APN Promise SA
WSE:PRO
Balance Sheet
Balance Sheet Decomposition
APN Promise SA
APN Promise SA
Balance Sheet
APN Promise SA
| 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 |
9
|
18
|
23
|
12
|
11
|
8
|
43
|
24
|
25
|
14
|
95
|
159
|
112
|
|
| Cash |
8
|
18
|
21
|
9
|
7
|
8
|
42
|
19
|
25
|
11
|
95
|
159
|
110
|
|
| Cash Equivalents |
1
|
0
|
3
|
2
|
4
|
0
|
1
|
5
|
1
|
3
|
0
|
0
|
2
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
62
|
53
|
83
|
94
|
69
|
132
|
143
|
104
|
161
|
132
|
151
|
266
|
258
|
|
| Accounts Receivables |
59
|
49
|
74
|
91
|
64
|
127
|
138
|
101
|
158
|
128
|
140
|
261
|
253
|
|
| Other Receivables |
3
|
5
|
9
|
3
|
5
|
5
|
5
|
3
|
4
|
4
|
11
|
5
|
6
|
|
| Inventory |
12
|
15
|
12
|
23
|
46
|
42
|
43
|
30
|
35
|
19
|
25
|
19
|
12
|
|
| Other Current Assets |
2
|
0
|
0
|
5
|
17
|
12
|
13
|
1
|
12
|
11
|
8
|
10
|
3
|
|
| Total Current Assets |
85
|
87
|
119
|
135
|
143
|
194
|
242
|
159
|
234
|
175
|
279
|
454
|
385
|
|
| PP&E Net |
2
|
2
|
2
|
8
|
7
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
13
|
|
| Goodwill |
1
|
1
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
7
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
2
|
1
|
|
| Long-Term Investments |
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
3
|
6
|
4
|
3
|
10
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
|
| Other Assets |
1
|
1
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
89
N/A
|
93
+5%
|
127
+37%
|
159
+25%
|
155
-2%
|
206
+33%
|
256
+24%
|
172
-33%
|
246
+43%
|
188
-23%
|
292
+55%
|
469
+60%
|
411
-12%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
57
|
59
|
55
|
70
|
84
|
99
|
137
|
89
|
138
|
69
|
172
|
248
|
225
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
1
|
0
|
4
|
7
|
16
|
23
|
37
|
22
|
5
|
25
|
17
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
21
|
21
|
47
|
46
|
25
|
56
|
49
|
34
|
75
|
62
|
61
|
185
|
138
|
|
| Total Current Liabilities |
79
|
80
|
106
|
124
|
125
|
178
|
222
|
144
|
218
|
156
|
251
|
433
|
363
|
|
| Long-Term Debt |
0
|
0
|
5
|
1
|
1
|
0
|
0
|
0
|
1
|
3
|
9
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
1
|
2
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
6
|
5
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| Other Liabilities |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
79
N/A
|
81
+2%
|
112
+38%
|
134
+20%
|
133
-1%
|
178
+34%
|
223
+25%
|
145
-35%
|
220
+52%
|
160
-27%
|
261
+62%
|
435
+67%
|
365
-16%
|
|
| Equity | ||||||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
8
|
11
|
14
|
24
|
20
|
26
|
32
|
25
|
25
|
27
|
30
|
33
|
44
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
9
N/A
|
12
+29%
|
15
+27%
|
24
+62%
|
23
-7%
|
28
+25%
|
33
+16%
|
26
-19%
|
26
-2%
|
28
+8%
|
31
+13%
|
34
+7%
|
45
+35%
|
|
| Total Liabilities & Equity |
89
N/A
|
93
+5%
|
127
+37%
|
159
+25%
|
155
-2%
|
206
+33%
|
256
+24%
|
172
-33%
|
246
+43%
|
188
-23%
|
292
+55%
|
469
+60%
|
411
-12%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
8
|
8
|
8
|
8
|
10
|
10
|
11
|
10
|
10
|
10
|
11
|
11
|
11
|
|