Wallix Group SA
PAR:ALLIX
Balance Sheet
Balance Sheet Decomposition
Wallix Group SA
Wallix Group SA
Balance Sheet
Wallix Group SA
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||
| Cash & Cash Equivalents |
2
|
7
|
0
|
9
|
6
|
7
|
36
|
29
|
23
|
23
|
14
|
18
|
11
|
|
| Cash |
2
|
1
|
0
|
0
|
0
|
0
|
35
|
28
|
22
|
8
|
13
|
17
|
10
|
|
| Cash Equivalents |
0
|
6
|
0
|
9
|
6
|
7
|
2
|
1
|
1
|
15
|
1
|
1
|
1
|
|
| Total Receivables |
2
|
6
|
0
|
4
|
6
|
8
|
9
|
12
|
14
|
12
|
17
|
18
|
19
|
|
| Accounts Receivables |
1
|
5
|
0
|
2
|
5
|
6
|
6
|
8
|
10
|
9
|
13
|
14
|
15
|
|
| Other Receivables |
1
|
2
|
0
|
2
|
2
|
2
|
3
|
4
|
4
|
3
|
4
|
4
|
3
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Current Assets |
3
|
12
|
0
|
13
|
12
|
15
|
46
|
42
|
38
|
36
|
31
|
37
|
31
|
|
| PP&E Net |
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| PP&E Gross |
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
|
| Intangible Assets |
2
|
5
|
0
|
4
|
5
|
6
|
7
|
8
|
10
|
11
|
13
|
14
|
15
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
5
|
5
|
5
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
5
|
5
|
5
|
|
| Total Assets |
6
N/A
|
18
+218%
|
0
N/A
|
17
N/A
|
18
+4%
|
22
+24%
|
54
+145%
|
55
+3%
|
53
-4%
|
53
-1%
|
51
-3%
|
58
+14%
|
54
-7%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
0
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
5
|
5
|
6
|
7
|
7
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Other Current Liabilities |
1
|
7
|
0
|
5
|
7
|
11
|
9
|
13
|
16
|
20
|
22
|
24
|
27
|
|
| Total Current Liabilities |
1
|
7
|
0
|
5
|
7
|
12
|
13
|
19
|
24
|
27
|
32
|
34
|
35
|
|
| Long-Term Debt |
1
|
2
|
0
|
1
|
2
|
2
|
1
|
3
|
3
|
2
|
1
|
8
|
8
|
|
| Other Liabilities |
2
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
|
| Total Liabilities |
3
N/A
|
9
+175%
|
0
N/A
|
6
N/A
|
9
+39%
|
14
+57%
|
15
+4%
|
23
+59%
|
28
+19%
|
30
+8%
|
34
+12%
|
43
+29%
|
44
+2%
|
|
| Equity | ||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
3
|
6
|
0
|
5
|
6
|
7
|
11
|
17
|
25
|
27
|
32
|
41
|
45
|
|
| Additional Paid In Capital |
5
|
15
|
0
|
15
|
15
|
15
|
49
|
50
|
50
|
50
|
50
|
55
|
55
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
2
N/A
|
9
+280%
|
0
N/A
|
11
N/A
|
9
-17%
|
8
-10%
|
39
+393%
|
32
-18%
|
25
-21%
|
23
-11%
|
18
-23%
|
15
-14%
|
10
-35%
|
|
| Total Liabilities & Equity |
6
N/A
|
18
+218%
|
0
N/A
|
17
N/A
|
18
+4%
|
22
+24%
|
54
+145%
|
55
+3%
|
53
-4%
|
53
-1%
|
51
-3%
|
58
+14%
|
54
-7%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
3
|
4
|
0
|
4
|
4
|
4
|
6
|
6
|
6
|
6
|
6
|
6
|
0
|
|