Quixant PLC
LSE:QXT
Balance Sheet
Balance Sheet Decomposition
Quixant PLC
Quixant PLC
Balance Sheet
Quixant PLC
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
7
|
5
|
4
|
9
|
11
|
11
|
17
|
19
|
18
|
14
|
|
| Cash |
7
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
9
|
11
|
11
|
17
|
19
|
18
|
14
|
|
| Total Receivables |
6
|
10
|
19
|
21
|
20
|
31
|
24
|
17
|
23
|
24
|
|
| Accounts Receivables |
5
|
9
|
17
|
18
|
17
|
26
|
20
|
14
|
20
|
24
|
|
| Other Receivables |
0
|
1
|
3
|
3
|
3
|
5
|
4
|
2
|
3
|
0
|
|
| Inventory |
3
|
6
|
9
|
13
|
21
|
19
|
20
|
22
|
29
|
32
|
|
| Total Current Assets |
16
|
20
|
33
|
43
|
53
|
62
|
61
|
57
|
70
|
70
|
|
| PP&E Net |
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
7
|
|
| PP&E Gross |
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
0
|
|
| Accumulated Depreciation |
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
4
|
0
|
|
| Intangible Assets |
1
|
2
|
8
|
7
|
7
|
9
|
11
|
9
|
8
|
16
|
|
| Goodwill |
0
|
0
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Long-Term Investments |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
3
|
|
| Other Assets |
0
|
0
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
0
|
|
| Total Assets |
21
N/A
|
28
+30%
|
55
+99%
|
64
+15%
|
74
+16%
|
84
+14%
|
87
+3%
|
82
-6%
|
95
+16%
|
96
+1%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
2
|
4
|
13
|
13
|
12
|
17
|
13
|
10
|
21
|
20
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
3
|
3
|
6
|
1
|
0
|
1
|
1
|
1
|
|
| Other Current Liabilities |
2
|
1
|
2
|
5
|
6
|
5
|
5
|
4
|
6
|
1
|
|
| Total Current Liabilities |
4
|
6
|
19
|
21
|
24
|
22
|
18
|
15
|
28
|
22
|
|
| Long-Term Debt |
0
|
1
|
9
|
6
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Deferred Income Tax |
0
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
2
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
6
N/A
|
7
+23%
|
30
+307%
|
29
-1%
|
27
-9%
|
25
-7%
|
21
-13%
|
18
-14%
|
31
+67%
|
24
-22%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
10
|
15
|
21
|
29
|
41
|
53
|
58
|
57
|
57
|
65
|
|
| Additional Paid In Capital |
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
15
N/A
|
20
+32%
|
26
+25%
|
34
+34%
|
47
+38%
|
59
+26%
|
65
+10%
|
63
-3%
|
64
+1%
|
72
+13%
|
|
| Total Liabilities & Equity |
21
N/A
|
28
+30%
|
55
+99%
|
64
+15%
|
74
+16%
|
84
+14%
|
87
+3%
|
82
-6%
|
95
+16%
|
96
+1%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
65
|
65
|
65
|
65
|
66
|
66
|
66
|
66
|
66
|
66
|
|