Phunware Inc
NASDAQ:PHUN
Balance Sheet
Balance Sheet Decomposition
Phunware Inc
Current Assets | 5m |
Cash & Short-Term Investments | 3.9m |
Receivables | 550k |
Other Current Assets | 477k |
Non-Current Assets | 1.8m |
PP&E | 1.5m |
Other Non-Current Assets | 276k |
Current Liabilities | 16.5m |
Accounts Payable | 7.8m |
Accrued Liabilities | 1.1m |
Other Current Liabilities | 7.6m |
Non-Current Liabilities | 1.7m |
Other Non-Current Liabilities | 1.7m |
Balance Sheet
Phunware Inc
Nov-2016 | Nov-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
0
|
0
|
1
|
0
|
4
|
23
|
2
|
4
|
|
Cash |
0
|
0
|
1
|
0
|
4
|
23
|
2
|
4
|
|
Total Receivables |
0
|
0
|
4
|
2
|
1
|
1
|
1
|
1
|
|
Accounts Receivables |
0
|
0
|
4
|
2
|
1
|
1
|
1
|
1
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
0
|
33
|
11
|
0
|
|
Total Current Assets |
1
|
0
|
5
|
2
|
5
|
60
|
17
|
5
|
|
PP&E Net |
0
|
0
|
0
|
0
|
0
|
1
|
4
|
1
|
|
PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Accumulated Depreciation |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
Intangible Assets |
0
|
0
|
1
|
0
|
0
|
3
|
3
|
0
|
|
Goodwill |
0
|
0
|
26
|
26
|
26
|
33
|
31
|
0
|
|
Long-Term Investments |
70
|
71
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
6
|
1
|
1
|
2
|
0
|
0
|
|
Other Assets |
0
|
0
|
26
|
26
|
26
|
33
|
31
|
0
|
|
Total Assets |
71
N/A
|
71
+1%
|
37
-48%
|
29
-21%
|
32
+10%
|
99
+212%
|
55
-45%
|
7
-88%
|
|
Liabilities | |||||||||
Accounts Payable |
0
|
0
|
10
|
10
|
8
|
7
|
8
|
8
|
|
Accrued Liabilities |
0
|
0
|
3
|
4
|
8
|
9
|
3
|
1
|
|
Short-Term Debt |
0
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
4
|
5
|
10
|
5
|
|
Other Current Liabilities |
0
|
0
|
5
|
6
|
5
|
9
|
5
|
3
|
|
Total Current Liabilities |
0
|
1
|
20
|
20
|
26
|
30
|
26
|
17
|
|
Long-Term Debt |
0
|
0
|
5
|
1
|
4
|
0
|
0
|
0
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
|
Other Liabilities |
2
|
2
|
6
|
4
|
3
|
2
|
4
|
2
|
|
Total Liabilities |
2
N/A
|
2
+39%
|
31
+1 157%
|
25
-19%
|
34
+35%
|
34
+1%
|
30
-12%
|
18
-39%
|
|
Equity | |||||||||
Common Stock |
64
|
64
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
0
|
0
|
112
|
124
|
146
|
199
|
250
|
303
|
|
Additional Paid In Capital |
5
|
5
|
118
|
128
|
144
|
265
|
276
|
292
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
69
N/A
|
69
0%
|
6
-92%
|
4
-31%
|
2
N/A
|
65
N/A
|
25
-62%
|
11
N/A
|
|
Total Liabilities & Equity |
71
N/A
|
71
+1%
|
37
-48%
|
29
-21%
|
32
+10%
|
99
+212%
|
55
-45%
|
7
-88%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
3
|
3
|
27
|
40
|
56
|
97
|
103
|
4
|