FMS Enterprises Migun Ltd
TASE:FBRT
Balance Sheet
Balance Sheet Decomposition
FMS Enterprises Migun Ltd
FMS Enterprises Migun Ltd
Balance Sheet
FMS Enterprises Migun Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | 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 |
17
|
9
|
13
|
22
|
18
|
23
|
48
|
47
|
37
|
55
|
24
|
16
|
7
|
14
|
19
|
8
|
5
|
12
|
8
|
2
|
21
|
5
|
7
|
72
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
7
|
10
|
7
|
13
|
12
|
7
|
5
|
5
|
2
|
2
|
5
|
5
|
7
|
72
|
|
| Cash Equivalents |
17
|
9
|
13
|
22
|
18
|
23
|
48
|
47
|
37
|
49
|
18
|
6
|
0
|
1
|
7
|
1
|
0
|
7
|
6
|
0
|
16
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
3
|
0
|
0
|
1
|
0
|
0
|
20
|
19
|
23
|
14
|
0
|
0
|
1
|
21
|
27
|
26
|
44
|
75
|
65
|
84
|
97
|
55
|
|
| Total Receivables |
6
|
8
|
11
|
15
|
23
|
11
|
17
|
15
|
26
|
11
|
15
|
10
|
10
|
13
|
17
|
20
|
20
|
18
|
23
|
14
|
18
|
23
|
33
|
23
|
|
| Accounts Receivables |
5
|
8
|
10
|
15
|
22
|
10
|
16
|
14
|
25
|
11
|
14
|
10
|
10
|
12
|
16
|
19
|
19
|
17
|
23
|
14
|
18
|
22
|
33
|
23
|
|
| Other Receivables |
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
2
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Inventory |
1
|
1
|
2
|
2
|
4
|
7
|
3
|
5
|
3
|
4
|
5
|
5
|
5
|
6
|
5
|
6
|
5
|
6
|
7
|
6
|
6
|
9
|
9
|
10
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
23
|
18
|
29
|
40
|
45
|
42
|
68
|
68
|
86
|
89
|
68
|
46
|
22
|
33
|
42
|
55
|
57
|
63
|
82
|
97
|
110
|
121
|
147
|
160
|
|
| PP&E Net |
13
|
20
|
22
|
25
|
26
|
26
|
19
|
14
|
13
|
14
|
17
|
16
|
16
|
15
|
14
|
12
|
19
|
19
|
21
|
19
|
19
|
21
|
20
|
21
|
|
| PP&E Gross |
13
|
20
|
22
|
25
|
26
|
26
|
19
|
14
|
13
|
14
|
17
|
16
|
16
|
15
|
14
|
12
|
19
|
19
|
21
|
19
|
19
|
21
|
20
|
21
|
|
| Accumulated Depreciation |
6
|
6
|
7
|
9
|
10
|
13
|
13
|
11
|
13
|
15
|
17
|
18
|
20
|
20
|
21
|
22
|
23
|
25
|
27
|
30
|
32
|
34
|
38
|
42
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Total Assets |
37
N/A
|
37
+2%
|
51
+37%
|
65
+26%
|
71
+10%
|
68
-4%
|
87
+28%
|
86
-2%
|
104
+21%
|
106
+2%
|
85
-19%
|
62
-27%
|
38
-39%
|
47
+26%
|
55
+17%
|
68
+22%
|
76
+12%
|
83
+10%
|
104
+25%
|
117
+12%
|
129
+10%
|
142
+10%
|
166
+17%
|
181
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4
|
5
|
6
|
11
|
6
|
3
|
5
|
7
|
5
|
3
|
4
|
2
|
3
|
5
|
6
|
6
|
5
|
4
|
6
|
4
|
3
|
6
|
7
|
7
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Short-Term Debt |
2
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
3
|
2
|
1
|
1
|
1
|
1
|
4
|
6
|
4
|
22
|
3
|
9
|
2
|
4
|
2
|
4
|
2
|
3
|
3
|
1
|
3
|
4
|
4
|
5
|
|
| Total Current Liabilities |
9
|
7
|
7
|
12
|
7
|
4
|
13
|
13
|
9
|
26
|
6
|
15
|
6
|
10
|
9
|
10
|
7
|
8
|
10
|
6
|
7
|
11
|
12
|
14
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
|
| Other Liabilities |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
4
|
|
| Total Liabilities |
10
N/A
|
7
-25%
|
8
+13%
|
13
+58%
|
8
-36%
|
5
-34%
|
15
+181%
|
16
+4%
|
12
-25%
|
28
+140%
|
9
-70%
|
18
+107%
|
9
-51%
|
12
+41%
|
11
-9%
|
14
+22%
|
11
-17%
|
13
+18%
|
18
+32%
|
14
-22%
|
14
+2%
|
17
+21%
|
18
+7%
|
19
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3
|
3
|
3
|
3
|
3
|
3
|
4
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
15
|
17
|
29
|
37
|
50
|
48
|
58
|
69
|
80
|
66
|
65
|
33
|
17
|
23
|
33
|
42
|
53
|
58
|
75
|
92
|
103
|
114
|
137
|
150
|
|
| Additional Paid In Capital |
9
|
9
|
10
|
10
|
9
|
10
|
11
|
6
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|
| Other Equity |
0
|
1
|
2
|
2
|
1
|
1
|
1
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
27
N/A
|
30
+12%
|
43
+43%
|
52
+20%
|
63
+21%
|
63
0%
|
72
+15%
|
70
-3%
|
92
+31%
|
77
-16%
|
77
-1%
|
44
-42%
|
29
-34%
|
35
+21%
|
44
+26%
|
54
+22%
|
65
+20%
|
70
+8%
|
87
+24%
|
103
+19%
|
115
+11%
|
126
+9%
|
149
+18%
|
162
+9%
|
|
| Total Liabilities & Equity |
37
N/A
|
37
+2%
|
51
+37%
|
65
+26%
|
71
+10%
|
68
-4%
|
87
+28%
|
86
-2%
|
104
+21%
|
106
+2%
|
85
-19%
|
62
-27%
|
38
-39%
|
47
+26%
|
55
+17%
|
68
+22%
|
76
+12%
|
83
+10%
|
104
+25%
|
117
+12%
|
129
+10%
|
142
+10%
|
166
+17%
|
181
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|