Merus NV
NASDAQ:MRUS
Balance Sheet
Balance Sheet Decomposition
Merus NV
Merus NV
Balance Sheet
Merus NV
| 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 |
15
|
2
|
36
|
60
|
180
|
165
|
198
|
163
|
241
|
148
|
204
|
293
|
|
| Cash Equivalents |
15
|
2
|
36
|
60
|
180
|
165
|
198
|
163
|
241
|
148
|
204
|
293
|
|
| Short-Term Investments |
0
|
0
|
0
|
13
|
41
|
71
|
42
|
45
|
169
|
143
|
150
|
244
|
|
| Total Receivables |
1
|
1
|
0
|
1
|
4
|
4
|
3
|
2
|
7
|
5
|
4
|
5
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
2
|
3
|
3
|
2
|
6
|
4
|
2
|
1
|
|
| Other Receivables |
1
|
1
|
0
|
1
|
2
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
|
| Other Current Assets |
0
|
0
|
1
|
1
|
2
|
4
|
5
|
9
|
7
|
12
|
10
|
28
|
|
| Total Current Assets |
16
|
3
|
38
|
75
|
226
|
243
|
247
|
218
|
424
|
306
|
369
|
569
|
|
| PP&E Net |
1
|
0
|
0
|
1
|
1
|
5
|
9
|
8
|
7
|
25
|
23
|
20
|
|
| PP&E Gross |
1
|
0
|
0
|
0
|
1
|
5
|
9
|
8
|
7
|
25
|
23
|
20
|
|
| Accumulated Depreciation |
1
|
1
|
1
|
0
|
1
|
1
|
2
|
4
|
4
|
5
|
8
|
9
|
|
| Intangible Assets |
1
|
1
|
1
|
0
|
0
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
9
|
0
|
2
|
0
|
20
|
37
|
57
|
187
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
7
|
3
|
3
|
|
| Total Assets |
17
N/A
|
4
-75%
|
39
+795%
|
76
+97%
|
236
+211%
|
253
+7%
|
263
+4%
|
231
-12%
|
457
+97%
|
377
-18%
|
455
+21%
|
783
+72%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
1
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
13
|
10
|
5
|
4
|
|
| Accrued Liabilities |
1
|
1
|
1
|
2
|
3
|
11
|
15
|
23
|
24
|
37
|
40
|
46
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
3
|
3
|
3
|
3
|
27
|
20
|
19
|
20
|
35
|
32
|
24
|
37
|
|
| Total Current Liabilities |
5
|
7
|
7
|
8
|
33
|
34
|
37
|
47
|
72
|
79
|
69
|
87
|
|
| Long-Term Debt |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
1
|
0
|
32
|
135
|
113
|
95
|
82
|
69
|
51
|
30
|
48
|
|
| Total Liabilities |
7
N/A
|
9
+32%
|
8
-9%
|
40
+415%
|
168
+318%
|
147
-13%
|
132
-10%
|
129
-2%
|
140
+9%
|
130
-8%
|
99
-24%
|
135
+36%
|
|
| Equity | |||||||||||||
| Common Stock |
0
|
0
|
1
|
2
|
2
|
2
|
3
|
3
|
5
|
5
|
6
|
7
|
|
| Retained Earnings |
32
|
49
|
69
|
113
|
191
|
259
|
315
|
400
|
467
|
598
|
753
|
968
|
|
| Additional Paid In Capital |
43
|
45
|
99
|
147
|
256
|
360
|
441
|
490
|
788
|
871
|
1 126
|
1 665
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
3
|
2
|
9
|
9
|
30
|
23
|
55
|
|
| Total Equity |
11
N/A
|
4
N/A
|
31
N/A
|
36
+17%
|
68
+90%
|
106
+56%
|
131
+24%
|
102
-22%
|
316
+209%
|
247
-22%
|
356
+44%
|
648
+82%
|
|
| Total Liabilities & Equity |
17
N/A
|
4
-75%
|
39
+795%
|
76
+97%
|
236
+211%
|
253
+7%
|
263
+4%
|
231
-12%
|
457
+97%
|
377
-18%
|
455
+21%
|
783
+72%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
14
|
14
|
14
|
14
|
19
|
23
|
29
|
32
|
44
|
46
|
58
|
69
|
|