Pebble Group PLC
LSE:PEBB
Balance Sheet
Balance Sheet Decomposition
Pebble Group PLC
Pebble Group PLC
Balance Sheet
Pebble Group PLC
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
5
|
6
|
8
|
9
|
7
|
12
|
15
|
16
|
16
|
|
| Cash Equivalents |
5
|
6
|
8
|
9
|
7
|
12
|
15
|
16
|
16
|
|
| Total Receivables |
17
|
22
|
26
|
25
|
21
|
26
|
32
|
27
|
27
|
|
| Accounts Receivables |
16
|
21
|
24
|
23
|
19
|
24
|
30
|
25
|
25
|
|
| Other Receivables |
1
|
1
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
|
| Inventory |
6
|
8
|
7
|
8
|
12
|
10
|
15
|
12
|
12
|
|
| Other Current Assets |
1
|
1
|
1
|
1
|
1
|
4
|
2
|
3
|
4
|
|
| Total Current Assets |
29
|
37
|
42
|
42
|
41
|
52
|
65
|
58
|
59
|
|
| PP&E Net |
6
|
6
|
5
|
6
|
9
|
8
|
9
|
8
|
7
|
|
| PP&E Gross |
6
|
6
|
5
|
6
|
9
|
8
|
9
|
8
|
7
|
|
| Accumulated Depreciation |
7
|
8
|
10
|
11
|
10
|
12
|
11
|
12
|
13
|
|
| Intangible Assets |
3
|
3
|
15
|
14
|
18
|
20
|
24
|
25
|
26
|
|
| Goodwill |
15
|
33
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
15
|
33
|
36
|
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%
|
128
+0%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
24
|
25
|
19
|
17
|
17
|
15
|
22
|
17
|
46
|
|
| Accrued Liabilities |
0
|
0
|
6
|
8
|
6
|
8
|
7
|
5
|
6
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
2
|
|
| Other Current Liabilities |
0
|
0
|
5
|
3
|
3
|
7
|
8
|
7
|
6
|
|
| Total Current Liabilities |
26
|
27
|
31
|
29
|
27
|
31
|
39
|
31
|
30
|
|
| Long-Term Debt |
32
|
56
|
68
|
6
|
8
|
6
|
7
|
6
|
5
|
|
| Deferred Income Tax |
0
|
0
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
58
N/A
|
83
+42%
|
101
+23%
|
36
-65%
|
38
+7%
|
41
+7%
|
49
+21%
|
39
-20%
|
37
-6%
|
|
| Equity | ||||||||||
| Common Stock |
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Retained Earnings |
7
|
5
|
4
|
16
|
12
|
4
|
5
|
10
|
12
|
|
| Additional Paid In Capital |
1
|
1
|
1
|
78
|
78
|
78
|
78
|
78
|
78
|
|
| Other Equity |
0
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
|
| Total Equity |
5
N/A
|
4
+26%
|
3
+12%
|
63
N/A
|
66
+5%
|
75
+13%
|
86
+15%
|
88
+3%
|
91
+3%
|
|
| Total Liabilities & Equity |
53
N/A
|
79
+49%
|
98
+24%
|
99
+1%
|
105
+6%
|
115
+10%
|
135
+17%
|
128
-5%
|
128
+0%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
167
|
167
|
167
|
167
|
167
|
167
|
167
|
167
|
165
|
|