CalAmp Corp
NASDAQ:CAMP
Balance Sheet
Balance Sheet Decomposition
CalAmp Corp
Current Assets | 169m |
Cash & Short-Term Investments | 38.2m |
Receivables | 70.9m |
Other Current Assets | 59.9m |
Non-Current Assets | 112.3m |
PP&E | 35.9m |
Intangibles | 44.2m |
Other Non-Current Assets | 32.2m |
Current Liabilities | 99.7m |
Accounts Payable | 46.7m |
Accrued Liabilities | 16.2m |
Other Current Liabilities | 36.8m |
Non-Current Liabilities | 255.7m |
Long-Term Debt | 228.1m |
Other Non-Current Liabilities | 27.5m |
Balance Sheet
CalAmp Corp
Feb-2014 | Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
19
|
34
|
139
|
94
|
133
|
257
|
107
|
95
|
79
|
42
|
|
Cash Equivalents |
19
|
34
|
139
|
94
|
133
|
257
|
107
|
95
|
79
|
42
|
|
Short-Term Investments |
9
|
10
|
89
|
7
|
23
|
18
|
0
|
0
|
0
|
0
|
|
Total Receivables |
37
|
48
|
49
|
67
|
72
|
78
|
72
|
63
|
62
|
83
|
|
Accounts Receivables |
37
|
48
|
49
|
67
|
72
|
78
|
72
|
63
|
62
|
83
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
15
|
19
|
17
|
29
|
36
|
32
|
37
|
24
|
18
|
24
|
|
Other Current Assets |
13
|
5
|
5
|
10
|
12
|
19
|
21
|
33
|
22
|
26
|
|
Total Current Assets |
92
|
116
|
299
|
207
|
276
|
404
|
238
|
214
|
181
|
175
|
|
PP&E Net |
6
|
11
|
11
|
21
|
21
|
27
|
77
|
55
|
50
|
45
|
|
PP&E Gross |
6
|
11
|
11
|
21
|
21
|
27
|
77
|
55
|
50
|
45
|
|
Accumulated Depreciation |
18
|
20
|
22
|
70
|
70
|
59
|
81
|
89
|
66
|
75
|
|
Intangible Assets |
29
|
23
|
17
|
67
|
53
|
47
|
46
|
38
|
32
|
27
|
|
Goodwill |
15
|
16
|
17
|
73
|
73
|
81
|
106
|
95
|
94
|
94
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
|
Long-Term Investments |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
36
|
38
|
41
|
40
|
50
|
45
|
29
|
32
|
34
|
17
|
|
Other Assets |
15
|
16
|
17
|
73
|
73
|
81
|
106
|
95
|
94
|
94
|
|
Total Assets |
179
N/A
|
203
+13%
|
384
+90%
|
408
+6%
|
473
+16%
|
604
+28%
|
496
-18%
|
434
-13%
|
392
-10%
|
380
-3%
|
|
Liabilities | |||||||||||
Accounts Payable |
21
|
24
|
25
|
30
|
36
|
40
|
29
|
36
|
32
|
53
|
|
Accrued Liabilities |
7
|
6
|
7
|
8
|
11
|
11
|
15
|
19
|
18
|
19
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
1
|
0
|
0
|
0
|
0
|
0
|
33
|
4
|
3
|
1
|
|
Other Current Liabilities |
14
|
18
|
18
|
40
|
49
|
33
|
45
|
48
|
38
|
35
|
|
Total Current Liabilities |
42
|
47
|
50
|
78
|
96
|
84
|
122
|
107
|
91
|
107
|
|
Long-Term Debt |
1
|
0
|
140
|
147
|
154
|
276
|
177
|
182
|
190
|
227
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
3
|
4
|
6
|
20
|
24
|
38
|
59
|
49
|
36
|
32
|
|
Total Liabilities |
46
N/A
|
51
+11%
|
195
+281%
|
245
+26%
|
274
+12%
|
398
+45%
|
358
-10%
|
339
-5%
|
316
-7%
|
366
+16%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
73
|
57
|
40
|
48
|
20
|
2
|
82
|
138
|
166
|
169
|
|
Additional Paid In Capital |
206
|
208
|
229
|
211
|
218
|
208
|
221
|
234
|
242
|
185
|
|
Other Equity |
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
|
Total Equity |
133
N/A
|
151
+14%
|
189
+25%
|
163
-14%
|
199
+22%
|
206
+3%
|
138
-33%
|
95
-31%
|
75
-21%
|
14
-81%
|
|
Total Liabilities & Equity |
179
N/A
|
203
+13%
|
384
+90%
|
408
+6%
|
473
+16%
|
604
+28%
|
496
-18%
|
434
-13%
|
392
-10%
|
380
-3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
36
|
36
|
37
|
35
|
36
|
34
|
34
|
35
|
36
|
37
|