Calnex Solutions PLC
LSE:CLX
Balance Sheet
Balance Sheet Decomposition
Calnex Solutions PLC
Calnex Solutions PLC
Balance Sheet
Calnex Solutions PLC
| Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
1
|
2
|
4
|
13
|
14
|
18
|
12
|
11
|
|
| Cash Equivalents |
1
|
2
|
4
|
13
|
14
|
18
|
12
|
11
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
|
| Total Receivables |
2
|
2
|
2
|
2
|
5
|
3
|
3
|
6
|
|
| Accounts Receivables |
1
|
2
|
2
|
1
|
4
|
3
|
3
|
5
|
|
| Other Receivables |
1
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
|
| Inventory |
1
|
1
|
1
|
1
|
1
|
3
|
5
|
5
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
3
|
5
|
7
|
16
|
21
|
25
|
21
|
23
|
|
| PP&E Net |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| PP&E Gross |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Intangible Assets |
5
|
6
|
7
|
8
|
8
|
11
|
12
|
12
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
| Total Assets |
10
N/A
|
12
+21%
|
15
+30%
|
24
+60%
|
31
+28%
|
39
+24%
|
37
-5%
|
38
+4%
|
|
| Liabilities | |||||||||
| Accounts Payable |
1
|
1
|
1
|
1
|
1
|
2
|
6
|
6
|
|
| Accrued Liabilities |
0
|
1
|
1
|
2
|
3
|
1
|
1
|
1
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1
|
2
|
1
|
2
|
2
|
4
|
3
|
4
|
|
| Total Current Liabilities |
3
|
4
|
6
|
5
|
6
|
7
|
5
|
6
|
|
| Long-Term Debt |
3
|
2
|
1
|
0
|
1
|
0
|
0
|
1
|
|
| Deferred Income Tax |
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
|
| Other Liabilities |
1
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
|
| Total Liabilities |
7
N/A
|
7
-2%
|
8
+16%
|
7
-13%
|
9
+31%
|
11
+22%
|
10
-15%
|
11
+14%
|
|
| Equity | |||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
1
|
3
|
6
|
10
|
14
|
20
|
20
|
20
|
|
| Additional Paid In Capital |
1
|
1
|
1
|
7
|
7
|
7
|
8
|
8
|
|
| Total Equity |
3
N/A
|
5
+85%
|
7
+50%
|
17
+145%
|
22
+27%
|
27
+25%
|
27
0%
|
27
+0%
|
|
| Total Liabilities & Equity |
10
N/A
|
12
+21%
|
15
+30%
|
24
+60%
|
31
+28%
|
39
+24%
|
37
-5%
|
38
+4%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
88
|
88
|
88
|
88
|
88
|
88
|
88
|
88
|
|