Devyser Diagnostics AB
F:OL0
Balance Sheet
Balance Sheet Decomposition
Devyser Diagnostics AB
Devyser Diagnostics AB
Balance Sheet
Devyser Diagnostics AB
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
8
|
10
|
8
|
378
|
364
|
263
|
145
|
|
| Cash Equivalents |
8
|
10
|
8
|
378
|
364
|
263
|
145
|
|
| Total Receivables |
15
|
17
|
25
|
26
|
33
|
45
|
65
|
|
| Accounts Receivables |
14
|
16
|
16
|
19
|
28
|
34
|
51
|
|
| Other Receivables |
1
|
1
|
9
|
8
|
6
|
12
|
14
|
|
| Inventory |
4
|
4
|
5
|
7
|
10
|
21
|
30
|
|
| Other Current Assets |
1
|
1
|
1
|
2
|
5
|
13
|
13
|
|
| Total Current Assets |
28
|
32
|
40
|
413
|
412
|
342
|
252
|
|
| PP&E Net |
4
|
18
|
16
|
17
|
31
|
92
|
98
|
|
| PP&E Gross |
4
|
18
|
16
|
17
|
31
|
92
|
98
|
|
| Accumulated Depreciation |
3
|
5
|
8
|
10
|
15
|
24
|
29
|
|
| Intangible Assets |
15
|
20
|
14
|
18
|
33
|
49
|
95
|
|
| Goodwill |
0
|
0
|
0
|
0
|
7
|
7
|
7
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
2
|
2
|
5
|
7
|
18
|
21
|
22
|
|
| Other Assets |
0
|
0
|
0
|
0
|
7
|
7
|
7
|
|
| Total Assets |
48
N/A
|
74
+53%
|
74
+1%
|
457
+514%
|
501
+10%
|
510
+2%
|
474
-7%
|
|
| Liabilities | ||||||||
| Accounts Payable |
3
|
3
|
6
|
10
|
10
|
14
|
13
|
|
| Accrued Liabilities |
4
|
4
|
8
|
13
|
21
|
20
|
26
|
|
| Short-Term Debt |
0
|
0
|
2
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
3
|
4
|
3
|
6
|
18
|
14
|
|
| Other Current Liabilities |
1
|
5
|
8
|
4
|
16
|
11
|
21
|
|
| Total Current Liabilities |
10
|
16
|
28
|
29
|
51
|
63
|
73
|
|
| Long-Term Debt |
8
|
20
|
15
|
10
|
16
|
57
|
45
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
1
|
1
|
2
|
5
|
7
|
|
| Total Liabilities |
18
N/A
|
37
+101%
|
44
+19%
|
40
-8%
|
69
+72%
|
125
+81%
|
125
0%
|
|
| Equity | ||||||||
| Common Stock |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
8
|
1
|
12
|
33
|
78
|
130
|
189
|
|
| Additional Paid In Capital |
38
|
38
|
43
|
449
|
508
|
513
|
537
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Total Equity |
30
N/A
|
37
+23%
|
31
-17%
|
417
+1 254%
|
431
+4%
|
385
-11%
|
349
-9%
|
|
| Total Liabilities & Equity |
48
N/A
|
74
+53%
|
74
+1%
|
457
+514%
|
501
+10%
|
510
+2%
|
474
-7%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
15
|
15
|
15
|
15
|
16
|
16
|
17
|
|