Perion Network Ltd
NASDAQ:PERI
Balance Sheet
Balance Sheet Decomposition
Perion Network Ltd
Perion Network Ltd
Balance Sheet
Perion Network Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents |
2
|
4
|
2
|
8
|
5
|
8
|
24
|
16
|
11
|
22
|
1
|
101
|
18
|
24
|
32
|
39
|
38
|
48
|
104
|
176
|
188
|
156
|
90
|
|
| Cash Equivalents |
2
|
4
|
2
|
8
|
5
|
8
|
24
|
16
|
11
|
22
|
1
|
101
|
18
|
24
|
32
|
39
|
38
|
48
|
104
|
176
|
188
|
156
|
90
|
|
| Short-Term Investments |
2
|
1
|
3
|
17
|
19
|
19
|
5
|
15
|
0
|
0
|
0
|
15
|
42
|
8
|
6
|
4
|
23
|
13
|
217
|
253
|
285
|
217
|
223
|
|
| Total Receivables |
1
|
2
|
2
|
2
|
4
|
7
|
3
|
3
|
3
|
11
|
0
|
31
|
67
|
71
|
63
|
56
|
49
|
81
|
115
|
161
|
232
|
164
|
188
|
|
| Accounts Receivables |
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
10
|
0
|
31
|
67
|
71
|
63
|
56
|
49
|
81
|
115
|
161
|
232
|
164
|
188
|
|
| Other Receivables |
0
|
0
|
0
|
1
|
2
|
5
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
6
|
15
|
0
|
9
|
17
|
10
|
14
|
5
|
4
|
6
|
9
|
13
|
22
|
24
|
19
|
|
| Total Current Assets |
5
|
8
|
7
|
29
|
28
|
34
|
37
|
38
|
21
|
48
|
1
|
156
|
144
|
114
|
114
|
104
|
115
|
147
|
446
|
604
|
727
|
561
|
520
|
|
| PP&E Net |
0
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
12
|
13
|
14
|
18
|
16
|
33
|
27
|
16
|
14
|
10
|
29
|
29
|
|
| PP&E Gross |
0
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
2
|
0
|
12
|
13
|
14
|
18
|
16
|
33
|
27
|
16
|
14
|
10
|
29
|
0
|
|
| Accumulated Depreciation |
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
4
|
0
|
8
|
9
|
10
|
14
|
16
|
20
|
24
|
27
|
26
|
25
|
26
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
35
|
0
|
17
|
66
|
44
|
11
|
7
|
3
|
24
|
57
|
247
|
89
|
69
|
355
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
37
|
28
|
164
|
204
|
191
|
125
|
125
|
126
|
152
|
189
|
0
|
248
|
247
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
7
|
16
|
6
|
6
|
5
|
7
|
8
|
5
|
6
|
4
|
9
|
10
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
37
|
28
|
164
|
204
|
191
|
125
|
125
|
126
|
152
|
189
|
0
|
248
|
247
|
0
|
|
| Total Assets |
5
N/A
|
8
+66%
|
9
+2%
|
31
+269%
|
32
+1%
|
38
+19%
|
40
+6%
|
41
+4%
|
55
+33%
|
123
+124%
|
31
-75%
|
356
+1 045%
|
442
+24%
|
369
-17%
|
274
-26%
|
256
-6%
|
284
+11%
|
359
+26%
|
713
+99%
|
870
+22%
|
1 077
+24%
|
916
-15%
|
914
0%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
1
|
2
|
2
|
1
|
2
|
3
|
10
|
13
|
21
|
40
|
38
|
39
|
38
|
48
|
73
|
108
|
156
|
217
|
122
|
130
|
|
| Accrued Liabilities |
1
|
0
|
2
|
3
|
3
|
4
|
5
|
5
|
7
|
15
|
1
|
26
|
23
|
16
|
17
|
17
|
22
|
25
|
43
|
41
|
46
|
30
|
40
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
2
|
0
|
2
|
24
|
18
|
14
|
16
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
1
|
2
|
4
|
3
|
3
|
4
|
3
|
11
|
25
|
6
|
16
|
20
|
14
|
11
|
6
|
6
|
14
|
43
|
38
|
77
|
9
|
19
|
|
| Total Current Liabilities |
1
|
1
|
4
|
7
|
8
|
9
|
10
|
10
|
21
|
52
|
21
|
65
|
107
|
87
|
81
|
77
|
83
|
120
|
194
|
235
|
340
|
162
|
189
|
|
| Long-Term Debt |
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
38
|
75
|
60
|
47
|
24
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
|
| Other Liabilities |
0
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
2
|
10
|
0
|
7
|
41
|
6
|
8
|
6
|
27
|
54
|
53
|
53
|
19
|
31
|
42
|
|
| Total Liabilities |
4
N/A
|
5
+38%
|
9
+57%
|
9
+4%
|
11
+25%
|
12
+10%
|
13
+7%
|
13
+2%
|
23
+75%
|
68
+196%
|
21
-69%
|
110
+424%
|
243
+120%
|
160
-34%
|
136
-15%
|
108
-21%
|
119
+10%
|
175
+47%
|
246
+41%
|
287
+17%
|
359
+25%
|
193
-46%
|
238
+23%
|
|
| 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
|
|
| Retained Earnings |
0
|
2
|
1
|
2
|
1
|
3
|
5
|
5
|
7
|
11
|
0
|
43
|
26
|
26
|
98
|
90
|
77
|
67
|
28
|
71
|
188
|
197
|
189
|
|
| Additional Paid In Capital |
1
|
1
|
1
|
21
|
22
|
23
|
22
|
24
|
26
|
45
|
10
|
204
|
227
|
235
|
237
|
240
|
243
|
252
|
496
|
514
|
531
|
527
|
488
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Total Equity |
1
N/A
|
3
+164%
|
0
N/A
|
23
N/A
|
21
-8%
|
26
+23%
|
27
+6%
|
28
+4%
|
32
+13%
|
55
+72%
|
10
-82%
|
246
+2 360%
|
200
-19%
|
208
+4%
|
138
-34%
|
149
+8%
|
165
+11%
|
184
+11%
|
467
+154%
|
583
+25%
|
718
+23%
|
723
+1%
|
676
-6%
|
|
| Total Liabilities & Equity |
5
N/A
|
8
+66%
|
9
+2%
|
31
+269%
|
32
+1%
|
38
+19%
|
40
+6%
|
41
+4%
|
55
+33%
|
123
+124%
|
31
-75%
|
356
+1 045%
|
442
+24%
|
369
-17%
|
274
-26%
|
256
-6%
|
284
+11%
|
359
+26%
|
713
+99%
|
870
+22%
|
1 077
+24%
|
916
-15%
|
914
0%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
23
|
25
|
26
|
26
|
26
|
26
|
27
|
44
|
46
|
48
|
45
|
40
|
|