Ooma Inc
NYSE:OOMA
Balance Sheet
Balance Sheet Decomposition
Ooma Inc
Current Assets | 63.7m |
Cash & Short-Term Investments | 17.5m |
Receivables | 12.1m |
Other Current Assets | 34m |
Non-Current Assets | 95.6m |
PP&E | 26.9m |
Intangibles | 51m |
Other Non-Current Assets | 17.6m |
Current Liabilities | 51.5m |
Accounts Payable | 7.8m |
Accrued Liabilities | 16m |
Other Current Liabilities | 27.6m |
Non-Current Liabilities | 29.7m |
Long-Term Debt | 16m |
Other Non-Current Liabilities | 13.7m |
Balance Sheet
Ooma Inc
Jan-2015 | Jan-2016 | Jan-2017 | Jan-2018 | Jan-2019 | Jan-2020 | Jan-2021 | Jan-2022 | Jan-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
9
|
27
|
4
|
5
|
15
|
12
|
17
|
20
|
24
|
18
|
|
Cash Equivalents |
9
|
27
|
4
|
5
|
15
|
12
|
17
|
20
|
24
|
18
|
|
Short-Term Investments |
0
|
28
|
49
|
47
|
27
|
14
|
11
|
12
|
3
|
0
|
|
Total Receivables |
4
|
6
|
5
|
3
|
4
|
6
|
7
|
9
|
9
|
12
|
|
Accounts Receivables |
4
|
6
|
5
|
3
|
4
|
5
|
5
|
7
|
7
|
10
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
|
Inventory |
8
|
5
|
6
|
6
|
10
|
8
|
12
|
14
|
26
|
20
|
|
Other Current Assets |
3
|
3
|
4
|
4
|
6
|
8
|
9
|
12
|
13
|
14
|
|
Total Current Assets |
25
|
69
|
67
|
65
|
62
|
48
|
56
|
66
|
75
|
64
|
|
PP&E Net |
3
|
4
|
4
|
5
|
5
|
13
|
11
|
21
|
21
|
27
|
|
PP&E Gross |
3
|
4
|
4
|
5
|
5
|
13
|
11
|
21
|
21
|
27
|
|
Accumulated Depreciation |
4
|
6
|
5
|
7
|
8
|
9
|
12
|
15
|
18
|
22
|
|
Intangible Assets |
1
|
1
|
1
|
1
|
3
|
7
|
6
|
4
|
11
|
28
|
|
Goodwill |
1
|
1
|
1
|
2
|
4
|
4
|
4
|
4
|
9
|
23
|
|
Note Receivable |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
1
|
1
|
0
|
0
|
4
|
8
|
12
|
14
|
17
|
18
|
|
Other Assets |
1
|
1
|
1
|
2
|
4
|
4
|
4
|
4
|
9
|
23
|
|
Total Assets |
31
N/A
|
77
+144%
|
73
-4%
|
73
+0%
|
78
+7%
|
81
+3%
|
89
+11%
|
109
+23%
|
131
+20%
|
159
+22%
|
|
Liabilities | |||||||||||
Accounts Payable |
4
|
5
|
6
|
6
|
10
|
9
|
8
|
8
|
14
|
8
|
|
Accrued Liabilities |
2
|
4
|
5
|
7
|
8
|
12
|
15
|
14
|
17
|
16
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
23
|
24
|
23
|
24
|
27
|
26
|
24
|
25
|
27
|
28
|
|
Total Current Liabilities |
31
|
34
|
33
|
36
|
45
|
47
|
47
|
47
|
57
|
51
|
|
Long-Term Debt |
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
|
Other Liabilities |
1
|
0
|
1
|
1
|
1
|
5
|
3
|
11
|
11
|
14
|
|
Total Liabilities |
43
N/A
|
34
-21%
|
34
0%
|
36
+9%
|
45
+24%
|
52
+15%
|
50
-5%
|
58
+18%
|
68
+17%
|
81
+20%
|
|
Equity | |||||||||||
Common Stock |
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
51
|
65
|
78
|
91
|
106
|
125
|
127
|
129
|
132
|
133
|
|
Additional Paid In Capital |
6
|
108
|
118
|
128
|
139
|
153
|
167
|
180
|
196
|
211
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
12
N/A
|
43
N/A
|
40
-7%
|
37
-7%
|
33
-11%
|
28
-14%
|
40
+39%
|
51
+29%
|
63
+23%
|
78
+24%
|
|
Total Liabilities & Equity |
31
N/A
|
77
+144%
|
73
-4%
|
73
+0%
|
78
+7%
|
81
+3%
|
89
+11%
|
109
+23%
|
131
+20%
|
159
+22%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
17
|
17
|
18
|
19
|
20
|
22
|
23
|
24
|
25
|
26
|