Pareteum Corp
OTC:TEUM
Balance Sheet
Balance Sheet Decomposition
Pareteum Corp
Current Assets | 23.7m |
Cash & Short-Term Investments | 2.1m |
Receivables | 13.6m |
Other Current Assets | 8m |
Non-Current Assets | 28.4m |
PP&E | 4.9m |
Intangibles | 22.7m |
Other Non-Current Assets | 724k |
Current Liabilities | 64m |
Accounts Payable | 33.2m |
Accrued Liabilities | 11.4m |
Short-Term Debt | 7.5m |
Other Current Liabilities | 11.9m |
Non-Current Liabilities | 7.5m |
Long-Term Debt | 1.1m |
Other Non-Current Liabilities | 6.3m |
Balance Sheet
Pareteum Corp
Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
6
|
1
|
1
|
2
|
0
|
1
|
14
|
6
|
4
|
8
|
|
Cash Equivalents |
6
|
1
|
1
|
2
|
0
|
1
|
14
|
6
|
4
|
8
|
|
Total Receivables |
6
|
5
|
5
|
11
|
1
|
1
|
2
|
4
|
10
|
13
|
|
Accounts Receivables |
6
|
5
|
5
|
9
|
1
|
1
|
2
|
3
|
9
|
12
|
|
Other Receivables |
0
|
0
|
0
|
2
|
0
|
1
|
0
|
0
|
1
|
1
|
|
Other Current Assets |
2
|
3
|
3
|
3
|
2
|
1
|
1
|
2
|
5
|
9
|
|
Total Current Assets |
14
|
9
|
9
|
16
|
4
|
3
|
17
|
12
|
19
|
30
|
|
PP&E Net |
13
|
13
|
20
|
17
|
13
|
9
|
5
|
5
|
9
|
6
|
|
PP&E Gross |
13
|
13
|
20
|
17
|
13
|
9
|
5
|
5
|
9
|
6
|
|
Accumulated Depreciation |
10
|
12
|
16
|
13
|
15
|
15
|
16
|
23
|
26
|
23
|
|
Intangible Assets |
13
|
11
|
9
|
1
|
0
|
0
|
0
|
40
|
16
|
13
|
|
Goodwill |
3
|
3
|
4
|
3
|
3
|
0
|
0
|
101
|
10
|
11
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
|
Long-Term Investments |
1
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
|
Other Long-Term Assets |
1
|
1
|
1
|
7
|
5
|
0
|
0
|
0
|
1
|
1
|
|
Other Assets |
3
|
3
|
4
|
3
|
3
|
0
|
0
|
101
|
10
|
11
|
|
Total Assets |
45
N/A
|
38
-16%
|
42
+13%
|
44
+4%
|
25
-43%
|
13
-49%
|
25
+94%
|
160
+530%
|
54
-66%
|
61
+13%
|
|
Liabilities | |||||||||||
Accounts Payable |
5
|
5
|
3
|
2
|
3
|
2
|
2
|
10
|
30
|
36
|
|
Accrued Liabilities |
3
|
4
|
5
|
3
|
4
|
6
|
4
|
6
|
13
|
10
|
|
Short-Term Debt |
1
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
7
|
|
Current Portion of Long-Term Debt |
0
|
0
|
1
|
12
|
6
|
4
|
0
|
1
|
1
|
1
|
|
Other Current Liabilities |
0
|
0
|
0
|
9
|
2
|
1
|
1
|
2
|
10
|
14
|
|
Total Current Liabilities |
9
|
14
|
12
|
28
|
15
|
13
|
8
|
19
|
55
|
68
|
|
Long-Term Debt |
1
|
3
|
6
|
0
|
0
|
5
|
1
|
0
|
1
|
1
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
0
|
4
|
5
|
2
|
5
|
2
|
0
|
0
|
8
|
|
Total Liabilities |
10
N/A
|
18
+77%
|
22
+27%
|
34
+52%
|
17
-48%
|
22
+29%
|
10
-56%
|
28
+183%
|
56
+98%
|
77
+38%
|
|
Equity | |||||||||||
Common Stock |
216
|
224
|
249
|
264
|
269
|
283
|
321
|
454
|
1
|
578
|
|
Retained Earnings |
180
|
203
|
229
|
251
|
256
|
287
|
300
|
317
|
539
|
585
|
|
Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
547
|
0
|
|
Other Equity |
1
|
1
|
0
|
3
|
6
|
5
|
6
|
5
|
10
|
9
|
|
Total Equity |
35
N/A
|
20
-43%
|
20
+1%
|
11
-48%
|
8
-24%
|
9
N/A
|
15
N/A
|
131
+753%
|
2
N/A
|
16
-892%
|
|
Total Liabilities & Equity |
45
N/A
|
38
-16%
|
42
+13%
|
44
+4%
|
25
-43%
|
13
-49%
|
25
+94%
|
160
+530%
|
54
-66%
|
61
+13%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
4
|
5
|
6
|
6
|
6
|
8
|
47
|
98
|
139
|
140
|
|
Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|