Revolution Beauty Group PLC
LSE:REVB
Balance Sheet
Balance Sheet Decomposition
Revolution Beauty Group PLC
Revolution Beauty Group PLC
Balance Sheet
Revolution Beauty Group PLC
| Dec-2018 | Dec-2019 | Feb-2021 | Feb-2022 | Feb-2023 | Feb-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
3
|
9
|
6
|
16
|
11
|
9
|
6
|
|
| Cash |
3
|
9
|
6
|
16
|
11
|
9
|
6
|
|
| Total Receivables |
19
|
31
|
37
|
53
|
49
|
38
|
33
|
|
| Accounts Receivables |
16
|
29
|
34
|
48
|
49
|
36
|
32
|
|
| Other Receivables |
3
|
3
|
3
|
6
|
0
|
2
|
1
|
|
| Inventory |
50
|
57
|
63
|
45
|
48
|
41
|
21
|
|
| Other Current Assets |
5
|
4
|
3
|
4
|
6
|
9
|
3
|
|
| Total Current Assets |
76
|
101
|
108
|
117
|
113
|
96
|
63
|
|
| PP&E Net |
20
|
27
|
23
|
12
|
10
|
13
|
12
|
|
| PP&E Gross |
20
|
27
|
23
|
12
|
10
|
13
|
12
|
|
| Accumulated Depreciation |
8
|
9
|
17
|
28
|
28
|
27
|
25
|
|
| Intangible Assets |
2
|
4
|
3
|
5
|
3
|
3
|
2
|
|
| Goodwill |
2
|
2
|
2
|
5
|
2
|
2
|
2
|
|
| Note Receivable |
2
|
1
|
1
|
0
|
0
|
2
|
2
|
|
| Other Long-Term Assets |
2
|
0
|
0
|
3
|
0
|
0
|
0
|
|
| Other Assets |
2
|
2
|
2
|
5
|
2
|
2
|
2
|
|
| Total Assets |
104
N/A
|
135
+29%
|
137
+2%
|
142
+4%
|
129
-9%
|
117
-10%
|
81
-31%
|
|
| Liabilities | ||||||||
| Accounts Payable |
32
|
47
|
46
|
47
|
56
|
40
|
31
|
|
| Accrued Liabilities |
9
|
5
|
10
|
21
|
24
|
25
|
24
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
12
|
12
|
25
|
34
|
1
|
33
|
|
| Other Current Liabilities |
8
|
4
|
10
|
7
|
18
|
7
|
1
|
|
| Total Current Liabilities |
50
|
68
|
77
|
100
|
133
|
73
|
89
|
|
| Long-Term Debt |
41
|
60
|
63
|
3
|
1
|
35
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
19
|
9
|
8
|
8
|
|
| Total Liabilities |
91
N/A
|
128
+41%
|
141
+10%
|
122
-13%
|
143
+17%
|
117
-18%
|
98
-16%
|
|
| Equity | ||||||||
| Common Stock |
0
|
0
|
0
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
14
|
7
|
5
|
87
|
120
|
107
|
124
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
103
|
103
|
103
|
103
|
|
| Other Equity |
0
|
0
|
1
|
1
|
0
|
1
|
0
|
|
| Total Equity |
14
N/A
|
7
-52%
|
4
N/A
|
20
N/A
|
13
N/A
|
0
N/A
|
17
N/A
|
|
| Total Liabilities & Equity |
104
N/A
|
135
+29%
|
137
+2%
|
142
+4%
|
129
-9%
|
117
-10%
|
81
-31%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
309
|
309
|
309
|
310
|
310
|
319
|
319
|
|