Calnex Solutions PLC
LSE:CLX
Balance Sheet
Balance Sheet Decomposition
Calnex Solutions PLC
Current Assets | 25m |
Cash & Short-Term Investments | 19.1m |
Receivables | 2.8m |
Other Current Assets | 3.1m |
Non-Current Assets | 13.8m |
PP&E | 937k |
Intangibles | 12.6m |
Other Non-Current Assets | 272k |
Current Liabilities | 7.1m |
Accounts Payable | 1.8m |
Accrued Liabilities | 1.5m |
Other Current Liabilities | 3.8m |
Non-Current Liabilities | 4.3m |
Long-Term Debt | 431k |
Other Non-Current Liabilities | 3.9m |
Balance Sheet
Calnex Solutions PLC
Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|
Assets | |||||||
Cash & Cash Equivalents |
1
|
2
|
4
|
13
|
14
|
18
|
|
Cash Equivalents |
1
|
2
|
4
|
13
|
14
|
18
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
2
|
2
|
|
Total Receivables |
2
|
2
|
2
|
2
|
5
|
3
|
|
Accounts Receivables |
1
|
2
|
2
|
1
|
4
|
3
|
|
Other Receivables |
1
|
0
|
0
|
1
|
1
|
0
|
|
Inventory |
1
|
1
|
1
|
1
|
1
|
3
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Current Assets |
3
|
5
|
7
|
16
|
21
|
25
|
|
PP&E Net |
0
|
0
|
1
|
1
|
1
|
1
|
|
PP&E Gross |
0
|
0
|
1
|
1
|
1
|
1
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
1
|
|
Intangible Assets |
5
|
6
|
7
|
8
|
8
|
11
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
2
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
1
|
1
|
1
|
0
|
0
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
2
|
|
Total Assets |
10
N/A
|
12
+21%
|
15
+30%
|
24
+60%
|
31
+28%
|
39
+24%
|
|
Liabilities | |||||||
Accounts Payable |
1
|
1
|
1
|
1
|
1
|
2
|
|
Accrued Liabilities |
0
|
1
|
1
|
2
|
3
|
1
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
1
|
2
|
0
|
0
|
0
|
|
Other Current Liabilities |
1
|
2
|
1
|
2
|
2
|
4
|
|
Total Current Liabilities |
3
|
4
|
6
|
5
|
6
|
7
|
|
Long-Term Debt |
3
|
2
|
1
|
0
|
1
|
0
|
|
Deferred Income Tax |
1
|
1
|
1
|
1
|
2
|
2
|
|
Other Liabilities |
1
|
0
|
1
|
1
|
1
|
1
|
|
Total Liabilities |
7
N/A
|
7
-2%
|
8
+16%
|
7
-13%
|
9
+31%
|
11
+22%
|
|
Equity | |||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
1
|
3
|
6
|
10
|
14
|
20
|
|
Additional Paid In Capital |
1
|
1
|
1
|
7
|
7
|
7
|
|
Total Equity |
3
N/A
|
5
+85%
|
7
+50%
|
17
+145%
|
22
+27%
|
27
+25%
|
|
Total Liabilities & Equity |
10
N/A
|
12
+21%
|
15
+30%
|
24
+60%
|
31
+28%
|
39
+24%
|
|
Shares Outstanding | |||||||
Common Shares Outstanding |
88
|
88
|
88
|
88
|
88
|
88
|