PolyPeptide Group AG
SIX:PPGN
Balance Sheet
Balance Sheet Decomposition
PolyPeptide Group AG
PolyPeptide Group AG
Balance Sheet
PolyPeptide Group AG
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
10
|
18
|
17
|
136
|
38
|
96
|
68
|
75
|
|
| Cash Equivalents |
10
|
18
|
17
|
136
|
38
|
96
|
68
|
75
|
|
| Total Receivables |
51
|
45
|
65
|
76
|
62
|
96
|
107
|
88
|
|
| Accounts Receivables |
42
|
34
|
56
|
68
|
49
|
79
|
86
|
64
|
|
| Other Receivables |
8
|
11
|
10
|
8
|
13
|
17
|
21
|
24
|
|
| Inventory |
72
|
73
|
94
|
113
|
145
|
129
|
146
|
154
|
|
| Other Current Assets |
8
|
7
|
3
|
6
|
7
|
6
|
6
|
8
|
|
| Total Current Assets |
141
|
143
|
180
|
332
|
252
|
327
|
328
|
325
|
|
| PP&E Net |
116
|
137
|
170
|
235
|
297
|
324
|
389
|
459
|
|
| PP&E Gross |
116
|
137
|
170
|
235
|
297
|
324
|
389
|
459
|
|
| Accumulated Depreciation |
116
|
117
|
129
|
135
|
157
|
175
|
205
|
227
|
|
| Intangible Assets |
11
|
12
|
13
|
14
|
16
|
16
|
15
|
14
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
|
| Long-Term Investments |
3
|
0
|
0
|
3
|
3
|
5
|
5
|
8
|
|
| Other Long-Term Assets |
13
|
13
|
14
|
10
|
8
|
17
|
18
|
19
|
|
| Total Assets |
284
N/A
|
305
+8%
|
376
+23%
|
595
+58%
|
576
-3%
|
689
+20%
|
757
+10%
|
826
+9%
|
|
| Liabilities | |||||||||
| Accounts Payable |
15
|
18
|
28
|
28
|
46
|
61
|
73
|
74
|
|
| Accrued Liabilities |
12
|
10
|
13
|
17
|
12
|
15
|
15
|
16
|
|
| Short-Term Debt |
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
6
|
1
|
12
|
4
|
5
|
47
|
37
|
7
|
|
| Other Current Liabilities |
12
|
27
|
48
|
54
|
33
|
54
|
69
|
89
|
|
| Total Current Liabilities |
64
|
56
|
102
|
104
|
96
|
176
|
195
|
187
|
|
| Long-Term Debt |
40
|
34
|
52
|
25
|
27
|
78
|
68
|
134
|
|
| Deferred Income Tax |
2
|
1
|
1
|
1
|
2
|
4
|
3
|
4
|
|
| Other Liabilities |
30
|
64
|
43
|
44
|
29
|
50
|
134
|
160
|
|
| Total Liabilities |
136
N/A
|
156
+14%
|
198
+27%
|
174
-12%
|
154
-11%
|
308
+100%
|
399
+30%
|
485
+22%
|
|
| Equity | |||||||||
| Common Stock |
50
|
33
|
33
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
98
|
117
|
148
|
200
|
218
|
166
|
141
|
123
|
|
| Additional Paid In Capital |
2
|
2
|
2
|
213
|
203
|
203
|
203
|
203
|
|
| Treasury Stock |
0
|
0
|
0
|
1
|
14
|
10
|
8
|
6
|
|
| Other Equity |
2
|
3
|
6
|
9
|
14
|
22
|
21
|
21
|
|
| Total Equity |
148
N/A
|
149
+1%
|
178
+19%
|
421
+137%
|
422
+0%
|
381
-10%
|
357
-6%
|
341
-5%
|
|
| Total Liabilities & Equity |
284
N/A
|
305
+8%
|
376
+23%
|
595
+58%
|
576
-3%
|
689
+20%
|
757
+10%
|
826
+9%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
|