Filtronic PLC
LSE:FTC
Balance Sheet
Balance Sheet Decomposition
Filtronic PLC
Current Assets | 11.2m |
Cash & Short-Term Investments | 4.1m |
Receivables | 4.5m |
Other Current Assets | 2.6m |
Non-Current Assets | 7.6m |
PP&E | 4.3m |
Intangibles | 2m |
Other Non-Current Assets | 1.3m |
Current Liabilities | 5.1m |
Accounts Payable | 2.8m |
Other Current Liabilities | 2.3m |
Non-Current Liabilities | 2.6m |
Long-Term Debt | 2.1m |
Other Non-Current Liabilities | 537k |
Balance Sheet
Filtronic PLC
May-2014 | May-2015 | May-2016 | May-2017 | May-2018 | May-2019 | May-2020 | May-2021 | May-2022 | May-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
3
|
1
|
1
|
3
|
4
|
3
|
2
|
3
|
4
|
3
|
|
Cash Equivalents |
3
|
1
|
1
|
3
|
4
|
3
|
2
|
3
|
4
|
3
|
|
Total Receivables |
10
|
8
|
9
|
9
|
6
|
4
|
5
|
3
|
4
|
5
|
|
Accounts Receivables |
9
|
6
|
7
|
8
|
0
|
2
|
4
|
3
|
4
|
4
|
|
Other Receivables |
1
|
1
|
2
|
1
|
0
|
2
|
1
|
1
|
1
|
1
|
|
Inventory |
4
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
3
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
|
Total Current Assets |
16
|
11
|
12
|
13
|
12
|
14
|
10
|
8
|
11
|
11
|
|
PP&E Net |
3
|
2
|
1
|
1
|
1
|
1
|
4
|
3
|
3
|
4
|
|
PP&E Gross |
3
|
2
|
1
|
1
|
0
|
1
|
4
|
3
|
3
|
4
|
|
Accumulated Depreciation |
7
|
7
|
6
|
6
|
0
|
6
|
6
|
4
|
5
|
5
|
|
Intangible Assets |
2
|
0
|
0
|
0
|
4
|
0
|
1
|
1
|
1
|
1
|
|
Goodwill |
3
|
3
|
3
|
3
|
0
|
1
|
1
|
1
|
1
|
1
|
|
Other Long-Term Assets |
1
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
|
Other Assets |
3
|
3
|
3
|
3
|
0
|
1
|
1
|
1
|
1
|
1
|
|
Total Assets |
25
N/A
|
16
-38%
|
17
+10%
|
19
+12%
|
19
-4%
|
18
-2%
|
17
-5%
|
15
-16%
|
16
+13%
|
18
+10%
|
|
Liabilities | |||||||||||
Accounts Payable |
7
|
7
|
7
|
8
|
5
|
2
|
3
|
2
|
3
|
4
|
|
Short-Term Debt |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
Other Current Liabilities |
1
|
0
|
1
|
1
|
1
|
5
|
2
|
1
|
0
|
1
|
|
Total Current Liabilities |
8
|
7
|
9
|
9
|
6
|
7
|
6
|
4
|
4
|
5
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
2
|
|
Deferred Income Tax |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Liabilities |
9
N/A
|
7
-17%
|
9
+30%
|
9
-5%
|
6
-26%
|
7
+12%
|
8
+11%
|
5
-34%
|
5
+3%
|
7
+21%
|
|
Equity | |||||||||||
Common Stock |
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
|
Retained Earnings |
3
|
8
|
13
|
10
|
9
|
10
|
12
|
12
|
10
|
10
|
|
Additional Paid In Capital |
5
|
6
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
|
Other Equity |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
Total Equity |
17
N/A
|
9
-48%
|
8
-7%
|
11
+32%
|
12
+13%
|
11
-9%
|
9
-15%
|
9
+0%
|
11
+18%
|
12
+5%
|
|
Total Liabilities & Equity |
25
N/A
|
16
-38%
|
17
+10%
|
19
+12%
|
19
-4%
|
18
-2%
|
17
-5%
|
15
-16%
|
16
+13%
|
18
+10%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
98
|
108
|
207
|
207
|
207
|
208
|
214
|
214
|
215
|
215
|