PowerSchool Holdings Inc
NYSE:PWSC
Balance Sheet
Balance Sheet Decomposition
PowerSchool Holdings Inc
Current Assets | 130.2m |
Cash & Short-Term Investments | 17.4m |
Receivables | 69m |
Other Current Assets | 43.7m |
Non-Current Assets | 3.6B |
PP&E | 24.1m |
Intangibles | 3.6B |
Other Non-Current Assets | 35.9m |
Current Liabilities | 536.2m |
Accounts Payable | 12.7m |
Accrued Liabilities | 114.7m |
Short-Term Debt | 125m |
Other Current Liabilities | 283.8m |
Non-Current Liabilities | 1.9B |
Long-Term Debt | 810.5m |
Other Non-Current Liabilities | 1.1B |
Balance Sheet
PowerSchool Holdings Inc
Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|
Assets | ||||||
Cash & Cash Equivalents |
39
|
53
|
87
|
138
|
39
|
|
Cash Equivalents |
39
|
53
|
87
|
138
|
39
|
|
Total Receivables |
55
|
48
|
48
|
60
|
84
|
|
Accounts Receivables |
55
|
48
|
48
|
60
|
84
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
19
|
23
|
38
|
31
|
33
|
|
Total Current Assets |
113
|
124
|
173
|
229
|
156
|
|
PP&E Net |
22
|
17
|
16
|
15
|
21
|
|
PP&E Gross |
22
|
17
|
16
|
15
|
21
|
|
Accumulated Depreciation |
11
|
14
|
18
|
14
|
15
|
|
Intangible Assets |
855
|
822
|
886
|
823
|
823
|
|
Goodwill |
2 162
|
2 213
|
2 455
|
2 487
|
2 741
|
|
Note Receivable |
0
|
0
|
0
|
24
|
28
|
|
Other Long-Term Assets |
18
|
24
|
28
|
6
|
8
|
|
Other Assets |
2 162
|
2 213
|
2 455
|
2 487
|
2 741
|
|
Total Assets |
3 170
N/A
|
3 201
+1%
|
3 557
+11%
|
3 583
+1%
|
3 777
+5%
|
|
Liabilities | ||||||
Accounts Payable |
12
|
11
|
12
|
6
|
14
|
|
Accrued Liabilities |
52
|
54
|
71
|
90
|
121
|
|
Short-Term Debt |
0
|
40
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
8
|
9
|
8
|
8
|
8
|
|
Other Current Liabilities |
194
|
230
|
294
|
311
|
374
|
|
Total Current Liabilities |
266
|
343
|
386
|
414
|
517
|
|
Long-Term Debt |
1 164
|
1 160
|
733
|
729
|
811
|
|
Deferred Income Tax |
10
|
7
|
296
|
281
|
275
|
|
Minority Interest |
0
|
0
|
488
|
485
|
455
|
|
Other Liabilities |
10
|
13
|
419
|
426
|
418
|
|
Total Liabilities |
1 450
N/A
|
1 523
+5%
|
2 322
+52%
|
2 335
+1%
|
2 477
+6%
|
|
Equity | ||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
132
|
178
|
165
|
187
|
218
|
|
Additional Paid In Capital |
0
|
0
|
1 400
|
1 438
|
1 520
|
|
Other Equity |
1 851
|
1 856
|
0
|
2
|
2
|
|
Total Equity |
1 720
N/A
|
1 678
-2%
|
1 235
-26%
|
1 249
+1%
|
1 300
+4%
|
|
Total Liabilities & Equity |
3 170
N/A
|
3 201
+1%
|
3 557
+11%
|
3 583
+1%
|
3 777
+5%
|
|
Shares Outstanding | ||||||
Common Shares Outstanding |
193
|
193
|
198
|
200
|
202
|