USU Software AG
XMUN:OSP2
Balance Sheet
Balance Sheet Decomposition
USU Software AG
USU Software AG
Balance Sheet
USU Software AG
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
12
|
6
|
11
|
7
|
4
|
5
|
10
|
7
|
7
|
4
|
|
| Cash |
12
|
6
|
11
|
7
|
4
|
5
|
10
|
7
|
7
|
4
|
|
| Short-Term Investments |
0
|
3
|
3
|
3
|
1
|
0
|
1
|
1
|
9
|
11
|
|
| Total Receivables |
12
|
12
|
15
|
20
|
21
|
21
|
22
|
20
|
28
|
28
|
|
| Accounts Receivables |
11
|
11
|
14
|
17
|
19
|
20
|
21
|
20
|
28
|
28
|
|
| Other Receivables |
1
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Inventory |
5
|
3
|
4
|
4
|
5
|
4
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
9
|
15
|
11
|
7
|
7
|
8
|
11
|
19
|
3
|
3
|
|
| Total Current Assets |
37
|
40
|
44
|
41
|
38
|
37
|
44
|
47
|
48
|
45
|
|
| PP&E Net |
2
|
2
|
2
|
2
|
2
|
11
|
20
|
20
|
19
|
18
|
|
| PP&E Gross |
2
|
2
|
2
|
2
|
2
|
11
|
20
|
20
|
19
|
18
|
|
| Accumulated Depreciation |
2
|
2
|
3
|
3
|
4
|
4
|
5
|
5
|
6
|
6
|
|
| Intangible Assets |
7
|
7
|
5
|
8
|
7
|
6
|
4
|
3
|
3
|
3
|
|
| Goodwill |
35
|
36
|
36
|
41
|
41
|
40
|
40
|
40
|
40
|
40
|
|
| Long-Term Investments |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Other Long-Term Assets |
4
|
4
|
4
|
6
|
6
|
9
|
7
|
5
|
3
|
1
|
|
| Other Assets |
35
|
36
|
36
|
41
|
41
|
40
|
40
|
40
|
40
|
40
|
|
| Total Assets |
85
N/A
|
89
+5%
|
92
+3%
|
99
+8%
|
95
-4%
|
104
+10%
|
115
+11%
|
116
+0%
|
113
-3%
|
108
-4%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
1
|
2
|
2
|
4
|
4
|
5
|
4
|
4
|
7
|
7
|
|
| Accrued Liabilities |
5
|
7
|
6
|
7
|
8
|
7
|
10
|
10
|
10
|
8
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
3
|
2
|
3
|
3
|
3
|
|
| Other Current Liabilities |
18
|
18
|
17
|
18
|
18
|
19
|
19
|
16
|
19
|
17
|
|
| Total Current Liabilities |
27
|
26
|
26
|
29
|
30
|
34
|
35
|
34
|
39
|
35
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
6
|
14
|
14
|
13
|
13
|
|
| Deferred Income Tax |
1
|
0
|
0
|
2
|
2
|
3
|
1
|
1
|
1
|
1
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
2
|
2
|
3
|
5
|
3
|
2
|
3
|
3
|
2
|
2
|
|
| Total Liabilities |
30
N/A
|
28
-4%
|
28
0%
|
36
+29%
|
35
-2%
|
44
+25%
|
54
+21%
|
52
-4%
|
56
+9%
|
51
-9%
|
|
| Equity | |||||||||||
| Common Stock |
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
|
| Retained Earnings |
8
|
50
|
53
|
53
|
49
|
50
|
2
|
1
|
3
|
3
|
|
| Additional Paid In Capital |
53
|
0
|
0
|
0
|
0
|
0
|
53
|
53
|
43
|
44
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
56
N/A
|
61
+9%
|
64
+5%
|
63
-1%
|
60
-5%
|
60
+1%
|
62
+3%
|
64
+4%
|
57
-12%
|
57
+0%
|
|
| Total Liabilities & Equity |
85
N/A
|
89
+5%
|
92
+3%
|
99
+8%
|
95
-4%
|
104
+10%
|
115
+11%
|
116
+0%
|
113
-3%
|
108
-4%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
|