Inspecs Group PLC
LSE:SPEC
Balance Sheet
Balance Sheet Decomposition
Inspecs Group PLC
Current Assets | 98m |
Cash & Short-Term Investments | 20.1m |
Receivables | 34m |
Other Current Assets | 43.9m |
Non-Current Assets | 123.9m |
Long-Term Investments | 98k |
PP&E | 35.6m |
Intangibles | 85.4m |
Other Non-Current Assets | 2.8m |
Current Liabilities | 65.9m |
Accounts Payable | 21.4m |
Accrued Liabilities | 10.3m |
Short-Term Debt | 887k |
Other Current Liabilities | 33.3m |
Non-Current Liabilities | 52.5m |
Long-Term Debt | 48.2m |
Other Non-Current Liabilities | 4.3m |
Balance Sheet
Inspecs Group PLC
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
1
|
2
|
3
|
7
|
26
|
30
|
22
|
20
|
|
Cash |
1
|
2
|
3
|
7
|
26
|
30
|
22
|
20
|
|
Total Receivables |
5
|
10
|
12
|
11
|
37
|
42
|
33
|
34
|
|
Accounts Receivables |
5
|
10
|
12
|
10
|
25
|
29
|
23
|
24
|
|
Other Receivables |
0
|
0
|
0
|
1
|
12
|
13
|
10
|
10
|
|
Inventory |
4
|
11
|
11
|
9
|
56
|
56
|
48
|
41
|
|
Other Current Assets |
1
|
1
|
2
|
2
|
6
|
3
|
3
|
3
|
|
Total Current Assets |
11
|
24
|
28
|
28
|
125
|
131
|
106
|
98
|
|
PP&E Net |
2
|
12
|
10
|
12
|
43
|
47
|
37
|
36
|
|
PP&E Gross |
2
|
12
|
10
|
12
|
43
|
47
|
37
|
36
|
|
Accumulated Depreciation |
1
|
3
|
4
|
6
|
7
|
13
|
15
|
19
|
|
Intangible Assets |
0
|
20
|
18
|
18
|
56
|
55
|
36
|
30
|
|
Goodwill |
0
|
13
|
12
|
13
|
73
|
81
|
56
|
56
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
1
|
1
|
1
|
1
|
13
|
13
|
2
|
3
|
|
Other Assets |
0
|
13
|
12
|
13
|
73
|
81
|
56
|
56
|
|
Total Assets |
14
N/A
|
70
+388%
|
69
-1%
|
71
+3%
|
309
+333%
|
326
+6%
|
237
-27%
|
222
-6%
|
|
Liabilities | |||||||||
Accounts Payable |
4
|
10
|
7
|
5
|
22
|
33
|
61
|
21
|
|
Accrued Liabilities |
1
|
2
|
3
|
4
|
13
|
15
|
12
|
10
|
|
Short-Term Debt |
3
|
2
|
2
|
3
|
3
|
2
|
1
|
1
|
|
Current Portion of Long-Term Debt |
1
|
23
|
5
|
5
|
7
|
13
|
52
|
13
|
|
Other Current Liabilities |
3
|
9
|
11
|
8
|
24
|
19
|
19
|
20
|
|
Total Current Liabilities |
10
|
45
|
27
|
25
|
68
|
83
|
107
|
66
|
|
Long-Term Debt |
2
|
2
|
17
|
13
|
70
|
69
|
17
|
48
|
|
Deferred Income Tax |
0
|
3
|
3
|
3
|
25
|
21
|
4
|
4
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
9
|
1
|
1
|
|
Total Liabilities |
12
N/A
|
50
+315%
|
47
-7%
|
40
-14%
|
164
+309%
|
181
+11%
|
129
-29%
|
118
-8%
|
|
Equity | |||||||||
Common Stock |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
Retained Earnings |
1
|
4
|
0
|
9
|
23
|
19
|
8
|
8
|
|
Additional Paid In Capital |
3
|
22
|
22
|
22
|
122
|
122
|
90
|
90
|
|
Other Equity |
0
|
1
|
1
|
1
|
0
|
3
|
9
|
5
|
|
Total Equity |
2
N/A
|
20
+786%
|
23
+16%
|
31
+38%
|
146
+366%
|
145
0%
|
108
-26%
|
104
-4%
|
|
Total Liabilities & Equity |
14
N/A
|
70
+388%
|
69
-1%
|
71
+3%
|
309
+333%
|
326
+6%
|
237
-27%
|
222
-6%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
71
|
71
|
71
|
71
|
101
|
102
|
102
|
102
|