Ultralife Corp
NASDAQ:ULBI
Balance Sheet
Balance Sheet Decomposition
Ultralife Corp
Current Assets | 94.3m |
Cash & Short-Term Investments | 10.1m |
Receivables | 35.3m |
Other Current Assets | 48.9m |
Non-Current Assets | 86.2m |
PP&E | 23.8m |
Intangibles | 52.4m |
Other Non-Current Assets | 10m |
Current Liabilities | 23.4m |
Accounts Payable | 13.3m |
Accrued Liabilities | 8.1m |
Other Current Liabilities | 2m |
Non-Current Liabilities | 28.3m |
Long-Term Debt | 23.1m |
Other Non-Current Liabilities | 5.2m |
Balance Sheet
Ultralife Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
18
|
14
|
11
|
18
|
26
|
7
|
11
|
8
|
6
|
10
|
|
Cash |
0
|
0
|
0
|
0
|
26
|
7
|
11
|
8
|
6
|
10
|
|
Cash Equivalents |
18
|
14
|
11
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
12
|
12
|
13
|
15
|
16
|
30
|
21
|
20
|
28
|
32
|
|
Accounts Receivables |
11
|
11
|
13
|
15
|
16
|
30
|
21
|
20
|
28
|
32
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
26
|
24
|
24
|
26
|
23
|
30
|
28
|
33
|
41
|
42
|
|
Other Current Assets |
2
|
2
|
2
|
3
|
2
|
3
|
5
|
5
|
4
|
6
|
|
Total Current Assets |
57
|
52
|
49
|
62
|
67
|
70
|
65
|
67
|
79
|
90
|
|
PP&E Net |
10
|
9
|
8
|
8
|
12
|
24
|
25
|
26
|
24
|
25
|
|
PP&E Gross |
10
|
9
|
8
|
8
|
12
|
24
|
25
|
26
|
24
|
25
|
|
Accumulated Depreciation |
53
|
56
|
57
|
59
|
61
|
63
|
65
|
68
|
71
|
66
|
|
Intangible Assets |
4
|
4
|
7
|
7
|
7
|
10
|
9
|
17
|
16
|
15
|
|
Goodwill |
16
|
16
|
20
|
21
|
20
|
27
|
27
|
38
|
37
|
38
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
16
|
13
|
12
|
12
|
12
|
11
|
|
Other Assets |
16
|
16
|
20
|
21
|
20
|
27
|
27
|
38
|
37
|
38
|
|
Total Assets |
88
N/A
|
82
-7%
|
85
+4%
|
97
+15%
|
121
+24%
|
145
+20%
|
138
-5%
|
160
+16%
|
168
+6%
|
178
+6%
|
|
Liabilities | |||||||||||
Accounts Payable |
7
|
7
|
7
|
9
|
10
|
9
|
11
|
10
|
16
|
11
|
|
Accrued Liabilities |
4
|
4
|
4
|
5
|
6
|
6
|
7
|
7
|
11
|
10
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
|
Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Current Liabilities |
11
|
11
|
11
|
14
|
15
|
17
|
19
|
19
|
29
|
24
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
16
|
0
|
19
|
19
|
24
|
|
Deferred Income Tax |
5
|
5
|
6
|
4
|
1
|
1
|
1
|
2
|
2
|
2
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
4
|
|
Total Liabilities |
16
N/A
|
15
-1%
|
17
+8%
|
18
+8%
|
16
-9%
|
35
+113%
|
21
-40%
|
42
+100%
|
52
+25%
|
53
+1%
|
|
Equity | |||||||||||
Common Stock |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Retained Earnings |
97
|
94
|
91
|
83
|
58
|
53
|
48
|
48
|
48
|
41
|
|
Additional Paid In Capital |
176
|
177
|
178
|
180
|
183
|
184
|
186
|
187
|
187
|
189
|
|
Treasury Stock |
8
|
18
|
18
|
19
|
19
|
21
|
21
|
22
|
22
|
21
|
|
Other Equity |
1
|
1
|
3
|
2
|
3
|
3
|
2
|
2
|
4
|
4
|
|
Total Equity |
72
N/A
|
66
-8%
|
68
+3%
|
79
+16%
|
105
+32%
|
110
+5%
|
117
+6%
|
118
+1%
|
116
-1%
|
125
+8%
|
|
Total Liabilities & Equity |
88
N/A
|
82
-7%
|
85
+4%
|
97
+15%
|
121
+24%
|
145
+20%
|
138
-5%
|
160
+16%
|
168
+6%
|
178
+6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
17
|
15
|
15
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|