CPI Card Group Inc
NASDAQ:PMTS
Balance Sheet
Balance Sheet Decomposition
CPI Card Group Inc
CPI Card Group Inc
Balance Sheet
CPI Card Group Inc
| 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 |
10
|
13
|
14
|
37
|
23
|
20
|
19
|
58
|
21
|
11
|
12
|
34
|
|
| Cash Equivalents |
10
|
13
|
14
|
37
|
23
|
20
|
19
|
58
|
21
|
11
|
12
|
34
|
|
| Total Receivables |
35
|
44
|
58
|
32
|
41
|
49
|
47
|
65
|
62
|
81
|
74
|
85
|
|
| Accounts Receivables |
31
|
44
|
53
|
32
|
33
|
44
|
43
|
55
|
61
|
81
|
74
|
85
|
|
| Other Receivables |
3
|
0
|
5
|
0
|
8
|
6
|
4
|
11
|
1
|
0
|
0
|
0
|
|
| Inventory |
18
|
22
|
26
|
19
|
14
|
10
|
20
|
25
|
58
|
68
|
71
|
73
|
|
| Other Current Assets |
4
|
11
|
4
|
5
|
24
|
5
|
6
|
5
|
6
|
7
|
9
|
11
|
|
| Total Current Assets |
66
|
89
|
101
|
92
|
102
|
85
|
92
|
153
|
146
|
168
|
165
|
203
|
|
| PP&E Net |
37
|
45
|
52
|
53
|
44
|
39
|
42
|
39
|
47
|
57
|
63
|
69
|
|
| PP&E Gross |
37
|
45
|
52
|
53
|
44
|
39
|
42
|
39
|
47
|
57
|
63
|
69
|
|
| Accumulated Depreciation |
49
|
26
|
31
|
35
|
42
|
54
|
45
|
55
|
62
|
55
|
66
|
76
|
|
| Intangible Assets |
26
|
59
|
54
|
46
|
40
|
35
|
31
|
26
|
22
|
18
|
14
|
10
|
|
| Goodwill |
41
|
74
|
73
|
72
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
|
| Other Long-Term Assets |
2
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
6
|
7
|
4
|
20
|
|
| Other Assets |
41
|
74
|
73
|
72
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
|
| Total Assets |
172
N/A
|
266
+55%
|
280
+5%
|
264
-6%
|
234
-11%
|
207
-11%
|
213
+3%
|
266
+25%
|
268
+1%
|
297
+11%
|
294
-1%
|
350
+19%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
16
|
16
|
18
|
11
|
13
|
17
|
17
|
19
|
26
|
24
|
13
|
16
|
|
| Accrued Liabilities |
8
|
11
|
11
|
18
|
13
|
24
|
23
|
26
|
35
|
37
|
31
|
51
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
6
|
9
|
0
|
0
|
0
|
2
|
10
|
2
|
3
|
5
|
7
|
|
| Other Current Liabilities |
4
|
3
|
4
|
7
|
9
|
1
|
1
|
2
|
1
|
4
|
1
|
1
|
|
| Total Current Liabilities |
35
|
37
|
42
|
35
|
35
|
41
|
42
|
57
|
65
|
68
|
49
|
76
|
|
| Long-Term Debt |
116
|
173
|
300
|
302
|
304
|
306
|
312
|
332
|
306
|
293
|
278
|
297
|
|
| Deferred Income Tax |
0
|
14
|
24
|
21
|
12
|
6
|
6
|
7
|
5
|
7
|
7
|
3
|
|
| Other Liabilities |
2
|
7
|
1
|
1
|
3
|
4
|
8
|
8
|
13
|
11
|
11
|
10
|
|
| Total Liabilities |
153
N/A
|
230
+50%
|
367
+60%
|
360
-2%
|
354
-2%
|
357
+1%
|
367
+3%
|
404
+10%
|
389
-4%
|
379
-3%
|
346
-9%
|
385
+11%
|
|
| Equity | |||||||||||||
| Common Stock |
56
|
58
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
35
|
19
|
82
|
89
|
114
|
148
|
154
|
138
|
121
|
82
|
52
|
36
|
|
| Other Equity |
2
|
3
|
4
|
6
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
19
N/A
|
37
+90%
|
87
N/A
|
95
-10%
|
120
-25%
|
150
-25%
|
154
-3%
|
138
+11%
|
121
+12%
|
82
+32%
|
52
+37%
|
36
+31%
|
|
| Total Liabilities & Equity |
172
N/A
|
266
+55%
|
280
+5%
|
264
-6%
|
234
-11%
|
207
-11%
|
213
+3%
|
266
+25%
|
268
+1%
|
297
+11%
|
294
-1%
|
350
+19%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
11
|
9
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
|