Gama Aviation PLC
LSE:GMAA
Balance Sheet
Balance Sheet Decomposition
Gama Aviation PLC
Current Assets | 75.3m |
Cash & Short-Term Investments | 11.6m |
Receivables | 56.3m |
Other Current Assets | 7.4m |
Non-Current Assets | 102.6m |
PP&E | 62.3m |
Intangibles | 32.9m |
Other Non-Current Assets | 7.5m |
Current Liabilities | 82.4m |
Accounts Payable | 41.8m |
Other Current Liabilities | 40.6m |
Non-Current Liabilities | 64.2m |
Long-Term Debt | 57.4m |
Other Non-Current Liabilities | 6.8m |
Balance Sheet
Gama Aviation PLC
Jun-2013 | Jun-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
6
|
8
|
8
|
11
|
22
|
10
|
8
|
16
|
10
|
22
|
|
Cash Equivalents |
6
|
8
|
8
|
11
|
22
|
10
|
8
|
16
|
10
|
22
|
|
Total Receivables |
24
|
33
|
47
|
41
|
41
|
59
|
74
|
51
|
64
|
58
|
|
Accounts Receivables |
22
|
29
|
41
|
37
|
36
|
59
|
73
|
49
|
64
|
58
|
|
Other Receivables |
2
|
4
|
6
|
4
|
5
|
0
|
1
|
1
|
0
|
0
|
|
Inventory |
1
|
1
|
7
|
8
|
10
|
7
|
7
|
6
|
9
|
7
|
|
Other Current Assets |
4
|
15
|
5
|
13
|
8
|
0
|
3
|
0
|
0
|
0
|
|
Total Current Assets |
34
|
57
|
69
|
73
|
81
|
76
|
92
|
73
|
83
|
88
|
|
PP&E Net |
0
|
0
|
15
|
12
|
20
|
22
|
88
|
90
|
90
|
60
|
|
PP&E Gross |
0
|
0
|
15
|
12
|
20
|
22
|
88
|
90
|
90
|
60
|
|
Accumulated Depreciation |
1
|
1
|
8
|
7
|
9
|
12
|
33
|
21
|
58
|
59
|
|
Intangible Assets |
5
|
5
|
8
|
10
|
12
|
8
|
10
|
10
|
16
|
13
|
|
Goodwill |
0
|
1
|
40
|
38
|
41
|
20
|
22
|
22
|
22
|
19
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
13
|
0
|
1
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
2
|
18
|
15
|
2
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
3
|
5
|
3
|
2
|
2
|
0
|
4
|
6
|
|
Other Assets |
0
|
1
|
40
|
38
|
41
|
20
|
22
|
22
|
22
|
19
|
|
Total Assets |
40
N/A
|
63
+58%
|
135
+115%
|
138
+2%
|
158
+15%
|
147
-7%
|
234
+59%
|
211
-10%
|
215
+2%
|
188
-13%
|
|
Liabilities | |||||||||||
Accounts Payable |
15
|
19
|
43
|
34
|
45
|
18
|
27
|
16
|
14
|
11
|
|
Accrued Liabilities |
4
|
6
|
11
|
9
|
9
|
20
|
18
|
16
|
19
|
27
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
10
|
26
|
32
|
11
|
16
|
9
|
46
|
42
|
|
Other Current Liabilities |
10
|
24
|
7
|
7
|
5
|
17
|
11
|
20
|
17
|
21
|
|
Total Current Liabilities |
29
|
49
|
71
|
75
|
92
|
66
|
73
|
61
|
98
|
101
|
|
Long-Term Debt |
0
|
0
|
7
|
5
|
3
|
1
|
89
|
90
|
67
|
47
|
|
Deferred Income Tax |
1
|
1
|
1
|
2
|
2
|
1
|
1
|
2
|
0
|
1
|
|
Minority Interest |
0
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
1
|
2
|
5
|
|
Total Liabilities |
30
N/A
|
50
+67%
|
80
+60%
|
83
+3%
|
98
+18%
|
69
-30%
|
169
+146%
|
155
-8%
|
168
+8%
|
154
-8%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Retained Earnings |
1
|
3
|
24
|
78
|
80
|
42
|
30
|
16
|
8
|
1
|
|
Additional Paid In Capital |
9
|
10
|
35
|
0
|
0
|
63
|
63
|
63
|
64
|
64
|
|
Other Equity |
0
|
0
|
5
|
24
|
21
|
28
|
29
|
24
|
25
|
30
|
|
Total Equity |
10
N/A
|
13
+29%
|
55
+329%
|
55
0%
|
60
+10%
|
78
+30%
|
65
-17%
|
56
-15%
|
47
-15%
|
34
-29%
|
|
Total Liabilities & Equity |
40
N/A
|
63
+58%
|
135
+115%
|
138
+2%
|
158
+15%
|
147
-7%
|
234
+59%
|
211
-10%
|
215
+2%
|
188
-13%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
9
|
10
|
43
|
44
|
44
|
64
|
64
|
64
|
64
|
64
|