
Docebo Inc
TSX:DCBO

Balance Sheet
Balance Sheet Decomposition
Docebo Inc
Current Assets | 154.2m |
Cash & Short-Term Investments | 92.5m |
Receivables | 53.1m |
Other Current Assets | 8.6m |
Non-Current Assets | 36.5m |
PP&E | 3.1m |
Intangibles | 15.5m |
Other Non-Current Assets | 17.8m |
Balance Sheet
Docebo Inc
Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
3
|
4
|
46
|
220
|
215
|
216
|
72
|
93
|
|
Cash Equivalents |
3
|
4
|
46
|
220
|
215
|
216
|
72
|
93
|
|
Total Receivables |
4
|
6
|
10
|
16
|
29
|
41
|
49
|
53
|
|
Accounts Receivables |
3
|
6
|
9
|
13
|
27
|
35
|
46
|
51
|
|
Other Receivables |
1
|
0
|
1
|
3
|
3
|
6
|
3
|
2
|
|
Other Current Assets |
1
|
2
|
3
|
4
|
7
|
6
|
6
|
9
|
|
Total Current Assets |
8
|
12
|
59
|
240
|
251
|
264
|
127
|
154
|
|
PP&E Net |
1
|
1
|
4
|
5
|
6
|
5
|
3
|
3
|
|
PP&E Gross |
1
|
1
|
4
|
5
|
6
|
5
|
3
|
3
|
|
Accumulated Depreciation |
0
|
1
|
1
|
1
|
4
|
6
|
8
|
10
|
|
Intangible Assets |
0
|
0
|
0
|
3
|
2
|
1
|
2
|
2
|
|
Goodwill |
0
|
0
|
0
|
6
|
5
|
6
|
14
|
14
|
|
Note Receivable |
0
|
0
|
0
|
0
|
4
|
8
|
11
|
13
|
|
Other Long-Term Assets |
0
|
0
|
1
|
2
|
0
|
0
|
0
|
5
|
|
Other Assets |
0
|
0
|
0
|
6
|
5
|
6
|
14
|
14
|
|
Total Assets |
10
N/A
|
13
+40%
|
64
+380%
|
255
+298%
|
268
+5%
|
284
+6%
|
158
-44%
|
191
+20%
|
|
Liabilities | |||||||||
Accounts Payable |
4
|
7
|
10
|
16
|
23
|
26
|
32
|
35
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
5
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Other Current Liabilities |
8
|
13
|
18
|
28
|
45
|
57
|
68
|
92
|
|
Total Current Liabilities |
12
|
25
|
29
|
46
|
69
|
84
|
101
|
129
|
|
Long-Term Debt |
3
|
4
|
3
|
3
|
3
|
2
|
1
|
0
|
|
Deferred Income Tax |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
|
Minority Interest |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
1
|
1
|
1
|
5
|
5
|
4
|
5
|
4
|
|
Total Liabilities |
15
N/A
|
30
+106%
|
33
+8%
|
54
+66%
|
77
+44%
|
91
+18%
|
108
+18%
|
133
+23%
|
|
Equity | |||||||||
Common Stock |
10
|
31
|
90
|
264
|
266
|
268
|
247
|
253
|
|
Retained Earnings |
15
|
48
|
60
|
68
|
82
|
75
|
205
|
205
|
|
Additional Paid In Capital |
0
|
1
|
1
|
3
|
4
|
8
|
14
|
19
|
|
Other Equity |
1
|
0
|
1
|
2
|
2
|
10
|
6
|
9
|
|
Total Equity |
5
N/A
|
17
-229%
|
31
N/A
|
201
+539%
|
191
-5%
|
192
+1%
|
51
-74%
|
58
+14%
|
|
Total Liabilities & Equity |
10
N/A
|
13
+40%
|
64
+380%
|
255
+298%
|
268
+5%
|
284
+6%
|
158
-44%
|
191
+20%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
29
|
29
|
29
|
33
|
33
|
33
|
30
|
30
|