Agile Content SA
MAD:AGIL
Balance Sheet
Balance Sheet Decomposition
Agile Content SA
Agile Content SA
Balance Sheet
Agile Content SA
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
1
|
4
|
2
|
1
|
1
|
4
|
17
|
14
|
15
|
15
|
12
|
|
| Cash Equivalents |
1
|
4
|
2
|
1
|
1
|
4
|
17
|
14
|
15
|
15
|
12
|
|
| Short-Term Investments |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
3
|
|
| Total Receivables |
3
|
3
|
4
|
2
|
3
|
8
|
20
|
26
|
26
|
33
|
21
|
|
| Accounts Receivables |
1
|
2
|
4
|
1
|
2
|
7
|
14
|
25
|
4
|
3
|
1
|
|
| Other Receivables |
2
|
1
|
1
|
1
|
1
|
1
|
5
|
1
|
23
|
30
|
20
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
|
| Total Current Assets |
4
|
7
|
7
|
3
|
4
|
12
|
37
|
42
|
45
|
49
|
58
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
4
|
3
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
4
|
3
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
4
|
5
|
6
|
|
| Intangible Assets |
7
|
6
|
11
|
11
|
11
|
11
|
19
|
37
|
36
|
33
|
25
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
1
|
10
|
40
|
40
|
40
|
35
|
|
| Long-Term Investments |
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
3
|
5
|
|
| Other Long-Term Assets |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
1
|
10
|
40
|
40
|
40
|
35
|
|
| Total Assets |
12
N/A
|
15
+26%
|
20
+37%
|
16
-19%
|
17
+4%
|
25
+48%
|
69
+174%
|
121
+76%
|
126
+4%
|
129
+3%
|
126
-2%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
34
|
32
|
|
| Accrued Liabilities |
0
|
0
|
1
|
1
|
1
|
2
|
4
|
7
|
4
|
4
|
3
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
3
|
4
|
5
|
|
| Other Current Liabilities |
1
|
1
|
8
|
3
|
4
|
6
|
28
|
40
|
9
|
6
|
7
|
|
| Total Current Liabilities |
3
|
4
|
9
|
5
|
5
|
9
|
33
|
49
|
46
|
48
|
47
|
|
| Long-Term Debt |
0
|
1
|
1
|
1
|
1
|
0
|
6
|
13
|
22
|
21
|
20
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
7
|
0
|
|
| Other Liabilities |
4
|
4
|
3
|
4
|
4
|
3
|
2
|
13
|
7
|
10
|
16
|
|
| Total Liabilities |
8
N/A
|
8
+11%
|
14
+64%
|
10
-27%
|
10
+1%
|
12
+15%
|
41
+251%
|
77
+86%
|
82
+6%
|
86
+6%
|
84
-2%
|
|
| Equity | ||||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Retained Earnings |
1
|
3
|
8
|
8
|
10
|
11
|
8
|
7
|
5
|
5
|
4
|
|
| Additional Paid In Capital |
3
|
8
|
13
|
13
|
15
|
0
|
16
|
29
|
29
|
29
|
29
|
|
| Treasury Stock |
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
|
| Other Equity |
1
|
0
|
1
|
1
|
1
|
1
|
3
|
7
|
9
|
7
|
7
|
|
| Total Equity |
4
N/A
|
6
+56%
|
6
-1%
|
6
+1%
|
7
+9%
|
13
+99%
|
28
+106%
|
44
+60%
|
44
0%
|
43
-3%
|
42
-3%
|
|
| Total Liabilities & Equity |
12
N/A
|
15
+26%
|
20
+37%
|
16
-19%
|
17
+4%
|
25
+48%
|
69
+174%
|
121
+76%
|
126
+4%
|
129
+3%
|
126
-2%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
9
|
9
|
12
|
12
|
14
|
18
|
21
|
23
|
23
|
23
|
23
|
|