Orbital Energy Group Inc
NASDAQ:OEG
Balance Sheet
Balance Sheet Decomposition
Orbital Energy Group Inc
Current Assets | 104.2m |
Cash & Short-Term Investments | 20.9m |
Receivables | 67.9m |
Other Current Assets | 15.3m |
Non-Current Assets | 307.2m |
Long-Term Investments | 1.1m |
PP&E | 63m |
Intangibles | 240.6m |
Other Non-Current Assets | 2.6m |
Current Liabilities | 169.3m |
Accounts Payable | 17.9m |
Accrued Liabilities | 35.7m |
Short-Term Debt | 4m |
Other Current Liabilities | 111.7m |
Non-Current Liabilities | 180.5m |
Long-Term Debt | 162.9m |
Other Non-Current Liabilities | 17.6m |
Balance Sheet
Orbital Energy Group Inc
Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
3
|
17
|
12
|
7
|
5
|
13
|
4
|
23
|
3
|
27
|
|
Cash Equivalents |
3
|
17
|
12
|
7
|
5
|
13
|
4
|
23
|
3
|
27
|
|
Short-Term Investments |
0
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
5
|
10
|
12
|
16
|
12
|
13
|
16
|
8
|
16
|
60
|
|
Accounts Receivables |
5
|
10
|
12
|
16
|
12
|
13
|
16
|
8
|
16
|
56
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
|
Inventory |
5
|
7
|
7
|
12
|
13
|
14
|
13
|
2
|
1
|
1
|
|
Other Current Assets |
0
|
1
|
2
|
3
|
2
|
2
|
2
|
9
|
4
|
14
|
|
Total Current Assets |
13
|
45
|
43
|
38
|
32
|
41
|
35
|
42
|
25
|
102
|
|
PP&E Net |
1
|
8
|
8
|
12
|
11
|
11
|
6
|
10
|
13
|
63
|
|
PP&E Gross |
0
|
8
|
8
|
12
|
11
|
11
|
6
|
10
|
13
|
63
|
|
Accumulated Depreciation |
0
|
3
|
4
|
3
|
3
|
4
|
4
|
1
|
2
|
3
|
|
Intangible Assets |
9
|
24
|
19
|
19
|
16
|
16
|
14
|
4
|
14
|
143
|
|
Goodwill |
13
|
22
|
22
|
22
|
20
|
18
|
13
|
0
|
7
|
101
|
|
Note Receivable |
1
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
1
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
1
|
1
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
2
|
3
|
|
Other Assets |
13
|
22
|
22
|
22
|
20
|
18
|
13
|
0
|
7
|
101
|
|
Total Assets |
37
N/A
|
99
+170%
|
93
-6%
|
91
-2%
|
80
-12%
|
88
+10%
|
70
-20%
|
64
-9%
|
66
+3%
|
412
+524%
|
|
Liabilities | |||||||||||
Accounts Payable |
3
|
4
|
4
|
6
|
6
|
5
|
6
|
3
|
10
|
10
|
|
Accrued Liabilities |
1
|
3
|
3
|
5
|
5
|
4
|
5
|
6
|
8
|
33
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
3
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
78
|
|
Other Current Liabilities |
0
|
8
|
5
|
6
|
7
|
10
|
5
|
7
|
7
|
12
|
|
Total Current Liabilities |
5
|
15
|
12
|
17
|
18
|
19
|
19
|
16
|
37
|
135
|
|
Long-Term Debt |
7
|
9
|
9
|
9
|
9
|
9
|
5
|
0
|
5
|
167
|
|
Deferred Income Tax |
0
|
6
|
5
|
5
|
4
|
2
|
2
|
0
|
0
|
0
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
0
|
1
|
1
|
1
|
1
|
3
|
5
|
7
|
14
|
|
Total Liabilities |
12
N/A
|
31
+156%
|
27
-12%
|
31
+16%
|
31
0%
|
30
-3%
|
29
-6%
|
21
-27%
|
49
+132%
|
316
+546%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
76
|
80
|
83
|
89
|
96
|
109
|
124
|
122
|
150
|
211
|
|
Additional Paid In Capital |
101
|
147
|
148
|
150
|
150
|
170
|
170
|
170
|
172
|
311
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
0
|
2
|
0
|
1
|
6
|
4
|
4
|
4
|
4
|
4
|
|
Total Equity |
25
N/A
|
69
+177%
|
66
-4%
|
60
-10%
|
49
-18%
|
57
+18%
|
42
-28%
|
43
+4%
|
17
-60%
|
96
+461%
|
|
Total Liabilities & Equity |
37
N/A
|
99
+170%
|
93
-6%
|
91
-2%
|
80
-12%
|
88
+10%
|
70
-20%
|
64
-9%
|
66
+3%
|
412
+524%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
11
|
21
|
21
|
21
|
21
|
28
|
29
|
28
|
31
|
82
|