Blue Prism Group PLC
LSE:PRSM
Balance Sheet
Balance Sheet Decomposition
Blue Prism Group PLC
Current Assets | 199.4m |
Cash & Short-Term Investments | 127.2m |
Receivables | 50.6m |
Other Current Assets | 21.6m |
Non-Current Assets | 44m |
PP&E | 5.5m |
Intangibles | 8.4m |
Other Non-Current Assets | 30.1m |
Current Liabilities | 146.1m |
Accounts Payable | 7.6m |
Accrued Liabilities | 30.1m |
Other Current Liabilities | 108.4m |
Non-Current Liabilities | 10.4m |
Long-Term Debt | 2.6m |
Other Non-Current Liabilities | 7.8m |
Balance Sheet
Blue Prism Group PLC
Oct-2013 | Oct-2014 | Oct-2015 | Oct-2016 | Oct-2017 | Oct-2018 | Oct-2019 | Oct-2020 | Oct-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash & Cash Equivalents |
1
|
2
|
2
|
12
|
16
|
51
|
46
|
138
|
127
|
|
Cash Equivalents |
1
|
2
|
2
|
12
|
16
|
51
|
46
|
138
|
127
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
0
|
|
Total Receivables |
1
|
1
|
1
|
5
|
14
|
28
|
38
|
42
|
51
|
|
Accounts Receivables |
1
|
1
|
1
|
5
|
14
|
28
|
35
|
40
|
49
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
2
|
|
Other Current Assets |
0
|
0
|
0
|
1
|
1
|
5
|
19
|
17
|
22
|
|
Total Current Assets |
2
|
3
|
4
|
17
|
31
|
84
|
131
|
196
|
199
|
|
PP&E Net |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
5
|
6
|
|
PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
6
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
8
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
22
|
19
|
8
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
7
|
16
|
17
|
14
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
16
|
|
Total Assets |
2
N/A
|
3
+38%
|
4
+19%
|
18
+346%
|
32
+80%
|
92
+190%
|
187
+103%
|
253
+36%
|
243
-4%
|
|
Liabilities | ||||||||||
Accounts Payable |
0
|
0
|
0
|
1
|
2
|
0
|
10
|
6
|
8
|
|
Accrued Liabilities |
0
|
1
|
1
|
2
|
5
|
0
|
27
|
26
|
30
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
|
Other Current Liabilities |
2
|
2
|
3
|
10
|
25
|
42
|
78
|
98
|
106
|
|
Total Current Liabilities |
2
|
3
|
5
|
12
|
31
|
62
|
115
|
130
|
146
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
|
Other Liabilities |
0
|
0
|
0
|
1
|
4
|
6
|
6
|
7
|
8
|
|
Total Liabilities |
2
N/A
|
3
+45%
|
5
+43%
|
14
+199%
|
36
+162%
|
68
+90%
|
121
+78%
|
140
+15%
|
157
+12%
|
|
Equity | ||||||||||
Common Stock |
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
|
Retained Earnings |
2
|
2
|
2
|
7
|
16
|
28
|
92
|
45
|
77
|
|
Additional Paid In Capital |
0
|
0
|
0
|
9
|
10
|
50
|
155
|
157
|
159
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
|
Total Equity |
0
N/A
|
0
-50%
|
1
N/A
|
4
N/A
|
4
N/A
|
24
N/A
|
66
+175%
|
114
+73%
|
87
-23%
|
|
Total Liabilities & Equity |
2
N/A
|
3
+38%
|
4
+19%
|
18
+346%
|
32
+80%
|
92
+190%
|
187
+103%
|
253
+36%
|
243
-4%
|
|
Shares Outstanding | ||||||||||
Common Shares Outstanding |
62
|
62
|
62
|
62
|
63
|
67
|
81
|
94
|
97
|