Heiq PLC
LSE:HEIQ
Balance Sheet
Balance Sheet Decomposition
Heiq PLC
Current Assets | 31m |
Cash & Short-Term Investments | 9.7m |
Receivables | 10m |
Other Current Assets | 11.3m |
Non-Current Assets | 38m |
PP&E | 17.1m |
Intangibles | 20.5m |
Other Non-Current Assets | 394k |
Current Liabilities | 24.9m |
Accounts Payable | 6.7m |
Accrued Liabilities | 4.5m |
Other Current Liabilities | 13.8m |
Non-Current Liabilities | 16.3m |
Long-Term Debt | 8.2m |
Other Non-Current Liabilities | 8.1m |
Balance Sheet
Heiq PLC
Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Cash & Cash Equivalents |
2
|
2
|
4
|
26
|
15
|
8
|
10
|
|
Cash Equivalents |
2
|
2
|
4
|
26
|
15
|
8
|
10
|
|
Total Receivables |
10
|
7
|
9
|
15
|
23
|
10
|
10
|
|
Accounts Receivables |
5
|
7
|
9
|
13
|
18
|
7
|
6
|
|
Other Receivables |
4
|
0
|
0
|
1
|
5
|
3
|
4
|
|
Inventory |
3
|
4
|
3
|
13
|
14
|
13
|
11
|
|
Other Current Assets |
1
|
1
|
0
|
1
|
2
|
1
|
0
|
|
Total Current Assets |
15
|
14
|
16
|
55
|
53
|
32
|
31
|
|
PP&E Net |
8
|
7
|
7
|
8
|
16
|
18
|
17
|
|
PP&E Gross |
8
|
7
|
7
|
8
|
16
|
18
|
0
|
|
Accumulated Depreciation |
5
|
2
|
4
|
4
|
6
|
8
|
0
|
|
Intangible Assets |
1
|
1
|
1
|
2
|
10
|
12
|
20
|
|
Goodwill |
3
|
3
|
3
|
4
|
22
|
8
|
0
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
1
|
1
|
0
|
1
|
1
|
1
|
0
|
|
Other Assets |
3
|
3
|
3
|
4
|
22
|
8
|
0
|
|
Total Assets |
27
N/A
|
26
-5%
|
28
+8%
|
69
+149%
|
102
+47%
|
71
-30%
|
69
-3%
|
|
Liabilities | ||||||||
Accounts Payable |
1
|
2
|
2
|
6
|
9
|
3
|
7
|
|
Accrued Liabilities |
1
|
2
|
3
|
3
|
5
|
5
|
4
|
|
Short-Term Debt |
2
|
2
|
3
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
1
|
2
|
4
|
12
|
|
Other Current Liabilities |
3
|
2
|
1
|
3
|
8
|
4
|
2
|
|
Total Current Liabilities |
7
|
7
|
9
|
12
|
24
|
17
|
25
|
|
Long-Term Debt |
3
|
3
|
2
|
4
|
10
|
8
|
8
|
|
Deferred Income Tax |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
Minority Interest |
0
|
0
|
0
|
0
|
1
|
2
|
2
|
|
Other Liabilities |
5
|
4
|
3
|
3
|
3
|
5
|
5
|
|
Total Liabilities |
15
N/A
|
13
-9%
|
15
+9%
|
20
+37%
|
38
+92%
|
33
-14%
|
41
+26%
|
|
Equity | ||||||||
Common Stock |
3
|
3
|
3
|
50
|
52
|
206
|
206
|
|
Retained Earnings |
9
|
9
|
10
|
3
|
11
|
166
|
178
|
|
Other Equity |
0
|
0
|
1
|
3
|
1
|
2
|
0
|
|
Total Equity |
12
N/A
|
13
+1%
|
13
+6%
|
49
+271%
|
64
+29%
|
38
-40%
|
28
-28%
|
|
Total Liabilities & Equity |
27
N/A
|
26
-5%
|
28
+8%
|
69
+149%
|
102
+47%
|
71
-30%
|
69
-3%
|
|
Shares Outstanding | ||||||||
Common Shares Outstanding |
3
|
3
|
3
|
126
|
131
|
140
|
141
|