XTPL SA
WSE:XTP
Balance Sheet
Balance Sheet Decomposition
XTPL SA
Current Assets | 13m |
Cash & Short-Term Investments | 3.2m |
Receivables | 4.8m |
Other Current Assets | 5m |
Non-Current Assets | 24.5m |
PP&E | 11.3m |
Intangibles | 12.3m |
Other Non-Current Assets | 878k |
Balance Sheet
XTPL SA
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Cash & Cash Equivalents |
1
|
6
|
6
|
4
|
10
|
5
|
6
|
|
Cash |
1
|
0
|
4
|
4
|
10
|
5
|
6
|
|
Cash Equivalents |
0
|
6
|
1
|
0
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
0
|
0
|
1
|
1
|
1
|
2
|
3
|
|
Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
Other Receivables |
0
|
0
|
0
|
1
|
1
|
0
|
2
|
|
Inventory |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Current Assets |
2
|
6
|
6
|
5
|
11
|
7
|
10
|
|
PP&E Net |
0
|
1
|
1
|
1
|
1
|
3
|
4
|
|
PP&E Gross |
0
|
0
|
0
|
1
|
1
|
3
|
4
|
|
Accumulated Depreciation |
0
|
0
|
0
|
1
|
1
|
2
|
2
|
|
Intangible Assets |
1
|
1
|
3
|
3
|
3
|
3
|
3
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
3
N/A
|
8
+209%
|
10
+23%
|
9
-11%
|
15
+70%
|
13
-17%
|
18
+40%
|
|
Liabilities | ||||||||
Accounts Payable |
0
|
0
|
0
|
1
|
0
|
1
|
1
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
1
|
0
|
0
|
0
|
0
|
3
|
0
|
|
Other Current Liabilities |
0
|
1
|
1
|
1
|
1
|
0
|
4
|
|
Total Current Liabilities |
1
|
1
|
1
|
2
|
1
|
6
|
7
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
3
|
0
|
4
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
3
|
|
Total Liabilities |
1
N/A
|
1
+1%
|
1
+19%
|
2
+87%
|
5
+140%
|
8
+63%
|
14
+79%
|
|
Equity | ||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
3
|
4
|
8
|
12
|
6
|
3
|
2
|
|
Additional Paid In Capital |
4
|
11
|
16
|
19
|
16
|
8
|
2
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
2
N/A
|
7
+311%
|
9
+24%
|
7
-23%
|
10
+50%
|
5
-52%
|
4
-20%
|
|
Total Liabilities & Equity |
3
N/A
|
8
+209%
|
10
+23%
|
9
-11%
|
15
+70%
|
13
-17%
|
18
+40%
|
|
Shares Outstanding | ||||||||
Common Shares Outstanding |
2
|
2
|
2
|
2
|
2
|
2
|
2
|