Ocado Group PLC
OTC:OCDGF
Balance Sheet
Balance Sheet Decomposition
Ocado Group PLC
Ocado Group PLC
Balance Sheet
Ocado Group PLC
| Dec-2007 | Nov-2008 | Nov-2009 | Nov-2010 | Nov-2011 | Dec-2012 | Dec-2013 | Nov-2014 | Nov-2015 | Nov-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Nov-2020 | Nov-2021 | Nov-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||
| Cash & Cash Equivalents |
11
|
6
|
13
|
125
|
92
|
90
|
111
|
76
|
41
|
51
|
147
|
257
|
350
|
1 707
|
1 469
|
1 325
|
885
|
664
|
|
| Cash |
11
|
6
|
13
|
125
|
92
|
90
|
111
|
76
|
41
|
0
|
147
|
0
|
70
|
248
|
362
|
301
|
266
|
159
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
0
|
257
|
280
|
1 459
|
1 107
|
1 024
|
619
|
505
|
|
| Short-Term Investments |
0
|
0
|
0
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
154
|
113
|
402
|
1
|
4
|
44
|
82
|
|
| Total Receivables |
7
|
9
|
10
|
15
|
32
|
25
|
40
|
0
|
0
|
59
|
54
|
105
|
124
|
171
|
255
|
253
|
377
|
194
|
|
| Accounts Receivables |
2
|
3
|
6
|
8
|
13
|
9
|
25
|
0
|
0
|
59
|
47
|
105
|
91
|
135
|
193
|
170
|
375
|
186
|
|
| Other Receivables |
5
|
5
|
4
|
7
|
19
|
16
|
16
|
0
|
0
|
0
|
7
|
0
|
33
|
36
|
61
|
83
|
2
|
8
|
|
| Inventory |
8
|
9
|
9
|
13
|
14
|
18
|
24
|
0
|
0
|
39
|
43
|
57
|
52
|
62
|
87
|
107
|
127
|
40
|
|
| Other Current Assets |
2
|
4
|
4
|
4
|
6
|
6
|
5
|
7
|
11
|
0
|
17
|
4
|
370
|
44
|
74
|
85
|
5
|
587
|
|
| Total Current Assets |
28
|
27
|
37
|
186
|
144
|
138
|
180
|
7
|
11
|
150
|
260
|
576
|
1 009
|
2 385
|
1 885
|
1 773
|
1 438
|
1 566
|
|
| PP&E Net |
90
|
91
|
90
|
100
|
194
|
280
|
224
|
0
|
0
|
400
|
468
|
557
|
837
|
1 170
|
1 752
|
2 272
|
2 223
|
1 820
|
|
| PP&E Gross |
90
|
91
|
90
|
100
|
194
|
280
|
224
|
0
|
0
|
400
|
468
|
0
|
837
|
1 170
|
1 752
|
2 272
|
2 223
|
1 820
|
|
| Accumulated Depreciation |
54
|
72
|
80
|
92
|
110
|
129
|
154
|
0
|
0
|
247
|
297
|
0
|
179
|
237
|
306
|
469
|
692
|
885
|
|
| Intangible Assets |
7
|
7
|
7
|
8
|
13
|
22
|
27
|
0
|
0
|
80
|
112
|
143
|
186
|
231
|
345
|
377
|
461
|
497
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
145
|
165
|
159
|
158
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
51
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
59
|
0
|
0
|
60
|
54
|
56
|
228
|
208
|
248
|
225
|
97
|
111
|
|
| Other Long-Term Assets |
0
|
0
|
2
|
7
|
10
|
8
|
8
|
0
|
0
|
14
|
14
|
17
|
27
|
4
|
7
|
2
|
1
|
5
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
145
|
165
|
159
|
158
|
|
| Total Assets |
126
N/A
|
125
0%
|
137
+9%
|
302
+121%
|
362
+20%
|
448
+24%
|
