Likewise Group PLC
LSE:LIKE
Balance Sheet
Balance Sheet Decomposition
Likewise Group PLC
Likewise Group PLC
Balance Sheet
Likewise Group PLC
| Jun-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
0
|
0
|
1
|
3
|
8
|
6
|
0
|
0
|
|
| Cash |
0
|
0
|
1
|
3
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
8
|
6
|
0
|
0
|
|
| Total Receivables |
0
|
1
|
6
|
7
|
9
|
14
|
15
|
18
|
|
| Accounts Receivables |
0
|
1
|
6
|
7
|
8
|
12
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
1
|
2
|
0
|
0
|
|
| Inventory |
0
|
2
|
9
|
8
|
10
|
18
|
20
|
20
|
|
| Other Current Assets |
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Total Current Assets |
0
|
3
|
16
|
18
|
28
|
40
|
44
|
41
|
|
| PP&E Net |
0
|
3
|
6
|
11
|
20
|
47
|
48
|
49
|
|
| PP&E Gross |
0
|
3
|
6
|
11
|
20
|
47
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
1
|
2
|
3
|
5
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Goodwill |
0
|
0
|
4
|
4
|
4
|
6
|
6
|
6
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
4
|
4
|
4
|
6
|
6
|
6
|
|
| Total Assets |
0
N/A
|
7
+6 573 400%
|
31
+364%
|
37
+22%
|
56
+51%
|
97
+73%
|
102
+5%
|
100
-2%
|
|
| Liabilities | |||||||||
| Accounts Payable |
0
|
1
|
8
|
11
|
13
|
18
|
22
|
23
|
|
| Accrued Liabilities |
0
|
0
|
1
|
3
|
2
|
3
|
3
|
3
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1
|
2
|
4
|
8
|
10
|
12
|
|
| Other Current Liabilities |
0
|
0
|
2
|
2
|
0
|
1
|
5
|
0
|
|
| Total Current Liabilities |
0
|
2
|
13
|
18
|
20
|
31
|
39
|
39
|
|
| Long-Term Debt |
0
|
2
|
3
|
7
|
12
|
20
|
21
|
20
|
|
| Deferred Income Tax |
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
|
| Total Liabilities |
0
N/A
|
4
N/A
|
16
+315%
|
26
+59%
|
34
+32%
|
58
+72%
|
62
+7%
|
60
-3%
|
|
| Equity | |||||||||
| Common Stock |
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Retained Earnings |
0
|
1
|
1
|
4
|
4
|
17
|
17
|
17
|
|
| Additional Paid In Capital |
0
|
0
|
13
|
13
|
22
|
17
|
17
|
18
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
0
N/A
|
3
+2 690 700%
|
14
+436%
|
12
-20%
|
22
+93%
|
39
+75%
|
40
+2%
|
40
N/A
|
|
| Total Liabilities & Equity |
0
N/A
|
7
+6 573 400%
|
31
+364%
|
37
+22%
|
56
+51%
|
97
+73%
|
102
+5%
|
100
-2%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
194
|
194
|
194
|
194
|
192
|
244
|
244
|
247
|
|