Casa Systems Inc
NASDAQ:CASA
Balance Sheet
Balance Sheet Decomposition
Casa Systems Inc
Current Assets | 169.7m |
Cash & Short-Term Investments | 47.9m |
Receivables | 37.4m |
Other Current Assets | 84.4m |
Non-Current Assets | 92.8m |
PP&E | 10.1m |
Intangibles | 71.5m |
Other Non-Current Assets | 11.2m |
Current Liabilities | 114.4m |
Accounts Payable | 21.9m |
Accrued Liabilities | 28.5m |
Other Current Liabilities | 64m |
Non-Current Liabilities | 201.5m |
Long-Term Debt | 175.1m |
Other Non-Current Liabilities | 26.4m |
Balance Sheet
Casa Systems Inc
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash & Cash Equivalents |
63
|
92
|
326
|
231
|
261
|
103
|
158
|
155
|
126
|
|
Cash |
32
|
47
|
5
|
6
|
8
|
49
|
43
|
61
|
35
|
|
Cash Equivalents |
31
|
45
|
321
|
225
|
253
|
54
|
114
|
94
|
91
|
|
Short-Term Investments |
14
|
0
|
18
|
30
|
20
|
11
|
0
|
0
|
0
|
|
Total Receivables |
86
|
91
|
110
|
123
|
82
|
93
|
94
|
86
|
75
|
|
Accounts Receivables |
86
|
91
|
110
|
123
|
82
|
93
|
94
|
86
|
75
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
35
|
48
|
66
|
36
|
51
|
94
|
101
|
85
|
82
|
|
Other Current Assets |
16
|
5
|
7
|
6
|
4
|
8
|
18
|
30
|
9
|
|
Total Current Assets |
214
|
236
|
527
|
425
|
418
|
308
|
371
|
355
|
292
|
|
PP&E Net |
9
|
22
|
26
|
29
|
30
|
36
|
29
|
24
|
25
|
|
PP&E Gross |
9
|
22
|
26
|
29
|
30
|
36
|
29
|
24
|
25
|
|
Accumulated Depreciation |
7
|
12
|
17
|
24
|
31
|
54
|
60
|
66
|
65
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
0
|
41
|
36
|
31
|
26
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
50
|
50
|
50
|
50
|
|
Note Receivable |
6
|
10
|
7
|
5
|
2
|
1
|
0
|
0
|
0
|
|
Other Long-Term Assets |
2
|
15
|
23
|
10
|
25
|
8
|
7
|
9
|
6
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
50
|
50
|
50
|
50
|
|
Total Assets |
231
N/A
|
283
+23%
|
583
+106%
|
470
-19%
|
475
+1%
|
444
-6%
|
493
+11%
|
469
-5%
|
398
-15%
|
|
Liabilities | ||||||||||
Accounts Payable |
3
|
7
|
22
|
16
|
18
|
26
|
41
|
28
|
29
|
|
Accrued Liabilities |
18
|
25
|
42
|
37
|
33
|
34
|
40
|
41
|
30
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
2
|
2
|
2
|
9
|
15
|
2
|
225
|
|
Other Current Liabilities |
93
|
41
|
175
|
45
|
36
|
26
|
23
|
20
|
39
|
|
Total Current Liabilities |
114
|
73
|
241
|
101
|
89
|
95
|
119
|
91
|
324
|
|
Long-Term Debt |
0
|
8
|
298
|
296
|
293
|
285
|
276
|
274
|
0
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
9
|
7
|
5
|
2
|
|
Other Liabilities |
10
|
23
|
19
|
24
|
17
|
18
|
14
|
16
|
24
|
|
Total Liabilities |
125
N/A
|
103
-17%
|
557
+440%
|
420
-25%
|
400
-5%
|
406
+1%
|
417
+3%
|
387
-7%
|
349
-10%
|
|
Equity | ||||||||||
Common Stock |
98
|
98
|
98
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
0
|
68
|
70
|
79
|
81
|
127
|
102
|
99
|
178
|
|
Additional Paid In Capital |
8
|
15
|
0
|
129
|
157
|
170
|
183
|
194
|
245
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
2
|
5
|
14
|
15
|
|
Other Equity |
1
|
0
|
2
|
0
|
1
|
2
|
0
|
1
|
2
|
|
Total Equity |
106
N/A
|
180
+69%
|
26
-86%
|
50
+95%
|
75
+49%
|
39
-48%
|
76
+98%
|
82
+7%
|
49
-40%
|
|
Total Liabilities & Equity |
231
N/A
|
283
+23%
|
583
+106%
|
470
-19%
|
475
+1%
|
444
-6%
|
493
+11%
|
469
-5%
|
398
-15%
|
|
Shares Outstanding | ||||||||||
Common Shares Outstanding |
80
|
80
|
80
|
82
|
83
|
84
|
84
|
84
|
95
|