Pebble Group PLC
LSE:PEBB
Balance Sheet
Balance Sheet Decomposition
Pebble Group PLC
Current Assets | 57.9m |
Cash & Short-Term Investments | 15.9m |
Receivables | 30.2m |
Other Current Assets | 11.9m |
Non-Current Assets | 69.9m |
PP&E | 8.3m |
Intangibles | 61.3m |
Other Non-Current Assets | 282k |
Current Liabilities | 30.8m |
Accounts Payable | 29m |
Other Current Liabilities | 1.9m |
Non-Current Liabilities | 8.5m |
Long-Term Debt | 6.1m |
Other Non-Current Liabilities | 2.4m |
Balance Sheet
Pebble Group PLC
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
5
|
6
|
8
|
9
|
7
|
12
|
15
|
16
|
|
Cash Equivalents |
5
|
6
|
8
|
9
|
7
|
12
|
15
|
16
|
|
Total Receivables |
17
|
22
|
26
|
25
|
21
|
26
|
32
|
27
|
|
Accounts Receivables |
16
|
21
|
24
|
23
|
19
|
24
|
30
|
25
|
|
Other Receivables |
1
|
1
|
2
|
2
|
2
|
1
|
2
|
2
|
|
Inventory |
6
|
8
|
7
|
8
|
12
|
10
|
15
|
12
|
|
Other Current Assets |
1
|
1
|
1
|
1
|
1
|
4
|
2
|
3
|
|
Total Current Assets |
29
|
37
|
42
|
42
|
41
|
52
|
65
|
58
|
|
PP&E Net |
6
|
6
|
5
|
6
|
9
|
8
|
9
|
8
|
|
PP&E Gross |
6
|
6
|
5
|
6
|
9
|
8
|
9
|
8
|
|
Accumulated Depreciation |
7
|
8
|
10
|
11
|
10
|
12
|
11
|
12
|
|
Intangible Assets |
3
|
3
|
15
|
14
|
18
|
20
|
24
|
25
|
|
Goodwill |
15
|
33
|
36
|
36
|
36
|
36
|
36
|
36
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Assets |
15
|
33
|
36
|
36
|
36
|
36
|
36
|
36
|
|
Total Assets |
53
N/A
|
79
+49%
|
98
+24%
|
99
+1%
|
105
+6%
|
115
+10%
|
135
+17%
|
128
-5%
|
|
Liabilities | |||||||||
Accounts Payable |
24
|
25
|
19
|
17
|
17
|
15
|
22
|
17
|
|
Accrued Liabilities |
0
|
0
|
6
|
8
|
6
|
8
|
7
|
5
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
2
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
|
Other Current Liabilities |
0
|
0
|
5
|
3
|
3
|
7
|
8
|
7
|
|
Total Current Liabilities |
26
|
27
|
31
|
29
|
27
|
31
|
39
|
31
|
|
Long-Term Debt |
32
|
56
|
68
|
6
|
8
|
6
|
7
|
6
|
|
Deferred Income Tax |
0
|
0
|
2
|
2
|
3
|
3
|
3
|
2
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Total Liabilities |
58
N/A
|
83
+42%
|
101
+23%
|
36
-65%
|
38
+7%
|
41
+7%
|
49
+21%
|
39
-20%
|
|
Equity | |||||||||
Common Stock |
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
|
Retained Earnings |
7
|
5
|
4
|
16
|
12
|
4
|
5
|
10
|
|
Additional Paid In Capital |
1
|
1
|
1
|
78
|
78
|
78
|
78
|
78
|
|
Other Equity |
0
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
|
Total Equity |
5
N/A
|
4
+26%
|
3
+12%
|
63
N/A
|
66
+5%
|
75
+13%
|
86
+15%
|
88
+3%
|
|
Total Liabilities & Equity |
53
N/A
|
79
+49%
|
98
+24%
|
99
+1%
|
105
+6%
|
115
+10%
|
135
+17%
|
128
-5%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
167
|
167
|
167
|
167
|
167
|
167
|
167
|
167
|