Circassia Group PLC
LSE:CIR
Balance Sheet
Balance Sheet Decomposition
Circassia Group PLC
Circassia Group PLC
Balance Sheet
Circassia Group PLC
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
45
|
41
|
27
|
7
|
13
|
19
|
|
| Cash |
45
|
41
|
27
|
7
|
13
|
19
|
|
| Short-Term Investments |
15
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
19
|
5
|
13
|
16
|
4
|
7
|
|
| Accounts Receivables |
4
|
4
|
12
|
16
|
3
|
4
|
|
| Other Receivables |
16
|
2
|
1
|
0
|
1
|
4
|
|
| Inventory |
5
|
4
|
7
|
4
|
3
|
4
|
|
| Other Current Assets |
6
|
4
|
2
|
2
|
1
|
1
|
|
| Total Current Assets |
90
|
54
|
48
|
30
|
20
|
31
|
|
| PP&E Net |
1
|
1
|
2
|
1
|
1
|
1
|
|
| PP&E Gross |
1
|
1
|
2
|
1
|
1
|
1
|
|
| Accumulated Depreciation |
2
|
3
|
3
|
3
|
3
|
3
|
|
| Intangible Assets |
200
|
221
|
163
|
45
|
37
|
32
|
|
| Goodwill |
10
|
9
|
5
|
5
|
5
|
5
|
|
| Note Receivable |
7
|
3
|
0
|
0
|
0
|
4
|
|
| Long-Term Investments |
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
94
|
19
|
28
|
22
|
23
|
25
|
|
| Other Assets |
10
|
9
|
5
|
5
|
5
|
5
|
|
| Total Assets |
402
N/A
|
307
-24%
|
247
-20%
|
103
-58%
|
86
-16%
|
99
+14%
|
|
| Liabilities | |||||||
| Accounts Payable |
23
|
19
|
9
|
5
|
1
|
1
|
|
| Accrued Liabilities |
7
|
8
|
30
|
19
|
10
|
8
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1
|
1
|
0
|
1
|
|
| Other Current Liabilities |
1
|
97
|
2
|
1
|
0
|
1
|
|
| Total Current Liabilities |
31
|
124
|
41
|
27
|
11
|
9
|
|
| Long-Term Debt |
0
|
0
|
111
|
1
|
1
|
0
|
|
| Deferred Income Tax |
24
|
11
|
9
|
10
|
8
|
7
|
|
| Minority Interest |
6
|
6
|
6
|
6
|
6
|
6
|
|
| Other Liabilities |
123
|
46
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
172
N/A
|
175
+2%
|
156
-11%
|
31
-80%
|
14
-56%
|
11
-22%
|
|
| Equity | |||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
386
|
500
|
548
|
579
|
576
|
559
|
|
| Additional Paid In Capital |
602
|
623
|
630
|
635
|
640
|
640
|
|
| Treasury Stock |
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Equity |
15
|
10
|
9
|
17
|
9
|
7
|
|
| Total Equity |
231
N/A
|
132
-43%
|
91
-31%
|
72
-21%
|
73
+1%
|
88
+21%
|
|
| Total Liabilities & Equity |
402
N/A
|
307
-24%
|
247
-20%
|
103
-58%
|
86
-16%
|
99
+14%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
333
|
357
|
375
|
398
|
418
|
420
|
|