Synel MLL Payway Ltd
TASE:SNEL
Balance Sheet
Balance Sheet Decomposition
Synel MLL Payway Ltd
Synel MLL Payway Ltd
Balance Sheet
Synel MLL Payway Ltd
| 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 |
25
|
10
|
29
|
21
|
36
|
15
|
10
|
18
|
6
|
7
|
0
|
11
|
52
|
27
|
23
|
19
|
61
|
106
|
11
|
9
|
6
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
11
|
6
|
7
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
25
|
10
|
29
|
21
|
36
|
3
|
4
|
11
|
0
|
1
|
0
|
11
|
52
|
27
|
23
|
19
|
61
|
106
|
11
|
9
|
6
|
|
| Short-Term Investments |
15
|
12
|
17
|
13
|
22
|
23
|
23
|
12
|
6
|
16
|
48
|
25
|
53
|
5
|
7
|
27
|
31
|
7
|
2
|
0
|
0
|
|
| Total Receivables |
25
|
30
|
37
|
38
|
38
|
42
|
40
|
42
|
41
|
38
|
40
|
36
|
39
|
35
|
38
|
32
|
28
|
31
|
32
|
38
|
52
|
|
| Accounts Receivables |
21
|
23
|
32
|
31
|
32
|
39
|
37
|
41
|
37
|
34
|
34
|
31
|
32
|
32
|
32
|
28
|
26
|
27
|
31
|
33
|
50
|
|
| Other Receivables |
4
|
7
|
5
|
7
|
6
|
3
|
3
|
1
|
4
|
3
|
7
|
5
|
7
|
4
|
5
|
4
|
3
|
4
|
0
|
5
|
2
|
|
| Inventory |
10
|
11
|
12
|
15
|
14
|
16
|
17
|
18
|
17
|
16
|
18
|
19
|
16
|
15
|
16
|
15
|
13
|
12
|
12
|
12
|
12
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
134
|
0
|
0
|
0
|
3
|
0
|
0
|
|
| Total Current Assets |
75
|
63
|
94
|
87
|
109
|
96
|
91
|
91
|
70
|
77
|
121
|
90
|
160
|
83
|
217
|
94
|
133
|
156
|
60
|
59
|
70
|
|
| PP&E Net |
10
|
10
|
6
|
19
|
17
|
18
|
17
|
16
|
12
|
11
|
10
|
10
|
9
|
9
|
9
|
16
|
16
|
16
|
9
|
30
|
37
|
|
| PP&E Gross |
10
|
10
|
6
|
19
|
17
|
18
|
17
|
16
|
12
|
11
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
|
| Accumulated Depreciation |
11
|
12
|
12
|
14
|
16
|
19
|
22
|
23
|
23
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
6
|
6
|
7
|
9
|
9
|
9
|
10
|
10
|
10
|
9
|
7
|
4
|
3
|
1
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
22
|
22
|
22
|
22
|
22
|
21
|
21
|
21
|
|
| Note Receivable |
3
|
7
|
7
|
8
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
61
|
121
|
123
|
153
|
165
|
179
|
191
|
206
|
239
|
247
|
400
|
421
|
477
|
576
|
482
|
629
|
639
|
823
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
5
|
14
|
24
|
33
|
5
|
4
|
3
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
1
|
22
|
13
|
17
|
2
|
2
|
1
|
|
| Other Assets |
0
|
0
|
0
|
0
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
22
|
22
|
22
|
22
|
22
|
21
|
21
|
21
|
|
| Total Assets |
153
N/A
|
216
+41%
|
253
+17%
|
299
+18%
|
326
+9%
|
326
0%
|
333
+2%
|
347
+4%
|
354
+2%
|
370
+5%
|
564
+52%
|
555
-2%
|
680
+23%
|
700
+3%
|
737
+5%
|
788
+7%
|
826
+5%
|
1 035
+25%
|
93
-91%
|
112
+21%
|
130
+16%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
18
|
26
|
32
|
37
|
26
|
16
|
16
|
16
|
12
|
13
|
17
|
37
|
34
|
35
|
33
|
26
|
23
|
26
|
20
|
19
|
31
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
6
|
11
|
9
|
11
|
8
|
9
|
20
|
5
|
5
|
5
|
6
|
5
|
5
|
5
|
4
|
4
|
2
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
13
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
31
|
24
|
14
|
15
|
34
|
35
|
35
|
42
|
31
|
29
|
32
|
48
|
42
|
45
|
54
|
107
|
61
|
70
|
11
|
4
|
3
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
10
|
13
|
12
|
12
|
11
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
1
|
1
|
1
|
2
|
|
| Total Current Liabilities |
49
|
50
|
46
|
51
|
65
|
72
|
74
|
80
|
64
|
61
|
79
|
90
|
85
|
99
|
96
|
140
|
90
|
102
|
37
|
28
|
38
|
|
| Long-Term Debt |
40
|
75
|
96
|
98
|
112
|
102
|
96
|
98
|
106
|
132
|
271
|
215
|
302
|
277
|
246
|
250
|
313
|
458
|
2
|
17
|
22
|
|
| Deferred Income Tax |
1
|
1
|
1
|
12
|
15
|
11
|
13
|
14
|
17
|
20
|
30
|
37
|
37
|
44
|
59
|
49
|
54
|
65
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
13
|
23
|
18
|
18
|
19
|
19
|
22
|
23
|
28
|
33
|
49
|
59
|
75
|
80
|
80
|
89
|
0
|
0
|
0
|
|
| Other Liabilities |
11
|
20
|
19
|
14
|
9
|
9
|
7
|
8
|
10
|
9
|
11
|
11
|
14
|
14
|
15
|
6
|
8
|
8
|
4
|
3
|
2
|
|
| Total Liabilities |
100
N/A
|
146
+46%
|
175
+20%
|
197
+13%
|
218
+10%
|
211
-3%
|
209
-1%
|
220
+5%
|
217
-1%
|
246
+13%
|
418
+70%
|
387
-7%
|
487
+26%
|
493
+1%
|
491
0%
|
526
+7%
|
545
+4%
|
723
+33%
|
42
-94%
|
48
+13%
|
62
+30%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
18
|
26
|
34
|
58
|
64
|
71
|
80
|
83
|
93
|
80
|
102
|
123
|
149
|
163
|
202
|
218
|
237
|
268
|
6
|
20
|
24
|
|
| Additional Paid In Capital |
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
44
|
|
| Treasury Stock |
10
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
53
N/A
|
70
+32%
|
78
+11%
|
102
+30%
|
108
+6%
|
115
+6%
|
124
+8%
|
127
+2%
|
137
+8%
|
124
-9%
|
146
+18%
|
167
+15%
|
193
+15%
|
208
+8%
|
246
+18%
|
262
+7%
|
281
+7%
|
312
+11%
|
50
-84%
|
64
+28%
|
68
+5%
|
|
| Total Liabilities & Equity |
153
N/A
|
216
+41%
|
253
+17%
|
299
+18%
|
326
+9%
|
326
0%
|
333
+2%
|
347
+4%
|
354
+2%
|
370
+5%
|
564
+52%
|
555
-2%
|
680
+23%
|
700
+3%
|
737
+5%
|
788
+7%
|
826
+5%
|
1 035
+25%
|
93
-91%
|
112
+21%
|
130
+16%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
17
|
17
|
17
|
17
|
17
|
17
|
6
|
6
|
6
|
|