Squirrel Media SA
MAD:SQRL
Balance Sheet
Balance Sheet Decomposition
Squirrel Media SA
Squirrel Media SA
Balance Sheet
Squirrel Media SA
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
1
|
1
|
1
|
3
|
7
|
3
|
5
|
15
|
10
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
|
| Cash Equivalents |
1
|
1
|
1
|
3
|
7
|
3
|
5
|
0
|
10
|
|
| Short-Term Investments |
0
|
0
|
0
|
1
|
6
|
12
|
11
|
2
|
2
|
|
| Total Receivables |
2
|
1
|
2
|
6
|
7
|
9
|
16
|
32
|
40
|
|
| Accounts Receivables |
2
|
1
|
2
|
6
|
5
|
8
|
24
|
37
|
44
|
|
| Other Receivables |
0
|
0
|
0
|
1
|
2
|
1
|
8
|
5
|
5
|
|
| Inventory |
0
|
0
|
0
|
3
|
5
|
1
|
1
|
1
|
1
|
|
| Other Current Assets |
0
|
0
|
1
|
4
|
5
|
1
|
1
|
1
|
2
|
|
| Total Current Assets |
4
|
2
|
4
|
16
|
30
|
27
|
34
|
51
|
54
|
|
| PP&E Net |
1
|
0
|
0
|
2
|
2
|
3
|
4
|
6
|
5
|
|
| PP&E Gross |
0
|
0
|
0
|
2
|
2
|
3
|
4
|
6
|
5
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
16
|
17
|
17
|
18
|
20
|
24
|
|
| Intangible Assets |
4
|
8
|
10
|
16
|
19
|
30
|
69
|
86
|
106
|
|
| Goodwill |
1
|
1
|
1
|
2
|
3
|
2
|
5
|
11
|
23
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
3
|
14
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
1
|
5
|
9
|
9
|
|
| Other Assets |
1
|
1
|
1
|
2
|
3
|
2
|
5
|
11
|
23
|
|
| Total Assets |
10
N/A
|
11
+14%
|
16
+45%
|
35
+127%
|
55
+56%
|
64
+17%
|
118
+84%
|
174
+47%
|
211
+21%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
13
|
4
|
3
|
11
|
12
|
13
|
13
|
32
|
44
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
21
|
1
|
1
|
1
|
3
|
4
|
13
|
19
|
14
|
|
| Other Current Liabilities |
0
|
3
|
3
|
2
|
4
|
6
|
12
|
20
|
21
|
|
| Total Current Liabilities |
34
|
8
|
6
|
14
|
19
|
23
|
38
|
74
|
85
|
|
| Long-Term Debt |
1
|
2
|
2
|
1
|
6
|
8
|
18
|
24
|
41
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
3
|
|
| Minority Interest |
1
|
1
|
1
|
0
|
0
|
1
|
5
|
10
|
12
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
4
|
3
|
10
|
7
|
10
|
|
| Total Liabilities |
35
N/A
|
9
-74%
|
7
-19%
|
15
+106%
|
28
+86%
|
34
+22%
|
75
+118%
|
118
+57%
|
150
+28%
|
|
| Equity | ||||||||||
| Common Stock |
24
|
0
|
6
|
19
|
86
|
43
|
45
|
45
|
45
|
|
| Retained Earnings |
46
|
2
|
4
|
9
|
223
|
12
|
9
|
0
|
5
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
11
|
165
|
0
|
8
|
11
|
11
|
|
| Treasury Stock |
3
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Equity |
25
N/A
|
2
N/A
|
8
+401%
|
20
+146%
|
27
+33%
|
30
+11%
|
43
+44%
|
56
+30%
|
60
+8%
|
|
| Total Liabilities & Equity |
10
N/A
|
11
+14%
|
16
+45%
|
35
+127%
|
55
+56%
|
64
+17%
|
118
+84%
|
174
+47%
|
211
+21%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
8
|
8
|
15
|
19
|
86
|
86
|
89
|
91
|
91
|
|