Cyan AG
XETRA:CYR
Balance Sheet
Balance Sheet Decomposition
Cyan AG
Current Assets | 12.6m |
Cash & Short-Term Investments | 1.7m |
Receivables | 9.8m |
Other Current Assets | 1.1m |
Non-Current Assets | 63.4m |
PP&E | 3.7m |
Intangibles | 48.1m |
Other Non-Current Assets | 11.6m |
Current Liabilities | 6.6m |
Accounts Payable | 4.3m |
Other Current Liabilities | 2.3m |
Non-Current Liabilities | 8.2m |
Long-Term Debt | 2.7m |
Other Non-Current Liabilities | 5.6m |
Balance Sheet
Cyan AG
Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|
Assets | |||||||
Cash & Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
5
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
5
|
|
Short-Term Investments |
0
|
2
|
9
|
3
|
9
|
0
|
|
Total Receivables |
0
|
7
|
8
|
8
|
9
|
9
|
|
Accounts Receivables |
0
|
5
|
6
|
6
|
6
|
7
|
|
Other Receivables |
0
|
2
|
2
|
2
|
2
|
2
|
|
Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Current Assets |
0
|
9
|
17
|
11
|
18
|
15
|
|
PP&E Net |
0
|
4
|
3
|
6
|
5
|
3
|
|
PP&E Gross |
0
|
4
|
3
|
6
|
5
|
3
|
|
Accumulated Depreciation |
0
|
1
|
2
|
2
|
3
|
3
|
|
Intangible Assets |
0
|
38
|
33
|
28
|
24
|
19
|
|
Goodwill |
0
|
31
|
31
|
31
|
31
|
31
|
|
Note Receivable |
0
|
0
|
13
|
15
|
14
|
11
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
1
|
3
|
5
|
5
|
4
|
|
Other Assets |
0
|
31
|
31
|
31
|
31
|
31
|
|
Total Assets |
0
N/A
|
83
+1 032 403%
|
99
+19%
|
96
-3%
|
96
-1%
|
84
-12%
|
|
Liabilities | |||||||
Accounts Payable |
0
|
2
|
3
|
4
|
2
|
3
|
|
Accrued Liabilities |
0
|
1
|
0
|
1
|
2
|
1
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
12
|
1
|
1
|
4
|
1
|
|
Other Current Liabilities |
0
|
9
|
3
|
3
|
3
|
1
|
|
Total Current Liabilities |
0
|
24
|
7
|
9
|
11
|
6
|
|
Long-Term Debt |
0
|
1
|
3
|
9
|
9
|
6
|
|
Deferred Income Tax |
0
|
8
|
7
|
5
|
3
|
6
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Liabilities |
0
N/A
|
33
+8 038 193%
|
17
-48%
|
24
+38%
|
23
-3%
|
18
-21%
|
|
Equity | |||||||
Common Stock |
0
|
9
|
10
|
10
|
13
|
17
|
|
Retained Earnings |
0
|
42
|
72
|
63
|
59
|
49
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
0
N/A
|
50
+658 279%
|
82
+63%
|
73
-12%
|
73
+0%
|
66
-10%
|
|
Total Liabilities & Equity |
0
N/A
|
83
+1 032 403%
|
99
+19%
|
96
-3%
|
96
-1%
|
84
-12%
|
|
Shares Outstanding | |||||||
Common Shares Outstanding |
0
|
9
|
10
|
10
|
13
|
17
|