 909
-1%
|
7 286
+5%
|
7 992
+10%
|
8 926
+12%
|
13 394
+50%
|
21 315
+59%
|
20 111
-6%
|
19 440
-3%
|
|
Total Liabilities & Equity |
17 482
N/A
|
17 090
-2%
|
18 015
+5%
|
18 040
+0%
|
18 695
+4%
|
23 480
+26%
|
25 684
+9%
|
36 237
+41%
|
33 384
-8%
|
33 380
0%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
324
|
314
|
317
|
317
|
317
|
317
|
340
|
383
|
363
|
363
|