Alphawave IP Group PLC
LSE:AWE
Balance Sheet
Balance Sheet Decomposition
Alphawave IP Group PLC
Current Assets | 298.7m |
Cash & Short-Term Investments | 101.3m |
Receivables | 166.7m |
Other Current Assets | 30.6m |
Non-Current Assets | 567.9m |
Long-Term Investments | 1m |
PP&E | 35.9m |
Intangibles | 512.5m |
Other Non-Current Assets | 18.5m |
Current Liabilities | 135.9m |
Accounts Payable | 69.3m |
Other Current Liabilities | 66.7m |
Non-Current Liabilities | 262.2m |
Long-Term Debt | 227.5m |
Other Non-Current Liabilities | 34.7m |
Balance Sheet
Alphawave IP Group PLC
May-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|
Assets | |||||||
Cash & Cash Equivalents |
4
|
5
|
14
|
501
|
186
|
101
|
|
Cash |
0
|
0
|
14
|
501
|
186
|
101
|
|
Cash Equivalents |
4
|
5
|
0
|
0
|
0
|
0
|
|
Total Receivables |
1
|
3
|
19
|
47
|
107
|
167
|
|
Accounts Receivables |
0
|
2
|
17
|
45
|
104
|
143
|
|
Other Receivables |
1
|
2
|
3
|
3
|
3
|
23
|
|
Inventory |
0
|
1
|
0
|
0
|
18
|
12
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
71
|
19
|
|
Total Current Assets |
5
|
9
|
33
|
548
|
383
|
299
|
|
PP&E Net |
0
|
1
|
7
|
9
|
28
|
36
|
|
PP&E Gross |
0
|
1
|
7
|
9
|
28
|
0
|
|
Accumulated Depreciation |
0
|
0
|
1
|
4
|
10
|
0
|
|
Intangible Assets |
0
|
0
|
0
|
1
|
161
|
203
|
|
Goodwill |
0
|
0
|
0
|
0
|
309
|
309
|
|
Note Receivable |
0
|
0
|
0
|
0
|
19
|
6
|
|
Long-Term Investments |
0
|
0
|
0
|
9
|
0
|
1
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
3
|
12
|
|
Other Assets |
0
|
0
|
0
|
0
|
309
|
309
|
|
Total Assets |
5
N/A
|
10
+114%
|
41
+288%
|
568
+1 299%
|
903
+59%
|
867
-4%
|
|
Liabilities | |||||||
Accounts Payable |
0
|
0
|
1
|
2
|
112
|
69
|
|
Accrued Liabilities |
0
|
0
|
1
|
4
|
36
|
0
|
|
Short-Term Debt |
0
|
2
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
2
|
2
|
9
|
10
|
|
Other Current Liabilities |
4
|
4
|
13
|
26
|
97
|
57
|
|
Total Current Liabilities |
4
|
7
|
17
|
34
|
194
|
136
|
|
Long-Term Debt |
0
|
0
|
5
|
6
|
216
|
227
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
14
|
33
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
11
|
2
|
|
Total Liabilities |
4
N/A
|
8
+80%
|
23
+203%
|
41
+77%
|
435
+974%
|
398
-8%
|
|
Equity | |||||||
Common Stock |
0
|
0
|
2
|
9
|
10
|
10
|
|
Retained Earnings |
1
|
3
|
15
|
540
|
554
|
543
|
|
Additional Paid In Capital |
0
|
0
|
0
|
0
|
1
|
2
|
|
Other Equity |
0
|
0
|
1
|
22
|
97
|
87
|
|
Total Equity |
1
N/A
|
3
+313%
|
18
+505%
|
528
+2 867%
|
468
-11%
|
468
+0%
|
|
Total Liabilities & Equity |
5
N/A
|
10
+114%
|
41
+288%
|
568
+1 299%
|
903
+59%
|
867
-4%
|
|
Shares Outstanding | |||||||
Common Shares Outstanding |
665
|
665
|
665
|
665
|
695
|
716
|