Skillsoft Corp
NYSE:SKIL
Balance Sheet
Balance Sheet Decomposition
Skillsoft Corp
Current Assets | 385.3m |
Cash & Short-Term Investments | 136.3m |
Receivables | 185.6m |
Other Current Assets | 63.4m |
Non-Current Assets | 888.3m |
PP&E | 14.7m |
Intangibles | 856.4m |
Other Non-Current Assets | 17.3m |
Current Liabilities | 413.2m |
Accounts Payable | 14.5m |
Accrued Liabilities | 64.8m |
Short-Term Debt | 45m |
Other Current Liabilities | 289m |
Non-Current Liabilities | 654.8m |
Long-Term Debt | 577.5m |
Other Non-Current Liabilities | 77.3m |
Balance Sheet
Skillsoft Corp
Jan-2020 | Jan-2021 | Jan-2022 | Jan-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|
Assets | ||||||
Cash & Cash Equivalents |
19
|
72
|
155
|
170
|
136
|
|
Cash Equivalents |
19
|
72
|
155
|
170
|
136
|
|
Total Receivables |
193
|
181
|
217
|
189
|
188
|
|
Accounts Receivables |
193
|
180
|
213
|
184
|
186
|
|
Other Receivables |
0
|
1
|
5
|
6
|
2
|
|
Other Current Assets |
52
|
32
|
56
|
46
|
61
|
|
Total Current Assets |
263
|
285
|
427
|
406
|
385
|
|
PP&E Net |
18
|
29
|
38
|
25
|
15
|
|
PP&E Gross |
0
|
0
|
38
|
25
|
15
|
|
Accumulated Depreciation |
0
|
0
|
6
|
3
|
6
|
|
Intangible Assets |
435
|
729
|
870
|
738
|
539
|
|
Goodwill |
1 254
|
495
|
872
|
458
|
317
|
|
Other Long-Term Assets |
16
|
9
|
16
|
16
|
17
|
|
Other Assets |
1 254
|
495
|
872
|
458
|
317
|
|
Total Assets |
1 986
N/A
|
1 546
-22%
|
2 222
+44%
|
1 643
-26%
|
1 274
-22%
|
|
Liabilities | ||||||
Accounts Payable |
15
|
7
|
26
|
18
|
15
|
|
Accrued Liabilities |
54
|
64
|
109
|
80
|
65
|
|
Short-Term Debt |
85
|
17
|
75
|
40
|
45
|
|
Current Portion of Long-Term Debt |
982
|
5
|
5
|
6
|
6
|
|
Other Current Liabilities |
3 564
|
258
|
332
|
281
|
283
|
|
Total Current Liabilities |
4 699
|
351
|
546
|
425
|
413
|
|
Long-Term Debt |
0
|
510
|
462
|
582
|
577
|
|
Deferred Income Tax |
38
|
81
|
100
|
74
|
52
|
|
Other Liabilities |
11
|
23
|
54
|
30
|
25
|
|
Total Liabilities |
4 748
N/A
|
966
-80%
|
1 162
+20%
|
1 111
-4%
|
1 068
-4%
|
|
Equity | ||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
2 762
|
94
|
247
|
972
|
1 321
|
|
Additional Paid In Capital |
0
|
674
|
1 306
|
1 522
|
1 551
|
|
Treasury Stock |
0
|
0
|
0
|
3
|
11
|
|
Other Equity |
1
|
1
|
1
|
15
|
13
|
|
Total Equity |
2 762
N/A
|
580
N/A
|
1 060
+83%
|
532
-50%
|
206
-61%
|
|
Total Liabilities & Equity |
1 986
N/A
|
1 546
-22%
|
2 222
+44%
|
1 643
-26%
|
1 274
-22%
|
|
Shares Outstanding | ||||||
Common Shares Outstanding |
7
|
7
|
7
|
8
|
8
|