TQM Alpha PCL
SET:TQM
Balance Sheet
Balance Sheet Decomposition
TQM Alpha PCL
TQM Alpha PCL
Balance Sheet
TQM Alpha PCL
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
411
|
295
|
539
|
848
|
959
|
1 110
|
953
|
729
|
887
|
1 015
|
|
| Cash |
411
|
295
|
539
|
848
|
959
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
1 110
|
953
|
729
|
887
|
1 015
|
|
| Short-Term Investments |
25
|
26
|
5
|
1 120
|
874
|
539
|
768
|
395
|
451
|
426
|
|
| Total Receivables |
896
|
937
|
513
|
605
|
685
|
431
|
724
|
1 271
|
1 879
|
2 163
|
|
| Accounts Receivables |
613
|
539
|
501
|
591
|
662
|
413
|
575
|
777
|
950
|
1 012
|
|
| Other Receivables |
282
|
397
|
12
|
14
|
23
|
19
|
149
|
494
|
928
|
1 151
|
|
| Inventory |
0
|
6
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
133
|
428
|
552
|
709
|
965
|
50
|
53
|
66
|
66
|
76
|
|
| Total Current Assets |
1 465
|
1 691
|
1 615
|
3 287
|
3 489
|
2 130
|
2 498
|
2 461
|
3 282
|
3 679
|
|
| PP&E Net |
107
|
116
|
125
|
92
|
80
|
676
|
581
|
493
|
582
|
490
|
|
| PP&E Gross |
107
|
116
|
125
|
92
|
80
|
676
|
581
|
493
|
582
|
490
|
|
| Accumulated Depreciation |
361
|
357
|
376
|
411
|
444
|
464
|
504
|
524
|
562
|
595
|
|
| Intangible Assets |
15
|
14
|
11
|
9
|
15
|
22
|
768
|
706
|
636
|
565
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
10
|
3
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
10
|
0
|
86
|
290
|
608
|
714
|
1 070
|
1 180
|
896
|
902
|
|
| Other Long-Term Assets |
408
|
49
|
70
|
147
|
57
|
62
|
67
|
63
|
64
|
68
|
|
| Total Assets |
2 004
N/A
|
1 871
-7%
|
1 906
+2%
|
3 825
+101%
|
4 257
+11%
|
3 607
-15%
|
4 984
+38%
|
4 903
-2%
|
5 459
+11%
|
5 704
+4%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
982
|
829
|
824
|
899
|
1 045
|
50
|
15
|
29
|
23
|
16
|
|
| Accrued Liabilities |
192
|
131
|
174
|
163
|
163
|
156
|
179
|
169
|
155
|
175
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
400
|
545
|
941
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
98
|
102
|
100
|
183
|
105
|
|
| Other Current Liabilities |
391
|
533
|
480
|
559
|
607
|
306
|
487
|
413
|
434
|
424
|
|
| Total Current Liabilities |
1 565
|
1 493
|
1 478
|
1 622
|
1 816
|
611
|
784
|
1 110
|
1 341
|
1 661
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
494
|
411
|
316
|
574
|
338
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
181
|
190
|
129
|
105
|
|
| Minority Interest |
402
|
0
|
0
|
0
|
0
|
0
|
336
|
587
|
560
|
573
|
|
| Other Liabilities |
37
|
42
|
52
|
58
|
91
|
102
|
138
|
129
|
141
|
145
|
|
| Total Liabilities |
2 004
N/A
|
1 535
-23%
|
1 530
0%
|
1 680
+10%
|
1 907
+14%
|
1 207
-37%
|
1 849
+53%
|
2 333
+26%
|
2 745
+18%
|
2 822
+3%
|
|
| Equity | |||||||||||
| Common Stock |
1
|
225
|
225
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
|
| Retained Earnings |
0
|
111
|
151
|
238
|
450
|
521
|
627
|
419
|
707
|
1 024
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
1 607
|
1 607
|
1 607
|
1 607
|
1 607
|
1 607
|
1 607
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
245
|
101
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
6
|
28
|
600
|
0
|
0
|
49
|
|
| Total Equity |
0
N/A
|
336
+71 011%
|
376
+12%
|
2 145
+470%
|
2 350
+10%
|
2 400
+2%
|
3 134
+31%
|
2 570
-18%
|
2 714
+6%
|
2 882
+6%
|
|
| Total Liabilities & Equity |
2 004
N/A
|
1 871
-7%
|
1 906
+2%
|
3 825
+101%
|
4 257
+11%
|
3 607
-15%
|
4 984
+38%
|
4 903
-2%
|
5 459
+11%
|
5 704
+4%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
1
|
450
|
450
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
|