Sopheon PLC
LSE:SPE
Balance Sheet
Balance Sheet Decomposition
Sopheon PLC
Sopheon PLC
Balance Sheet
Sopheon PLC
| Dec-1999 | Dec-2000 | Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
13
|
12
|
19
|
5
|
2
|
2
|
3
|
2
|
4
|
4
|
3
|
5
|
5
|
6
|
4
|
5
|
7
|
10
|
13
|
17
|
19
|
22
|
24
|
21
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
3
|
3
|
5
|
3
|
4
|
7
|
9
|
4
|
9
|
9
|
10
|
18
|
17
|
|
| Cash Equivalents |
13
|
12
|
19
|
5
|
2
|
2
|
3
|
1
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
9
|
8
|
10
|
12
|
6
|
4
|
|
| Total Receivables |
2
|
5
|
4
|
3
|
2
|
3
|
3
|
5
|
4
|
5
|
4
|
6
|
5
|
6
|
9
|
6
|
7
|
9
|
15
|
13
|
12
|
14
|
12
|
18
|
|
| Accounts Receivables |
2
|
5
|
4
|
3
|
1
|
3
|
3
|
5
|
4
|
5
|
4
|
6
|
5
|
6
|
8
|
6
|
7
|
9
|
15
|
13
|
12
|
14
|
12
|
18
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Current Assets |
15
|
19
|
25
|
10
|
4
|
6
|
6
|
7
|
8
|
9
|
7
|
12
|
10
|
13
|
13
|
11
|
15
|
20
|
28
|
31
|
32
|
36
|
37
|
40
|
|
| PP&E Net |
1
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
|
| PP&E Gross |
1
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
|
| Accumulated Depreciation |
1
|
1
|
3
|
5
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
2
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
5
|
5
|
6
|
7
|
10
|
10
|
|
| Goodwill |
12
|
46
|
16
|
8
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
3
|
3
|
1
|
|
| Other Assets |
12
|
46
|
16
|
8
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
|
| Total Assets |
28
N/A
|
69
+149%
|
44
-37%
|
19
-56%
|
5
-75%
|
6
+30%
|
8
+28%
|
9
+11%
|
16
+85%
|
16
0%
|
14
-14%
|
18
+25%
|
16
-10%
|
19
+19%
|
19
+1%
|
18
-7%
|
20
+16%
|
27
+31%
|
36
+36%
|
41
+12%
|
44
+8%
|
48
+10%
|
53
+10%
|
55
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1
|
3
|
4
|
2
|
1
|
0
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Accrued Liabilities |
2
|
6
|
7
|
6
|
2
|
3
|
1
|
2
|
2
|
2
|
1
|
3
|
2
|
3
|
2
|
2
|
3
|
3
|
5
|
5
|
3
|
4
|
5
|
5
|
|
| Short-Term Debt |
3
|
2
|
1
|
2
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Other Current Liabilities |
1
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
7
|
9
|
10
|
10
|
12
|
15
|
18
|
|
| Total Current Liabilities |
6
|
12
|
12
|
10
|
4
|
4
|
5
|
6
|
7
|
8
|
8
|
9
|
8
|
10
|
10
|
10
|
12
|
14
|
18
|
15
|
15
|
18
|
22
|
24
|
|
| Long-Term Debt |
0
|
0
|
4
|
4
|
5
|
0
|
0
|
0
|
2
|
2
|
2
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Total Liabilities |
6
N/A
|
12
+100%
|
17
+44%
|
15
-10%
|
8
-46%
|
4
-53%
|
5
+20%
|
6
+24%
|
10
+73%
|
10
+3%
|
10
-3%
|
13
+33%
|
11
-15%
|
14
+23%
|
13
-2%
|
13
+1%
|
15
+11%
|
16
+10%
|
18
+8%
|
15
-16%
|
16
+8%
|
18
+12%
|
22
+21%
|
25
+14%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7
|
8
|
7
|
7
|
9
|
14
|
11
|
13
|
14
|
11
|
12
|
11
|
11
|
12
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
2
|
16
|
46
|
77
|
95
|
106
|
134
|
109
|
111
|
81
|
92
|
89
|
88
|
91
|
3
|
2
|
3
|
8
|
13
|
20
|
22
|
24
|
25
|
24
|
|
| Additional Paid In Capital |
16
|
65
|
66
|
73
|
83
|
94
|
126
|
99
|
103
|
76
|
84
|
81
|
81
|
85
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
3
|
3
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
|
| Total Equity |
22
N/A
|
57
+163%
|
27
-53%
|
4
-85%
|
3
N/A
|
2
N/A
|
3
+41%
|
3
-6%
|
7
+107%
|
6
-5%
|
4
-30%
|
5
+8%
|
5
+2%
|
5
+11%
|
6
+10%
|
4
-27%
|
6
+30%
|
10
+87%
|
19
+80%
|
26
+38%
|
28
+9%
|
30
+8%
|
31
+4%
|
30
-5%
|
|
| Total Liabilities & Equity |
28
N/A
|
69
+149%
|
44
-37%
|
19
-56%
|
5
-75%
|
6
+30%
|
8
+28%
|
9
+11%
|
16
+85%
|
16
0%
|
14
-14%
|
18
+25%
|
16
-10%
|
19
+19%
|
19
+1%
|
18
-7%
|
20
+16%
|
27
+31%
|
36
+36%
|
41
+12%
|
44
+8%
|
48
+10%
|
53
+10%
|
55
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
21
|
21
|
4
|
4
|
5
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
10
|
10
|
10
|
10
|
11
|
11
|
|