Niox Group PLC
LSE:NIOX
Balance Sheet
Balance Sheet Decomposition
Niox Group PLC
Niox Group PLC
Balance Sheet
Niox Group PLC
| 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 |
20
|
14
|
24
|
30
|
166
|
97
|
45
|
41
|
27
|
7
|
13
|
19
|
20
|
11
|
|
| Cash |
20
|
14
|
24
|
30
|
166
|
97
|
45
|
41
|
27
|
7
|
13
|
19
|
20
|
11
|
|
| Short-Term Investments |
0
|
34
|
7
|
157
|
38
|
20
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1
|
4
|
5
|
10
|
16
|
14
|
19
|
5
|
13
|
16
|
4
|
7
|
8
|
6
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
3
|
3
|
4
|
4
|
12
|
16
|
3
|
4
|
4
|
5
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
13
|
11
|
16
|
2
|
1
|
0
|
1
|
4
|
4
|
1
|
|
| Inventory |
0
|
0
|
0
|
0
|
3
|
5
|
5
|
4
|
7
|
4
|
3
|
4
|
5
|
4
|
|
| Other Current Assets |
0
|
1
|
1
|
2
|
1
|
2
|
6
|
4
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Total Current Assets |
22
|
53
|
36
|
198
|
224
|
138
|
90
|
54
|
48
|
30
|
20
|
31
|
34
|
21
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
1
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
166
|
167
|
200
|
221
|
163
|
45
|
37
|
32
|
28
|
24
|
|
| Goodwill |
2
|
2
|
2
|
2
|
81
|
10
|
10
|
9
|
5
|
5
|
5
|
5
|
5
|
4
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
7
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
17
|
17
|
94
|
19
|
28
|
22
|
23
|
25
|
24
|
18
|
|
| Other Assets |
2
|
2
|
2
|
2
|
81
|
10
|
10
|
9
|
5
|
5
|
5
|
5
|
5
|
4
|
|
| Total Assets |
24
N/A
|
55
+128%
|
38
-31%
|
201
+428%
|
489
+144%
|
334
-32%
|
402
+20%
|
307
-24%
|
247
-20%
|
103
-58%
|
86
-16%
|
99
+14%
|
92
-7%
|
68
-25%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
2
|
2
|
4
|
3
|
5
|
9
|
23
|
19
|
9
|
5
|
1
|
1
|
1
|
2
|
|
| Accrued Liabilities |
1
|
1
|
3
|
7
|
12
|
9
|
7
|
8
|
30
|
19
|
10
|
8
|
5
|
5
|
|
| Short-Term Debt |
2
|
2
|
2
|
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
|
1
|
1
|
0
|
1
|
1
|
1
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
31
|
4
|
1
|
97
|
2
|
1
|
0
|
1
|
0
|
0
|
|
| Total Current Liabilities |
5
|
5
|
8
|
10
|
48
|
22
|
31
|
124
|
41
|
27
|
11
|
9
|
7
|
8
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
111
|
1
|
1
|
0
|
1
|
1
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
31
|
32
|
24
|
11
|
9
|
10
|
8
|
7
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
3
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
123
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
5
N/A
|
5
N/A
|
8
+60%
|
10
+23%
|
77
+683%
|
47
-38%
|
172
+263%
|
175
+2%
|
156
-11%
|
31
-80%
|
14
-56%
|
11
-22%
|
2
-85%
|
3
+75%
|
|
| Equity | |||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
38
|
54
|
73
|
107
|
155
|
289
|
386
|
500
|
548
|
579
|
576
|
559
|
83
|
62
|
|
| Additional Paid In Capital |
57
|
103
|
103
|
298
|
564
|
564
|
602
|
623
|
630
|
635
|
640
|
640
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
3
|
13
|
15
|
10
|
9
|
17
|
9
|
7
|
7
|
3
|
|
| Total Equity |
19
N/A
|
50
+160%
|
30
-40%
|
191
+536%
|
413
+116%
|
287
-30%
|
231
-19%
|
132
-43%
|
91
-31%
|
72
-21%
|
73
+1%
|
88
+21%
|
90
+2%
|
66
-27%
|
|
| Total Liabilities & Equity |
24
N/A
|
55
+128%
|
38
-31%
|
201
+428%
|
489
+144%
|
334
-32%
|
402
+20%
|
307
-24%
|
247
-20%
|
103
-58%
|
86
-16%
|
99
+14%
|
92
-7%
|
68
-25%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
187
|
187
|
187
|
189
|
285
|
285
|
334
|
357
|
375
|
398
|
419
|
420
|
421
|
408
|
|