Invinity Energy Systems PLC
LSE:IES
Balance Sheet
Balance Sheet Decomposition
Invinity Energy Systems PLC
Current Assets | 29m |
Cash & Short-Term Investments | 12.9m |
Receivables | 8.1m |
Other Current Assets | 7.9m |
Non-Current Assets | 26.5m |
PP&E | 2.5m |
Intangibles | 24m |
Current Liabilities | 11.5m |
Accounts Payable | 3.3m |
Accrued Liabilities | 1m |
Other Current Liabilities | 7.2m |
Non-Current Liabilities | 670k |
Long-Term Debt | 670k |
Balance Sheet
Invinity Energy Systems PLC
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
0
|
2
|
0
|
3
|
1
|
22
|
26
|
5
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
22
|
26
|
5
|
|
Cash Equivalents |
0
|
2
|
0
|
3
|
1
|
0
|
0
|
0
|
|
Short-Term Investments |
3
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
3
|
1
|
2
|
1
|
0
|
0
|
4
|
4
|
|
Accounts Receivables |
1
|
1
|
1
|
1
|
0
|
0
|
2
|
2
|
|
Other Receivables |
2
|
0
|
1
|
0
|
0
|
0
|
2
|
2
|
|
Inventory |
0
|
0
|
1
|
1
|
0
|
1
|
6
|
10
|
|
Other Current Assets |
0
|
0
|
1
|
0
|
1
|
1
|
5
|
7
|
|
Total Current Assets |
6
|
3
|
10
|
5
|
2
|
24
|
40
|
26
|
|
PP&E Net |
0
|
0
|
0
|
1
|
0
|
2
|
2
|
3
|
|
PP&E Gross |
0
|
0
|
0
|
1
|
0
|
2
|
2
|
3
|
|
Accumulated Depreciation |
0
|
0
|
0
|
1
|
1
|
2
|
2
|
4
|
|
Intangible Assets |
6
|
13
|
6
|
6
|
6
|
0
|
0
|
0
|
|
Goodwill |
7
|
0
|
7
|
7
|
7
|
24
|
24
|
24
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Assets |
7
|
0
|
7
|
7
|
7
|
24
|
24
|
24
|
|
Total Assets |
19
N/A
|
16
-13%
|
24
+45%
|
19
-20%
|
15
-19%
|
50
+225%
|
67
+33%
|
53
-20%
|
|
Liabilities | |||||||||
Accounts Payable |
4
|
3
|
0
|
1
|
0
|
0
|
1
|
4
|
|
Accrued Liabilities |
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Other Current Liabilities |
0
|
0
|
2
|
0
|
0
|
5
|
12
|
12
|
|
Total Current Liabilities |
5
|
4
|
3
|
2
|
3
|
7
|
15
|
18
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Liabilities |
5
N/A
|
4
-29%
|
3
-18%
|
2
-44%
|
3
+61%
|
8
+173%
|
15
+98%
|
19
+21%
|
|
Equity | |||||||||
Common Stock |
4
|
4
|
6
|
7
|
8
|
162
|
51
|
51
|
|
Retained Earnings |
65
|
71
|
78
|
90
|
97
|
120
|
138
|
156
|
|
Additional Paid In Capital |
74
|
80
|
92
|
99
|
101
|
0
|
140
|
142
|
|
Other Equity |
1
|
0
|
1
|
1
|
0
|
0
|
2
|
2
|
|
Total Equity |
14
N/A
|
13
-7%
|
21
+65%
|
17
-16%
|
13
-27%
|
42
+236%
|
51
+21%
|
34
-33%
|
|
Total Liabilities & Equity |
19
N/A
|
16
-13%
|
24
+45%
|
19
-20%
|
15
-19%
|
50
+225%
|
67
+33%
|
53
-20%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
8
|
9
|
13
|
16
|
19
|
88
|
119
|
122
|