Craneware PLC
LSE:CRW
Balance Sheet
Balance Sheet Decomposition
Craneware PLC
Current Assets | 119.4m |
Cash & Short-Term Investments | 63.9m |
Receivables | 42.9m |
Other Current Assets | 12.6m |
Non-Current Assets | 455m |
PP&E | 7.4m |
Intangibles | 445m |
Other Non-Current Assets | 2.5m |
Current Liabilities | 153.5m |
Accounts Payable | 5.3m |
Accrued Liabilities | 8m |
Other Current Liabilities | 140.2m |
Non-Current Liabilities | 96.5m |
Long-Term Debt | 53.1m |
Other Non-Current Liabilities | 43.4m |
Balance Sheet
Craneware PLC
Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
33
|
42
|
49
|
53
|
53
|
48
|
48
|
236
|
47
|
79
|
|
Cash |
33
|
42
|
49
|
53
|
53
|
48
|
48
|
0
|
47
|
79
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
236
|
0
|
0
|
|
Total Receivables |
16
|
11
|
17
|
12
|
8
|
14
|
17
|
15
|
33
|
25
|
|
Accounts Receivables |
16
|
11
|
15
|
12
|
8
|
14
|
16
|
14
|
29
|
24
|
|
Other Receivables |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
4
|
1
|
|
Other Current Assets |
5
|
4
|
4
|
3
|
4
|
4
|
4
|
5
|
8
|
10
|
|
Total Current Assets |
54
|
57
|
70
|
69
|
65
|
66
|
69
|
255
|
88
|
114
|
|
PP&E Net |
1
|
1
|
1
|
1
|
1
|
1
|
4
|
3
|
9
|
8
|
|
PP&E Gross |
1
|
1
|
1
|
1
|
1
|
1
|
4
|
3
|
9
|
8
|
|
Accumulated Depreciation |
3
|
4
|
4
|
4
|
3
|
3
|
5
|
6
|
9
|
12
|
|
Intangible Assets |
3
|
5
|
5
|
9
|
12
|
19
|
26
|
32
|
231
|
217
|
|
Goodwill |
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
235
|
235
|
|
Note Receivable |
0
|
2
|
5
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
|
Other Long-Term Assets |
4
|
2
|
2
|
7
|
9
|
8
|
6
|
11
|
0
|
0
|
|
Other Assets |
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
235
|
235
|
|
Total Assets |
73
N/A
|
78
+7%
|
94
+20%
|
97
+4%
|
99
+2%
|
106
+7%
|
116
+9%
|
312
+169%
|
566
+82%
|
577
+2%
|
|
Liabilities | |||||||||||
Accounts Payable |
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
19
|
20
|
|
Accrued Liabilities |
4
|
5
|
8
|
7
|
11
|
6
|
6
|
12
|
9
|
10
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
10
|
9
|
|
Other Current Liabilities |
21
|
24
|
31
|
30
|
35
|
39
|
38
|
34
|
55
|
104
|
|
Total Current Liabilities |
26
|
30
|
41
|
38
|
47
|
46
|
45
|
49
|
78
|
127
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
105
|
77
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
41
|
|
Other Liabilities |
2
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
3
|
|
Total Liabilities |
28
N/A
|
31
+10%
|
41
+34%
|
38
-8%
|
47
+25%
|
46
-2%
|
47
+2%
|
51
+8%
|
233
+354%
|
249
+7%
|
|
Equity | |||||||||||
Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Retained Earnings |
29
|
30
|
35
|
41
|
31
|
39
|
47
|
239
|
235
|
234
|
|
Additional Paid In Capital |
16
|
17
|
17
|
18
|
20
|
20
|
21
|
21
|
97
|
97
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
|
Total Equity |
45
N/A
|
48
+6%
|
53
+11%
|
59
+12%
|
52
-13%
|
60
+16%
|
68
+14%
|
260
+281%
|
333
+28%
|
328
-2%
|
|
Total Liabilities & Equity |
73
N/A
|
78
+7%
|
94
+20%
|
97
+4%
|
99
+2%
|
106
+7%
|
116
+9%
|
312
+169%
|
566
+82%
|
577
+2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
27
|
27
|
27
|
27
|
27
|
27
|
27
|
33
|
36
|
35
|