Proeduca Altus SA
MAD:PRO
Balance Sheet
Balance Sheet Decomposition
Proeduca Altus SA
Proeduca Altus SA
Balance Sheet
Proeduca Altus SA
| Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | Aug-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
17
|
56
|
41
|
63
|
46
|
0
|
79
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
79
|
|
| Cash Equivalents |
17
|
56
|
41
|
63
|
46
|
0
|
0
|
|
| Short-Term Investments |
57
|
5
|
6
|
5
|
10
|
29
|
31
|
|
| Total Receivables |
26
|
33
|
46
|
45
|
61
|
80
|
112
|
|
| Accounts Receivables |
25
|
32
|
45
|
43
|
58
|
77
|
107
|
|
| Other Receivables |
1
|
0
|
1
|
2
|
3
|
3
|
5
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
100
|
94
|
93
|
113
|
117
|
166
|
223
|
|
| PP&E Net |
2
|
4
|
4
|
4
|
6
|
7
|
7
|
|
| PP&E Gross |
2
|
4
|
4
|
4
|
6
|
7
|
7
|
|
| Accumulated Depreciation |
3
|
4
|
4
|
6
|
5
|
7
|
6
|
|
| Intangible Assets |
4
|
4
|
5
|
7
|
8
|
9
|
19
|
|
| Goodwill |
1
|
4
|
3
|
5
|
2
|
2
|
2
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
|
| Long-Term Investments |
0
|
13
|
40
|
48
|
67
|
47
|
46
|
|
| Other Long-Term Assets |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Other Assets |
1
|
4
|
3
|
5
|
2
|
2
|
2
|
|
| Total Assets |
107
N/A
|
118
+10%
|
144
+22%
|
179
+25%
|
202
+13%
|
234
+16%
|
299
+28%
|
|
| Liabilities | ||||||||
| Accounts Payable |
1
|
2
|
2
|
2
|
3
|
3
|
6
|
|
| Accrued Liabilities |
67
|
81
|
105
|
124
|
142
|
176
|
225
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
6
|
6
|
4
|
3
|
3
|
1
|
2
|
|
| Other Current Liabilities |
27
|
14
|
17
|
30
|
34
|
42
|
41
|
|
| Total Current Liabilities |
102
|
103
|
127
|
159
|
182
|
222
|
274
|
|
| Long-Term Debt |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
1
|
1
|
1
|
1
|
2
|
1
|
|
| Total Liabilities |
106
N/A
|
104
-2%
|
128
+22%
|
160
+26%
|
184
+15%
|
224
+22%
|
275
+23%
|
|
| Equity | ||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
0
|
10
|
13
|
11
|
7
|
5
|
20
|
|
| Additional Paid In Capital |
0
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
1
|
4
|
7
|
1
|
1
|
|
| Total Equity |
1
N/A
|
13
+945%
|
16
+20%
|
19
+16%
|
17
-7%
|
10
-45%
|
24
+149%
|
|
| Total Liabilities & Equity |
107
N/A
|
118
+10%
|
144
+22%
|
179
+25%
|
202
+13%
|
234
+16%
|
299
+28%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
45
|
45
|
45
|
45
|
45
|
45
|
45
|
|