Eros STX Global Corp
NYSE:ESGC
Balance Sheet
Balance Sheet Decomposition
Eros STX Global Corp
Current Assets | 182.7m |
Cash & Short-Term Investments | 81.8m |
Receivables | 80.7m |
Other Current Assets | 20.2m |
Non-Current Assets | 936.5m |
Long-Term Investments | 232.4m |
PP&E | 8.1m |
Intangibles | 147.4m |
Other Non-Current Assets | 548.6m |
Current Liabilities | 352.1m |
Accrued Liabilities | 56.7m |
Other Current Liabilities | 295.4m |
Non-Current Liabilities | 364.7m |
Long-Term Debt | 283.8m |
Other Non-Current Liabilities | 80.9m |
Balance Sheet
Eros STX Global Corp
Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
93
|
137
|
108
|
145
|
154
|
183
|
112
|
88
|
89
|
3
|
|
Cash |
93
|
137
|
108
|
145
|
154
|
183
|
112
|
88
|
89
|
3
|
|
Short-Term Investments |
33
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
|
Total Receivables |
63
|
78
|
88
|
111
|
207
|
189
|
243
|
245
|
205
|
107
|
|
Accounts Receivables |
50
|
61
|
76
|
110
|
198
|
188
|
243
|
245
|
205
|
107
|
|
Other Receivables |
13
|
17
|
12
|
1
|
9
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
1
|
7
|
6
|
2
|
6
|
2
|
7
|
6
|
56
|
5
|
|
Total Current Assets |
192
|
232
|
203
|
258
|
367
|
374
|
363
|
340
|
352
|
118
|
|
PP&E Net |
14
|
13
|
12
|
10
|
9
|
11
|
10
|
10
|
11
|
11
|
|
PP&E Gross |
14
|
13
|
12
|
10
|
9
|
11
|
10
|
10
|
11
|
11
|
|
Accumulated Depreciation |
7
|
9
|
8
|
7
|
7
|
8
|
9
|
10
|
10
|
11
|
|
Intangible Assets |
437
|
489
|
551
|
593
|
735
|
815
|
923
|
1 018
|
710
|
465
|
|
Note Receivable |
0
|
0
|
0
|
12
|
6
|
12
|
13
|
10
|
11
|
13
|
|
Long-Term Investments |
26
|
30
|
30
|
30
|
30
|
30
|
30
|
27
|
3
|
0
|
|
Other Long-Term Assets |
0
|
0
|
1
|
0
|
1
|
1
|
0
|
2
|
2
|
1
|
|
Other Assets |
2
|
2
|
2
|
2
|
2
|
5
|
5
|
4
|
0
|
0
|
|
Total Assets |
670
N/A
|
766
+14%
|
799
+4%
|
906
+13%
|
1 150
+27%
|
1 248
+9%
|
1 343
+8%
|
1 410
+5%
|
1 089
-23%
|
608
-44%
|
|
Liabilities | |||||||||||
Accounts Payable |
15
|
10
|
14
|
11
|
11
|
16
|
12
|
17
|
25
|
21
|
|
Accrued Liabilities |
8
|
17
|
15
|
21
|
19
|
50
|
108
|
45
|
46
|
60
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
74
|
84
|
88
|
133
|
110
|
|
Current Portion of Long-Term Debt |
50
|
69
|
80
|
93
|
96
|
137
|
96
|
64
|
76
|
8
|
|
Other Current Liabilities |
5
|
9
|
2
|
4
|
3
|
15
|
16
|
26
|
39
|
27
|
|
Total Current Liabilities |
78
|
105
|
111
|
129
|
129
|
291
|
316
|
239
|
319
|
225
|
|
Long-Term Debt |
149
|
181
|
166
|
165
|
218
|
93
|
90
|
125
|
72
|
63
|
|
Deferred Income Tax |
17
|
15
|
0
|
22
|
27
|
32
|
36
|
40
|
27
|
3
|
|
Minority Interest |
36
|
38
|
48
|
50
|
59
|
69
|
79
|
138
|
136
|
59
|
|
Other Liabilities |
0
|
11
|
36
|
12
|
20
|
23
|
18
|
3
|
14
|
8
|
|
Total Liabilities |
280
N/A
|
350
+25%
|
360
+3%
|
378
+5%
|
452
+20%
|
508
+12%
|
539
+6%
|
545
+1%
|
567
+4%
|
359
-37%
|
|
Equity | |||||||||||
Common Stock |
21
|
22
|
23
|
26
|
31
|
31
|
32
|
35
|
39
|
67
|
|
Retained Earnings |
240
|
278
|
286
|
317
|
365
|
406
|
421
|
407
|
18
|
406
|
|
Additional Paid In Capital |
128
|
135
|
160
|
223
|
345
|
357
|
400
|
472
|
580
|
674
|
|
Unrealized Security Profit/Loss |
0
|
6
|
7
|
7
|
8
|
9
|
8
|
8
|
16
|
18
|
|
Other Equity |
0
|
25
|
37
|
47
|
52
|
62
|
56
|
57
|
64
|
68
|
|
Total Equity |
390
N/A
|
416
+7%
|
439
+5%
|
528
+20%
|
697
+32%
|
740
+6%
|
805
+9%
|
866
+8%
|
522
-40%
|
249
-52%
|
|
Total Liabilities & Equity |
670
N/A
|
766
+14%
|
799
+4%
|
906
+13%
|
1 150
+27%
|
1 248
+9%
|
1 343
+8%
|
1 410
+5%
|
1 089
-23%
|
608
-44%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
30
|
118
|
30
|
49
|
58
|
58
|
61
|
65
|
76
|
147
|