Moonpig Group PLC
LSE:MOON
Balance Sheet
Balance Sheet Decomposition
Moonpig Group PLC
Moonpig Group PLC
Balance Sheet
Moonpig Group PLC
| Apr-2018 | Apr-2019 | Apr-2020 | Apr-2021 | Apr-2022 | Apr-2023 | Apr-2024 | Apr-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
2
|
2
|
12
|
66
|
102
|
22
|
10
|
13
|
|
| Cash |
1
|
1
|
9
|
64
|
100
|
20
|
6
|
10
|
|
| Cash Equivalents |
1
|
1
|
3
|
2
|
1
|
3
|
3
|
3
|
|
| Total Receivables |
8
|
28
|
36
|
2
|
3
|
5
|
6
|
4
|
|
| Accounts Receivables |
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
|
| Other Receivables |
7
|
26
|
36
|
1
|
3
|
4
|
5
|
2
|
|
| Inventory |
2
|
3
|
3
|
15
|
10
|
12
|
7
|
8
|
|
| Other Current Assets |
0
|
1
|
2
|
3
|
2
|
3
|
4
|
3
|
|
| Total Current Assets |
12
|
33
|
53
|
85
|
116
|
43
|
26
|
28
|
|
| PP&E Net |
8
|
9
|
19
|
18
|
21
|
32
|
27
|
23
|
|
| PP&E Gross |
8
|
9
|
19
|
18
|
21
|
32
|
27
|
23
|
|
| Accumulated Depreciation |
5
|
8
|
11
|
14
|
17
|
20
|
26
|
30
|
|
| Intangible Assets |
4
|
29
|
29
|
30
|
28
|
67
|
60
|
50
|
|
| Goodwill |
0
|
6
|
6
|
6
|
6
|
144
|
144
|
87
|
|
| Note Receivable |
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
|
| Other Assets |
0
|
6
|
6
|
6
|
6
|
144
|
144
|
87
|
|
| Total Assets |
24
N/A
|
78
+223%
|
108
+39%
|
141
+31%
|
174
+23%
|
290
+67%
|
259
-11%
|
190
-27%
|
|
| Liabilities | |||||||||
| Accounts Payable |
4
|
10
|
13
|
35
|
19
|
27
|
14
|
21
|
|
| Accrued Liabilities |
5
|
8
|
20
|
25
|
24
|
79
|
77
|
72
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
25
|
29
|
3
|
2
|
3
|
3
|
3
|
|
| Other Current Liabilities |
3
|
4
|
11
|
5
|
4
|
10
|
16
|
12
|
|
| Total Current Liabilities |
13
|
47
|
73
|
69
|
50
|
119
|
110
|
109
|
|
| Long-Term Debt |
0
|
0
|
11
|
178
|
183
|
187
|
131
|
105
|
|
| Deferred Income Tax |
0
|
3
|
3
|
3
|
2
|
11
|
9
|
4
|
|
| Other Liabilities |
2
|
7
|
1
|
2
|
8
|
7
|
4
|
5
|
|
| Total Liabilities |
15
N/A
|
57
+288%
|
89
+57%
|
253
+185%
|
243
-4%
|
323
+33%
|
255
-21%
|
223
-12%
|
|
| Equity | |||||||||
| Common Stock |
0
|
0
|
0
|
34
|
34
|
34
|
34
|
33
|
|
| Retained Earnings |
10
|
21
|
232
|
450
|
417
|
346
|
309
|
342
|
|
| Additional Paid In Capital |
0
|
0
|
251
|
278
|
278
|
278
|
278
|
278
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Equity |
0
|
0
|
0
|
27
|
35
|
43
|
42
|
2
|
|
| Total Equity |
10
N/A
|
21
+123%
|
20
-8%
|
111
N/A
|
69
+38%
|
34
+51%
|
4
N/A
|
33
N/A
|
|
| Total Liabilities & Equity |
24
N/A
|
78
+223%
|
108
+39%
|
141
+31%
|
174
+23%
|
290
+67%
|
259
-11%
|
190
-27%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
342
|
342
|
342
|
342
|
342
|
342
|
343
|
334
|
|