
Hybrid Software Group PLC
XBRU:HYSG

Balance Sheet
Balance Sheet Decomposition
Hybrid Software Group PLC
Current Assets | 27.6m |
Cash & Short-Term Investments | 8m |
Receivables | 13.3m |
Other Current Assets | 6.3m |
Non-Current Assets | 112.9m |
Long-Term Investments | 940k |
PP&E | 3.3m |
Intangibles | 102.1m |
Other Non-Current Assets | 6.5m |
Balance Sheet
Hybrid Software Group PLC
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
4
|
4
|
5
|
5
|
6
|
5
|
7
|
9
|
6
|
7
|
|
Cash Equivalents |
4
|
4
|
5
|
5
|
6
|
5
|
7
|
9
|
6
|
7
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
2
|
4
|
3
|
3
|
6
|
4
|
6
|
11
|
11
|
10
|
|
Accounts Receivables |
2
|
4
|
3
|
3
|
6
|
4
|
6
|
11
|
11
|
10
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
4
|
4
|
|
Other Current Assets |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
|
Total Current Assets |
6
|
9
|
9
|
10
|
14
|
11
|
16
|
25
|
23
|
23
|
|
PP&E Net |
0
|
0
|
0
|
1
|
1
|
3
|
2
|
5
|
5
|
4
|
|
PP&E Gross |
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
5
|
4
|
|
Accumulated Depreciation |
2
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
4
|
4
|
|
Intangible Assets |
4
|
6
|
6
|
5
|
3
|
5
|
4
|
45
|
44
|
41
|
|
Goodwill |
7
|
9
|
11
|
11
|
11
|
13
|
10
|
65
|
63
|
63
|
|
Note Receivable |
0
|
0
|
2
|
1
|
1
|
4
|
4
|
4
|
4
|
4
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
Other Long-Term Assets |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
|
Other Assets |
7
|
9
|
11
|
11
|
11
|
13
|
10
|
65
|
63
|
63
|
|
Total Assets |
18
N/A
|
25
+35%
|
29
+17%
|
27
-7%
|
30
+12%
|
36
+19%
|
36
N/A
|
147
+304%
|
142
-3%
|
137
-3%
|
|
Liabilities | |||||||||||
Accounts Payable |
0
|
0
|
1
|
1
|
0
|
1
|
1
|
2
|
3
|
4
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
2
|
2
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
Other Current Liabilities |
2
|
3
|
3
|
3
|
4
|
5
|
2
|
8
|
6
|
5
|
|
Total Current Liabilities |
3
|
3
|
4
|
4
|
5
|
6
|
6
|
15
|
12
|
12
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
2
|
1
|
3
|
11
|
10
|
|
Deferred Income Tax |
0
|
1
|
1
|
1
|
1
|
1
|
0
|
10
|
6
|
2
|
|
Other Liabilities |
0
|
0
|
4
|
3
|
3
|
4
|
2
|
9
|
2
|
2
|
|
Total Liabilities |
3
N/A
|
4
+42%
|
9
+135%
|
8
-6%
|
8
+2%
|
13
+54%
|
9
-32%
|
37
+316%
|
31
-15%
|
26
-18%
|
|
Equity | |||||||||||
Common Stock |
4
|
5
|
5
|
5
|
5
|
5
|
5
|
13
|
13
|
13
|
|
Retained Earnings |
23
|
24
|
26
|
25
|
28
|
28
|
34
|
106
|
106
|
108
|
|
Additional Paid In Capital |
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Treasury Stock |
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
10
|
9
|
11
|
12
|
12
|
11
|
13
|
11
|
11
|
11
|
|
Total Equity |
16
N/A
|
21
+34%
|
20
-3%
|
19
-6%
|
22
+15%
|
24
+7%
|
28
+17%
|
110
+299%
|
110
+0%
|
112
+1%
|
|
Total Liabilities & Equity |
18
N/A
|
25
+35%
|
29
+17%
|
27
-7%
|
30
+12%
|
36
+19%
|
36
N/A
|
147
+304%
|
142
-3%
|
137
-3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
10
|
11
|
11
|
12
|
12
|
12
|
12
|
33
|
33
|
33
|