Absolute Software Corp
TSX:ABST
Balance Sheet
Balance Sheet Decomposition
Absolute Software Corp
Current Assets | 114.3m |
Cash & Short-Term Investments | 50.2m |
Receivables | 43.7m |
Other Current Assets | 20.4m |
Non-Current Assets | 413.7m |
PP&E | 11.4m |
Intangibles | 350m |
Other Non-Current Assets | 52.3m |
Current Liabilities | 176.4m |
Accounts Payable | 8m |
Accrued Liabilities | 13m |
Other Current Liabilities | 155.4m |
Non-Current Liabilities | 363.5m |
Long-Term Debt | 262.6m |
Other Non-Current Liabilities | 100.9m |
Balance Sheet
Absolute Software Corp
Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
31
|
41
|
44
|
23
|
33
|
34
|
19
|
30
|
140
|
64
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
126
|
50
|
|
Cash Equivalents |
31
|
41
|
44
|
23
|
33
|
34
|
19
|
30
|
14
|
14
|
|
Short-Term Investments |
13
|
18
|
18
|
12
|
0
|
0
|
17
|
17
|
0
|
0
|
|
Total Receivables |
18
|
22
|
21
|
21
|
20
|
18
|
23
|
29
|
24
|
54
|
|
Accounts Receivables |
18
|
21
|
21
|
21
|
19
|
17
|
22
|
29
|
23
|
50
|
|
Other Receivables |
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
3
|
|
Other Current Assets |
2
|
2
|
6
|
2
|
2
|
9
|
10
|
10
|
15
|
19
|
|
Total Current Assets |
64
|
82
|
88
|
58
|
55
|
61
|
68
|
86
|
179
|
136
|
|
PP&E Net |
1
|
2
|
3
|
6
|
6
|
6
|
6
|
15
|
15
|
15
|
|
PP&E Gross |
1
|
2
|
3
|
6
|
6
|
0
|
0
|
0
|
15
|
15
|
|
Accumulated Depreciation |
11
|
12
|
14
|
8
|
11
|
0
|
0
|
0
|
19
|
23
|
|
Intangible Assets |
21
|
17
|
13
|
14
|
14
|
5
|
5
|
6
|
6
|
124
|
|
Goodwill |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
241
|
|
Long-Term Investments |
19
|
15
|
24
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
20
|
20
|
21
|
22
|
22
|
23
|
22
|
22
|
31
|
40
|
|
Other Assets |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
241
|
|
Total Assets |
126
N/A
|
138
+9%
|
150
+9%
|
115
-23%
|
98
-14%
|
97
-1%
|
103
+6%
|
130
+26%
|
233
+79%
|
556
+139%
|
|
Liabilities | |||||||||||
Accounts Payable |
4
|
4
|
6
|
7
|
4
|
5
|
7
|
4
|
14
|
2
|
|
Accrued Liabilities |
5
|
6
|
6
|
8
|
9
|
6
|
9
|
11
|
12
|
17
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
6
|
|
Other Current Liabilities |
68
|
71
|
84
|
79
|
74
|
78
|
80
|
87
|
102
|
150
|
|
Total Current Liabilities |
78
|
82
|
97
|
93
|
86
|
90
|
96
|
103
|
130
|
174
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
9
|
271
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
|
Other Liabilities |
63
|
66
|
67
|
66
|
66
|
64
|
58
|
62
|
67
|
77
|
|
Total Liabilities |
140
N/A
|
148
+6%
|
163
+10%
|
158
-3%
|
152
-4%
|
154
+1%
|
154
+0%
|
173
+13%
|
206
+19%
|
552
+168%
|
|
Equity | |||||||||||
Common Stock |
42
|
52
|
60
|
59
|
65
|
68
|
77
|
82
|
152
|
161
|
|
Retained Earnings |
55
|
62
|
73
|
102
|
118
|
125
|
127
|
125
|
125
|
157
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
14
N/A
|
10
+26%
|
13
-31%
|
44
-234%
|
54
-23%
|
57
-5%
|
51
+10%
|
43
+15%
|
26
N/A
|
3
-88%
|
|
Total Liabilities & Equity |
126
N/A
|
138
+9%
|
150
+9%
|
115
-23%
|
98
-14%
|
97
-1%
|
103
+6%
|
130
+26%
|
233
+79%
|
556
+139%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
42
|
44
|
45
|
39
|
40
|
40
|
42
|
43
|
50
|
51
|