Cellebrite DI Ltd
NASDAQ:CLBT
Balance Sheet
Balance Sheet Decomposition
Cellebrite DI Ltd
Cellebrite DI Ltd
Balance Sheet
Cellebrite DI Ltd
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
77
|
129
|
146
|
88
|
190
|
192
|
124
|
|
| Cash Equivalents |
77
|
129
|
146
|
88
|
190
|
192
|
124
|
|
| Short-Term Investments |
124
|
109
|
36
|
51
|
113
|
256
|
313
|
|
| Total Receivables |
47
|
70
|
73
|
86
|
83
|
90
|
112
|
|
| Accounts Receivables |
47
|
70
|
73
|
86
|
83
|
90
|
112
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
4
|
5
|
7
|
10
|
10
|
9
|
8
|
|
| Other Current Assets |
11
|
12
|
12
|
61
|
26
|
22
|
20
|
|
| Total Current Assets |
262
|
324
|
273
|
296
|
422
|
568
|
576
|
|
| PP&E Net |
15
|
16
|
17
|
33
|
30
|
28
|
39
|
|
| PP&E Gross |
15
|
16
|
17
|
33
|
30
|
28
|
0
|
|
| Accumulated Depreciation |
12
|
17
|
21
|
27
|
33
|
40
|
0
|
|
| Intangible Assets |
0
|
7
|
11
|
11
|
11
|
11
|
81
|
|
| Goodwill |
0
|
10
|
27
|
27
|
27
|
29
|
120
|
|
| Long-Term Investments |
0
|
0
|
0
|
22
|
29
|
37
|
98
|
|
| Other Long-Term Assets |
4
|
8
|
12
|
14
|
14
|
19
|
25
|
|
| Other Assets |
0
|
10
|
27
|
27
|
27
|
29
|
120
|
|
| Total Assets |
280
N/A
|
364
+30%
|
340
-7%
|
403
+19%
|
533
+32%
|
691
+30%
|
939
+36%
|
|
| Liabilities | ||||||||
| Accounts Payable |
5
|
5
|
10
|
5
|
53
|
74
|
88
|
|
| Accrued Liabilities |
22
|
39
|
43
|
45
|
45
|
61
|
4
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
72
|
116
|
135
|
158
|
200
|
224
|
278
|
|
| Total Current Liabilities |
99
|
159
|
187
|
208
|
254
|
296
|
370
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
21
|
40
|
227
|
122
|
245
|
59
|
85
|
|
| Total Liabilities |
120
N/A
|
199
+66%
|
413
+107%
|
329
-20%
|
499
+51%
|
355
-29%
|
455
+28%
|
|
| Equity | ||||||||
| Common Stock |
101
|
101
|
0
|
0
|
0
|
2
|
0
|
|
| Retained Earnings |
33
|
28
|
78
|
199
|
118
|
165
|
87
|
|
| Additional Paid In Capital |
26
|
34
|
153
|
126
|
85
|
499
|
569
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1
|
1
|
1
|
0
|
1
|
0
|
2
|
|
| Total Equity |
160
N/A
|
165
+3%
|
73
N/A
|
74
N/A
|
34
-54%
|
336
+882%
|
484
+44%
|
|
| Total Liabilities & Equity |
280
N/A
|
364
+30%
|
340
-7%
|
403
+19%
|
533
+32%
|
691
+30%
|
939
+36%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
189
|
189
|
189
|
193
|
203
|
235
|
244
|
|