Devolver Digital Inc
LSE:DEVO
Balance Sheet
Balance Sheet Decomposition
Devolver Digital Inc
Devolver Digital Inc
Balance Sheet
Devolver Digital Inc
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
7
|
12
|
44
|
86
|
79
|
43
|
42
|
|
| Cash |
7
|
12
|
44
|
86
|
79
|
43
|
42
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
|
| Total Receivables |
6
|
8
|
16
|
19
|
17
|
14
|
16
|
|
| Accounts Receivables |
6
|
8
|
16
|
18
|
15
|
13
|
14
|
|
| Other Receivables |
0
|
0
|
0
|
2
|
1
|
1
|
2
|
|
| Other Current Assets |
0
|
0
|
0
|
9
|
3
|
3
|
3
|
|
| Total Current Assets |
13
|
21
|
60
|
114
|
99
|
59
|
61
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Intangible Assets |
7
|
13
|
52
|
98
|
66
|
96
|
99
|
|
| Goodwill |
0
|
0
|
0
|
67
|
19
|
32
|
32
|
|
| Long-Term Investments |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
2
|
11
|
8
|
8
|
|
| Other Assets |
0
|
0
|
0
|
67
|
19
|
32
|
32
|
|
| Total Assets |
20
N/A
|
34
+67%
|
113
+235%
|
281
+149%
|
195
-31%
|
197
+1%
|
201
+2%
|
|
| Liabilities | ||||||||
| Accounts Payable |
6
|
10
|
18
|
18
|
28
|
32
|
4
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
6
|
15
|
16
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
2
|
3
|
22
|
6
|
3
|
4
|
4
|
|
| Total Current Liabilities |
8
|
13
|
41
|
24
|
20
|
26
|
25
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Deferred Income Tax |
0
|
0
|
0
|
9
|
1
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
1
|
2
|
3
|
12
|
11
|
|
| Total Liabilities |
8
N/A
|
13
+71%
|
42
+217%
|
35
-17%
|
24
-30%
|
39
+61%
|
36
-8%
|
|
| Equity | ||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
10
|
18
|
72
|
126
|
27
|
13
|
9
|
|
| Additional Paid In Capital |
3
|
3
|
0
|
122
|
146
|
146
|
158
|
|
| Other Equity |
0
|
0
|
0
|
1
|
2
|
1
|
1
|
|
| Total Equity |
12
N/A
|
21
+65%
|
72
+246%
|
247
+245%
|
171
-31%
|
158
-7%
|
166
+5%
|
|
| Total Liabilities & Equity |
20
N/A
|
34
+67%
|
113
+235%
|
281
+149%
|
195
-31%
|
197
+1%
|
201
+2%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
442
|
442
|
442
|
442
|
408
|
390
|
475
|
|