Kratos Defense and Security Solutions Inc
NASDAQ:KTOS
Balance Sheet
Balance Sheet Decomposition
Kratos Defense and Security Solutions Inc
Kratos Defense and Security Solutions Inc
Balance Sheet
Kratos Defense and Security Solutions Inc
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
61
|
99
|
79
|
52
|
8
|
5
|
9
|
4
|
10
|
11
|
70
|
49
|
56
|
34
|
29
|
69
|
131
|
183
|
173
|
381
|
349
|
81
|
73
|
329
|
|
| Cash Equivalents |
61
|
99
|
79
|
52
|
8
|
5
|
9
|
4
|
10
|
11
|
70
|
49
|
56
|
34
|
29
|
69
|
131
|
183
|
173
|
381
|
349
|
81
|
73
|
329
|
|
| Short-Term Investments |
0
|
0
|
35
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
99
|
68
|
94
|
100
|
100
|
62
|
81
|
97
|
80
|
129
|
248
|
276
|
268
|
219
|
211
|
234
|
212
|
237
|
264
|
272
|
285
|
329
|
329
|
324
|
|
| Accounts Receivables |
89
|
62
|
93
|
99
|
100
|
59
|
77
|
96
|
79
|
126
|
245
|
272
|
266
|
218
|
207
|
229
|
212
|
237
|
264
|
272
|
285
|
329
|
329
|
324
|
|
| Other Receivables |
11
|
6
|
1
|
1
|
0
|
3
|
4
|
1
|
1
|
3
|
3
|
4
|
2
|
2
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
26
|
77
|
94
|
75
|
47
|
56
|
55
|
49
|
47
|
61
|
81
|
92
|
126
|
156
|
162
|
|
| Other Current Assets |
14
|
5
|
8
|
47
|
69
|
74
|
18
|
15
|
7
|
19
|
27
|
37
|
32
|
73
|
25
|
15
|
80
|
28
|
24
|
31
|
32
|
47
|
36
|
57
|
|
| Total Current Assets |
174
|
172
|
216
|
206
|
177
|
141
|
107
|
116
|
99
|
184
|
421
|
455
|
430
|
373
|
320
|
373
|
471
|
495
|
522
|
765
|
758
|
583
|
594
|
872
|
|
| PP&E Net |
19
|
13
|
11
|
13
|
13
|
6
|
7
|
6
|
4
|
28
|
73
|
86
|
85
|
62
|
56
|
50
|
58
|
67
|
159
|
187
|
207
|
261
|
289
|
326
|
|
| PP&E Gross |
19
|
13
|
11
|
13
|
13
|
6
|
7
|
6
|
4
|
28
|
73
|
86
|
85
|
62
|
56
|
50
|
0
|
67
|
159
|
187
|
207
|
261
|
289
|
326
|
|
| Accumulated Depreciation |
14
|
23
|
29
|
24
|
23
|
13
|
9
|
10
|
12
|
14
|
23
|
35
|
50
|
48
|
54
|
58
|
0
|
69
|
82
|
99
|
117
|
137
|
159
|
187
|
|
| Intangible Assets |
17
|
0
|
3
|
8
|
11
|
19
|
28
|
45
|
44
|
116
|
189
|
106
|
70
|
50
|
37
|
33
|
22
|
16
|
40
|
43
|
43
|
55
|
62
|
54
|
|
| Goodwill |
46
|
26
|
30
|
81
|
116
|
124
|
186
|
139
|
93
|
200
|
507
|
596
|
596
|
483
|
483
|
485
|
426
|
426
|
456
|
484
|
494
|
558
|
569
|
569
|
|
| Note Receivable |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
8
|
4
|
4
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
11
|
2
|
15
|
21
|
23
|
45
|
7
|
5
|
2
|
8
|
26
|
40
|
35
|
164
|
7
|
8
|
47
|
7
|
10
|
84
|
88
|
95
|
118
|
130
|
|
| Other Assets |
46
|
26
|
30
|
81
|
116
|
124
|
186
|
139
|
93
|
200
|
507
|
596
|
596
|
483
|
483
|
485
|
426
|
426
|
456
|
484
|
494
|
558
|
569
|
569
|
|
| Total Assets |
276
N/A
|
217
-21%
|
279
+28%
|
331
+19%
|
342
+3%
|
338
-1%
|
335
-1%
|
312
-7%
|
242
-23%
|
536
+122%
|
1 216
+127%
|
1 284
+6%
|
1 217
-5%
|
1 131
-7%
|
903
-20%
|
949
+5%
|
1 024
+8%
|
1 010
-1%
|
1 186
+17%
|
1 563
