Malvern International PLC
LSE:MLVN
Balance Sheet
Balance Sheet Decomposition
Malvern International PLC
Malvern International PLC
Balance Sheet
Malvern International PLC
| Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
0
|
2
|
3
|
3
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
|
| Cash |
0
|
0
|
0
|
0
|
2
|
3
|
3
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
|
| Other Receivables |
1
|
1
|
0
|
1
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Total Current Assets |
1
|
1
|
1
|
2
|
3
|
5
|
5
|
7
|
6
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
1
|
1
|
3
|
4
|
4
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
5
|
3
|
3
|
2
|
2
|
1
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
3
|
2
|
2
|
1
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
2
|
2
|
2
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
2
|
6
|
6
|
7
|
4
|
4
|
3
|
2
|
2
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Long-Term Investments |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Assets |
3
N/A
|
3
-1%
|
3
-5%
|
3
+38%
|
7
+94%
|
14
+114%
|
15
+2%
|
17
+13%
|
13
-24%
|
8
-34%
|
6
-32%
|
5
-16%
|
4
-24%
|
5
+37%
|
9
+74%
|
8
-5%
|
5
-34%
|
5
0%
|
6
+18%
|
7
+6%
|
7
-1%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
2
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
|
| Other Current Liabilities |
0
|
0
|
0
|
1
|
2
|
5
|
4
|
6
|
5
|
3
|
3
|
4
|
2
|
2
|
2
|
1
|
2
|
1
|
2
|
3
|
3
|
|
| Total Current Liabilities |
1
|
1
|
1
|
1
|
3
|
6
|
6
|
8
|
8
|
5
|
3
|
4
|
2
|
3
|
2
|
3
|
3
|
3
|
5
|
6
|
8
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
7
|
5
|
5
|
5
|
4
|
3
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
1
N/A
|
1
-19%
|
1
+42%
|
1
+75%
|
3
+102%
|
7
+137%
|
7
+3%
|
9
+25%
|
8
-9%
|
5
-32%
|
3
-42%
|
4
+39%
|
2
-42%
|
4
+50%
|
3
-26%
|
11
+277%
|
9
-19%
|
8
-4%
|
10
+22%
|
11
+5%
|
11
+1%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
1
|
1
|
1
|
2
|
2
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
7
|
8
|
9
|
9
|
10
|
11
|
11
|
11
|
11
|
|
| Retained Earnings |
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
4
|
4
|
7
|
8
|
8
|
9
|
17
|
20
|
21
|
22
|
22
|
22
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
5
|
5
|
6
|
7
|
7
|
7
|
7
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
2
N/A
|
2
+6%
|
2
-18%
|
2
+21%
|
4
+88%
|
8
+97%
|
8
+1%
|
8
+3%
|
5
-39%
|
3
-38%
|
3
-14%
|
0
-83%
|
1
+158%
|
1
+8%
|
6
+385%
|
2
N/A
|
3
-36%
|
3
+9%
|
4
-28%
|
4
-4%
|
4
-4%
|
|
| Total Liabilities & Equity |
3
N/A
|
3
0%
|
3
-5%
|
3
+38%
|
7
+94%
|
14
+114%
|
15
+2%
|
17
+13%
|
13
-24%
|
8
-34%
|
6
-32%
|
5
-16%
|
4
-24%
|
5
+37%
|
9
+74%
|
8
-5%
|
5
-34%
|
5
0%
|
6
+18%
|
7
+6%
|
7
-1%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
15
|
15
|
15
|
15
|
18
|
43
|
44
|
44
|
44
|
63
|
63
|
63
|
1
|
1
|
2
|
3
|
12
|
21
|
24
|
24
|
24
|
|