Media Investment Optimization SL
MAD:MIO
Balance Sheet
Balance Sheet Decomposition
Media Investment Optimization SL
Media Investment Optimization SL
Balance Sheet
Media Investment Optimization SL
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
4
|
4
|
5
|
9
|
7
|
8
|
6
|
|
| Cash |
4
|
4
|
5
|
0
|
7
|
8
|
6
|
|
| Cash Equivalents |
0
|
0
|
0
|
9
|
0
|
0
|
0
|
|
| Short-Term Investments |
1
|
0
|
2
|
2
|
0
|
0
|
0
|
|
| Total Receivables |
10
|
8
|
10
|
14
|
14
|
14
|
10
|
|
| Accounts Receivables |
9
|
7
|
9
|
13
|
13
|
13
|
9
|
|
| Other Receivables |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Current Assets |
15
|
12
|
17
|
25
|
21
|
22
|
17
|
|
| PP&E Net |
1
|
1
|
1
|
1
|
1
|
3
|
2
|
|
| PP&E Gross |
1
|
1
|
1
|
1
|
1
|
3
|
2
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
1
|
1
|
2
|
3
|
|
| Intangible Assets |
1
|
1
|
1
|
2
|
6
|
7
|
7
|
|
| Goodwill |
0
|
0
|
0
|
0
|
6
|
5
|
5
|
|
| Note Receivable |
1
|
2
|
1
|
1
|
1
|
1
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
2
|
2
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Other Assets |
0
|
0
|
0
|
0
|
6
|
5
|
5
|
|
| Total Assets |
18
N/A
|
16
-11%
|
20
+25%
|
31
+59%
|
37
+17%
|
40
+9%
|
32
-19%
|
|
| Liabilities | ||||||||
| Accounts Payable |
8
|
7
|
8
|
13
|
12
|
6
|
7
|
|
| Accrued Liabilities |
3
|
4
|
5
|
6
|
4
|
10
|
7
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
2
|
3
|
3
|
4
|
11
|
10
|
|
| Other Current Liabilities |
3
|
0
|
0
|
1
|
4
|
3
|
2
|
|
| Total Current Liabilities |
16
|
13
|
15
|
23
|
24
|
30
|
26
|
|
| Long-Term Debt |
1
|
2
|
4
|
3
|
4
|
4
|
4
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Other Liabilities |
0
|
0
|
0
|
1
|
4
|
3
|
2
|
|
| Total Liabilities |
18
N/A
|
15
-17%
|
20
+34%
|
28
+41%
|
33
+19%
|
39
+18%
|
35
-11%
|
|
| Equity | ||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
1
|
0
|
0
|
0
|
1
|
1
|
5
|
|
| Additional Paid In Capital |
1
|
1
|
0
|
3
|
3
|
3
|
3
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
0
N/A
|
1
+1 030%
|
0
-92%
|
4
+3 922%
|
4
+4%
|
1
-76%
|
3
N/A
|
|
| Total Liabilities & Equity |
18
N/A
|
16
-11%
|
20
+25%
|
31
+59%
|
37
+17%
|
40
+9%
|
32
-19%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|