498
+11%
|
0
N/A
|
0
N/A
|
704
N/A
|
909
+29%
|
1 350
+49%
|
2 293
+70%
|
4 005
+75%
|
4 384
+9%
|
4 813
+10%
|
4 429
-8%
|
4 157
-6%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
20
|
26
|
34
|
35
|
51
|
60
|
53
|
61
|
64
|
192
|
93
|
292
|
122
|
139
|
94
|
506
|
468
|
247
|
|
| Accrued Liabilities |
13
|
14
|
13
|
19
|
22
|
31
|
46
|
51
|
81
|
0
|
114
|
0
|
142
|
252
|
286
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
6
|
40
|
32
|
19
|
23
|
22
|
28
|
0
|
0
|
83
|
27
|
23
|
50
|
48
|
51
|
69
|
56
|
31
|
|
| Other Current Liabilities |
0
|
0
|
1
|
2
|
4
|
4
|
32
|
0
|
0
|
9
|
15
|
15
|
146
|
54
|
37
|
32
|
53
|
48
|
|
| Total Current Liabilities |
39
|
80
|
79
|
74
|
100
|
118
|
159
|
113
|
144
|
284
|
250
|
330
|
460
|
494
|
467
|
607
|
577
|
325
|
|
| Long-Term Debt |
129
|
82
|
88
|
55
|
88
|
122
|
133
|
0
|
0
|
133
|
351
|
338
|
558
|
1 357
|
1 777
|
1 836
|
1 904
|
1 668
|
|
| Deferred Income Tax |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
9
|
16
|
0
|
24
|
15
|
0
|
1
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
71
|
121
|
96
|
24
|
15
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
1
|
2
|
3
|
0
|
0
|
31
|
54
|
117
|
201
|
321
|
405
|
421
|
437
|
992
|
|
| Total Liabilities |
170
N/A
|
163
-4%
|
169
+3%
|
130
-23%
|
189
+45%
|
243
+28%
|
296
+22%
|
0
N/A
|
0
N/A
|
455
N/A
|
661
+45%
|
794
+20%
|
1 245
+57%
|
2 243
+80%
|
2 795
+25%
|
2 975
+6%
|
2 942
-1%
|
2 971
+1%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
11
|
11
|
12
|
12
|
0
|
0
|
13
|
13
|
14
|
14
|
15
|
15
|
17
|
17
|
17
|
|
| Retained Earnings |
285
|
320
|
343
|
2
|
2
|
1
|
9
|
0
|
0
|
27
|
25
|
39
|
442
|
498
|
314
|
5
|
359
|
666
|
|
| Additional Paid In Capital |
241
|
282
|
311
|
206
|
214
|
248
|
252
|
0
|
0
|
257
|
258
|
590
|
705
|
1 362
|
1 372
|
1 939
|
1 943
|
1 948
|
|
| Treasury Stock |
0
|
0
|
0
|
48
|
54
|
54
|
52
|
0
|
0
|
48
|
48
|
9
|
114
|
113
|
113
|
113
|
113
|
113
|
|
| Total Equity |
44
N/A
|
38
+13%
|
32
+16%
|
172
N/A
|
173
+1%
|
206
+19%
|
202
-2%
|
0
N/A
|
0
N/A
|
249
N/A
|
248
0%
|
556
+124%
|
1 048
+89%
|
1 762
+68%
|
1 588
-10%
|
1 838
+16%
|
1 487
-19%
|
1 186
-20%
|
|
| Total Liabilities & Equity |
126
N/A
|
125
0%
|
137
+9%
|
302
+121%
|
362
+20%
|
448
+24%
|
498
+11%
|
0
N/A
|
0
N/A
|
704
N/A
|
909
+29%
|
1 350
+49%
|
2 293
+70%
|
4 005
+75%
|
4 384
+9%
|
4 813
+10%
|
4 429
-8%
|
4 157
-6%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
433
|
433
|
433
|
553
|
522
|
578
|
583
|
0
|
0
|
596
|
598
|
692
|
698
|
738
|
741
|
815
|
818
|
823
|
|