SPC Power Corp
XPHS:SPC
Balance Sheet
Balance Sheet Decomposition
SPC Power Corp
SPC Power Corp
Balance Sheet
SPC Power Corp
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
562
|
1 749
|
1 445
|
2 937
|
3 227
|
2 801
|
2 158
|
2 212
|
4 743
|
4 659
|
|
| Cash |
562
|
726
|
1 126
|
935
|
1 606
|
0
|
0
|
0
|
798
|
533
|
|
| Cash Equivalents |
0
|
1 024
|
319
|
2 002
|
1 621
|
2 801
|
2 158
|
2 212
|
3 945
|
4 126
|
|
| Short-Term Investments |
1 378
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
538
|
337
|
461
|
453
|
419
|
367
|
524
|
747
|
689
|
415
|
|
| Accounts Receivables |
535
|
335
|
458
|
435
|
417
|
256
|
307
|
594
|
458
|
359
|
|
| Other Receivables |
3
|
3
|
3
|
18
|
2
|
111
|
217
|
153
|
231
|
56
|
|
| Inventory |
285
|
271
|
605
|
350
|
378
|
364
|
390
|
468
|
399
|
367
|
|
| Other Current Assets |
33
|
75
|
168
|
94
|
82
|
26
|
42
|
49
|
44
|
37
|
|
| Total Current Assets |
2 796
|
2 433
|
2 679
|
3 835
|
4 106
|
4 701
|
3 940
|
5 296
|
5 875
|
5 477
|
|
| PP&E Net |
448
|
675
|
778
|
781
|
794
|
750
|
732
|
735
|
737
|
450
|
|
| PP&E Gross |
448
|
675
|
778
|
781
|
794
|
750
|
732
|
735
|
737
|
450
|
|
| Accumulated Depreciation |
601
|
681
|
748
|
766
|
864
|
951
|
1 021
|
1 089
|
1 182
|
881
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
7
|
5
|
4
|
3
|
2
|
1
|
|
| Goodwill |
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
0
|
|
| Note Receivable |
0
|
0
|
1 143
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
5 030
|
6 073
|
6 182
|
6 037
|
5 949
|
5 790
|
5 513
|
5 445
|
5 831
|
5 782
|
|
| Other Long-Term Assets |
1 209
|
1 211
|
57
|
259
|
207
|
161
|
131
|
96
|
54
|
56
|
|
| Other Assets |
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
0
|
|
| Total Assets |
9 515
N/A
|
10 425
+10%
|
10 872
+4%
|
10 945
+1%
|
11 096
+1%
|
11 440
+3%
|
10 353
-10%
|
11 608
+12%
|
12 531
+8%
|
11 765
-6%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
263
|
220
|
528
|
261
|
266
|
250
|
329
|
520
|
395
|
184
|
|
| Accrued Liabilities |
55
|
54
|
68
|
64
|
69
|
52
|
38
|
58
|
41
|
9
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
104
|
144
|
0
|
0
|
5
|
5
|
3
|
2
|
2
|
2
|
|
| Other Current Liabilities |
270
|
426
|
678
|
198
|
185
|
178
|
177
|
232
|
432
|
281
|
|
| Total Current Liabilities |
692
|
844
|
1 274
|
523
|
525
|
484
|
546
|
813
|
870
|
476
|
|
| Long-Term Debt |
575
|
432
|
0
|
0
|
5
|
1
|
0
|
10
|
7
|
5
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
21
|
20
|
15
|
|
| Minority Interest |
501
|
519
|
149
|
146
|
156
|
140
|
136
|
132
|
167
|
15
|
|
| Other Liabilities |
207
|
233
|
234
|
397
|
403
|
399
|
384
|
365
|
326
|
129
|
|
| Total Liabilities |
1 975
N/A
|
2 029
+3%
|
1 657
-18%
|
1 066
-36%
|
1 089
+2%
|
1 025
-6%
|
1 067
+4%
|
1 341
+26%
|
1 390
+4%
|
639
-54%
|
|
| Equity | |||||||||||
| Common Stock |
1 569
|
1 569
|
1 569
|
1 569
|
1 569
|
1 569
|
1 569
|
1 569
|
1 569
|
1 569
|
|
| Retained Earnings |
6 016
|
6 871
|
7 688
|
8 341
|
8 477
|
8 883
|
7 754
|
8 727
|
9 598
|
9 584
|
|
| Additional Paid In Capital |
87
|
87
|
87
|
87
|
87
|
87
|
87
|
87
|
87
|
87
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
5
|
6
|
6
|
6
|
11
|
13
|
16
|
|
| Treasury Stock |
131
|
131
|
131
|
131
|
131
|
131
|
131
|
131
|
131
|
131
|
|
| Other Equity |
0
|
0
|
1
|
7
|
2
|
1
|
0
|
3
|
4
|
0
|
|
| Total Equity |
7 540
N/A
|
8 397
+11%
|
9 215
+10%
|
9 878
+7%
|
10 006
+1%
|
10 416
+4%
|
9 286
-11%
|
10 267
+11%
|
11 141
+9%
|
11 126
0%
|
|
| Total Liabilities & Equity |
9 515
N/A
|
10 425
+10%
|
10 872
+4%
|
10 945
+1%
|
11 096
+1%
|
11 440
+3%
|
10 353
-10%
|
11 608
+12%
|
12 531
+8%
|
11 765
-6%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
1 497
|
1 497
|
1 497
|
1 497
|
1 497
|
1 497
|
1 497
|
1 497
|
1 497
|
1 497
|
|