+32%
|
1 590
+2%
|
1 552
-2%
|
1 633
+5%
|
1 951
+20%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
15
|
12
|
14
|
28
|
22
|
16
|
23
|
18
|
19
|
46
|
49
|
84
|
62
|
45
|
48
|
53
|
35
|
47
|
54
|
55
|
50
|
57
|
63
|
82
|
|
| Accrued Liabilities |
15
|
33
|
32
|
35
|
36
|
22
|
28
|
31
|
25
|
43
|
91
|
101
|
96
|
79
|
74
|
93
|
73
|
73
|
81
|
93
|
86
|
98
|
114
|
122
|
|
| Short-Term Debt |
33
|
0
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
5
|
2
|
1
|
0
|
0
|
0
|
3
|
6
|
5
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
2
|
|
| Other Current Liabilities |
2
|
6
|
23
|
44
|
51
|
55
|
30
|
26
|
14
|
29
|
73
|
93
|
92
|
101
|
49
|
50
|
81
|
45
|
47
|
48
|
83
|
77
|
114
|
91
|
|
| Total Current Liabilities |
70
|
54
|
70
|
107
|
109
|
145
|
84
|
81
|
62
|
118
|
214
|
279
|
251
|
226
|
172
|
197
|
189
|
165
|
183
|
198
|
221
|
234
|
293
|
297
|
|
| Long-Term Debt |
4
|
1
|
0
|
0
|
0
|
0
|
74
|
77
|
52
|
226
|
654
|
649
|
643
|
655
|
444
|
431
|
294
|
294
|
334
|
340
|
340
|
300
|
270
|
239
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
12
|
3
|
0
|
1
|
1
|
11
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
15
|
11
|
23
|
0
|
|
| Other Liabilities |
4
|
9
|
3
|
3
|
3
|
6
|
9
|
7
|
3
|
10
|
33
|
32
|
26
|
25
|
22
|
27
|
30
|
32
|
81
|
85
|
68
|
70
|
71
|
62
|
|
| Total Liabilities |
78
N/A
|
63
-19%
|
74
+16%
|
110
+50%
|
112
+2%
|
151
+34%
|
168
+12%
|
166
-2%
|
117
-29%
|
366
+214%
|
903
+147%
|
960
+6%
|
921
-4%
|
907
-2%
|
649
-28%
|
672
+4%
|
513
-24%
|
491
-4%
|
612
+25%
|
638
+4%
|
644
+1%
|
615
-5%
|
657
+7%
|
598
-9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
17
|
110
|
100
|
95
|
147
|
205
|
246
|
357
|
398
|
384
|
408
|
522
|
559
|
637
|
618
|
678
|
721
|
725
|
712
|
632
|
634
|
671
|
680
|
664
|
|
| Additional Paid In Capital |
215
|
267
|
310
|
320
|
379
|
392
|
413
|
504
|
523
|
554
|
721
|
847
|
856
|
863
|
873
|
956
|
1 234
|
1 245
|
1 287
|
1 556
|
1 579
|
1 608
|
1 655
|
2 017
|
|
| Other Equity |
0
|
3
|
4
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
|
| Total Equity |
198
N/A
|
154
-22%
|
205
+34%
|
221
+8%
|
230
+4%
|
187
-19%
|
167
-11%
|
147
-12%
|
125
-15%
|
170
+36%
|
313
+84%
|
324
+4%
|
296
-9%
|
224
-24%
|
254
+13%
|
276
+9%
|
512
+85%
|
519
+2%
|
574
+11%
|
925
+61%
|
945
+2%
|
936
-1%
|
976
+4%
|
1 353
+39%
|
|
| Total Liabilities & Equity |
276
N/A
|
217
-21%
|
279
+28%
|
331
+19%
|
342
+3%
|
338
-1%
|
335
-1%
|
312
-7%
|
242
-23%
|
536
+122%
|
1 216
+127%
|
1 284
+6%
|
1 217
-5%
|
1 131
-7%
|
903
-20%
|
949
+5%
|
1 024
+8%
|
1 010
-1%
|
1 186
+17%
|
1 563
+32%
|
1 590
+2%
|
1 552
-2%
|
1 633
+5%
|
1 951
+20%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
5
|
5
|
6
|
7
|
7
|
7
|
8
|
13
|
16
|
19
|
32
|
57
|
57
|
58
|
59
|
74
|
103
|
104
|
107
|
123
|
124
|
126
|
129
|
151
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|