Ra International Group Plc
LSE:RAI
Balance Sheet
Balance Sheet Decomposition
Ra International Group Plc
Current Assets | 27.8m |
Cash & Short-Term Investments | 12.2m |
Receivables | 12.3m |
Other Current Assets | 3.3m |
Non-Current Assets | 21.8m |
PP&E | 21.8m |
Current Liabilities | 7.7m |
Accounts Payable | 6.7m |
Other Current Liabilities | 1.1m |
Non-Current Liabilities | 19.4m |
Long-Term Debt | 18.3m |
Other Non-Current Liabilities | 1.1m |
Balance Sheet
Ra International Group Plc
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
2
|
1
|
7
|
28
|
21
|
18
|
9
|
8
|
|
Cash |
0
|
1
|
0
|
0
|
21
|
18
|
9
|
8
|
|
Cash Equivalents |
1
|
0
|
7
|
28
|
0
|
0
|
0
|
0
|
|
Total Receivables |
8
|
10
|
13
|
16
|
23
|
12
|
15
|
16
|
|
Accounts Receivables |
7
|
9
|
13
|
16
|
22
|
10
|
14
|
14
|
|
Other Receivables |
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
|
Inventory |
2
|
3
|
3
|
4
|
6
|
9
|
9
|
5
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
Total Current Assets |
11
|
15
|
23
|
48
|
52
|
39
|
34
|
29
|
|
PP&E Net |
5
|
7
|
11
|
19
|
29
|
51
|
31
|
24
|
|
PP&E Gross |
5
|
7
|
0
|
19
|
29
|
51
|
31
|
24
|
|
Accumulated Depreciation |
3
|
2
|
0
|
5
|
7
|
10
|
32
|
38
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
17
N/A
|
22
+28%
|
34
+58%
|
67
+96%
|
81
+21%
|
90
+12%
|
65
-28%
|
53
-19%
|
|
Liabilities | |||||||||
Accounts Payable |
2
|
3
|
5
|
5
|
5
|
5
|
6
|
4
|
|
Accrued Liabilities |
0
|
2
|
0
|
0
|
2
|
2
|
3
|
2
|
|
Short-Term Debt |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
5
|
2
|
2
|
0
|
0
|
0
|
11
|
1
|
|
Other Current Liabilities |
0
|
0
|
0
|
0
|
1
|
0
|
2
|
2
|
|
Total Current Liabilities |
8
|
7
|
7
|
5
|
8
|
8
|
22
|
9
|
|
Long-Term Debt |
0
|
1
|
2
|
3
|
2
|
10
|
5
|
19
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
Total Liabilities |
8
N/A
|
8
-2%
|
9
+14%
|
8
-15%
|
11
+43%
|
18
+63%
|
28
+52%
|
28
+1%
|
|
Equity | |||||||||
Common Stock |
0
|
0
|
0
|
24
|
24
|
24
|
24
|
24
|
|
Retained Earnings |
6
|
11
|
23
|
16
|
27
|
31
|
4
|
18
|
|
Additional Paid In Capital |
2
|
2
|
2
|
18
|
18
|
18
|
18
|
18
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
|
Total Equity |
9
N/A
|
13
+57%
|
25
+84%
|
59
+137%
|
69
+18%
|
72
+4%
|
37
-48%
|
25
-33%
|
|
Total Liabilities & Equity |
17
N/A
|
22
+28%
|
34
+58%
|
67
+96%
|
81
+21%
|
90
+12%
|
65
-28%
|
53
-19%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
174
|
174
|
174
|
174
|
174
|
172
|
172
|
174
|