Integral Ad Science Holding Corp
NASDAQ:IAS
Balance Sheet
Balance Sheet Decomposition
Integral Ad Science Holding Corp
Current Assets | 264.9m |
Cash & Short-Term Investments | 124.8m |
Receivables | 121.2m |
Other Current Assets | 19m |
Non-Current Assets | 926.8m |
PP&E | 25.4m |
Intangibles | 894.5m |
Other Non-Current Assets | 6.9m |
Current Liabilities | 82.5m |
Accounts Payable | 12.1m |
Accrued Liabilities | 63.1m |
Other Current Liabilities | 7.2m |
Non-Current Liabilities | 199.8m |
Long-Term Debt | 153.7m |
Other Non-Current Liabilities | 46.1m |
Balance Sheet
Integral Ad Science Holding Corp
Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|
Assets | ||||||
Cash & Cash Equivalents |
26
|
52
|
73
|
87
|
125
|
|
Cash Equivalents |
26
|
52
|
73
|
87
|
125
|
|
Total Receivables |
66
|
74
|
89
|
110
|
121
|
|
Accounts Receivables |
42
|
45
|
53
|
68
|
75
|
|
Other Receivables |
24
|
28
|
36
|
42
|
47
|
|
Other Current Assets |
9
|
4
|
8
|
25
|
19
|
|
Total Current Assets |
101
|
130
|
170
|
221
|
265
|
|
PP&E Net |
4
|
2
|
1
|
25
|
25
|
|
PP&E Gross |
4
|
2
|
1
|
25
|
25
|
|
Accumulated Depreciation |
7
|
10
|
2
|
3
|
4
|
|
Intangible Assets |
308
|
256
|
276
|
241
|
219
|
|
Goodwill |
458
|
459
|
677
|
674
|
675
|
|
Other Long-Term Assets |
4
|
4
|
5
|
7
|
7
|
|
Other Assets |
458
|
459
|
677
|
674
|
675
|
|
Total Assets |
875
N/A
|
850
-3%
|
1 130
+33%
|
1 169
+3%
|
1 192
+2%
|
|
Liabilities | ||||||
Accounts Payable |
5
|
9
|
8
|
11
|
12
|
|
Accrued Liabilities |
16
|
30
|
40
|
54
|
63
|
|
Short-Term Debt |
0
|
0
|
2
|
0
|
0
|
|
Current Portion of Long-Term Debt |
1
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
6
|
1
|
6
|
3
|
7
|
|
Total Current Liabilities |
28
|
40
|
57
|
68
|
82
|
|
Long-Term Debt |
346
|
351
|
243
|
223
|
154
|
|
Deferred Income Tax |
40
|
25
|
54
|
46
|
20
|
|
Other Liabilities |
2
|
2
|
10
|
24
|
26
|
|
Total Liabilities |
416
N/A
|
418
+1%
|
362
-13%
|
361
0%
|
282
-22%
|
|
Equity | ||||||
Common Stock |
554
|
554
|
0
|
0
|
0
|
|
Retained Earnings |
94
|
127
|
15
|
1
|
9
|
|
Additional Paid In Capital |
0
|
0
|
782
|
810
|
901
|
|
Other Equity |
0
|
5
|
0
|
3
|
1
|
|
Total Equity |
460
N/A
|
432
-6%
|
767
+78%
|
808
+5%
|
909
+13%
|
|
Total Liabilities & Equity |
875
N/A
|
850
-3%
|
1 130
+33%
|
1 169
+3%
|
1 192
+2%
|
|
Shares Outstanding | ||||||
Common Shares Outstanding |
149
|
149
|
154
|
154
|
159
|