Kromek Group PLC
LSE:KMK
Balance Sheet
Balance Sheet Decomposition
Kromek Group PLC
Kromek Group PLC
Balance Sheet
Kromek Group PLC
| Apr-2011 | Apr-2012 | Apr-2013 | Apr-2014 | Apr-2015 | Apr-2016 | Apr-2017 | Apr-2018 | Apr-2019 | Apr-2020 | Apr-2021 | Apr-2022 | Apr-2023 | Apr-2024 | Apr-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
7
|
1
|
4
|
20
|
9
|
21
|
9
|
16
|
5
|
1
|
0
|
2
|
|
| Cash |
0
|
0
|
0
|
7
|
1
|
4
|
20
|
9
|
21
|
9
|
16
|
5
|
1
|
0
|
2
|
|
| Total Receivables |
1
|
2
|
2
|
2
|
5
|
6
|
6
|
12
|
20
|
8
|
7
|
6
|
6
|
11
|
6
|
|
| Accounts Receivables |
1
|
0
|
1
|
2
|
4
|
5
|
5
|
11
|
18
|
6
|
5
|
5
|
5
|
10
|
4
|
|
| Other Receivables |
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
|
| Inventory |
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
6
|
6
|
11
|
11
|
10
|
12
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
|
| Total Current Assets |
3
|
3
|
5
|
12
|
8
|
13
|
30
|
25
|
45
|
25
|
29
|
23
|
18
|
24
|
21
|
|
| PP&E Net |
1
|
1
|
3
|
2
|
4
|
4
|
4
|
3
|
10
|
16
|
15
|
15
|
14
|
12
|
10
|
|
| PP&E Gross |
1
|
1
|
3
|
2
|
4
|
4
|
4
|
3
|
10
|
16
|
15
|
15
|
14
|
12
|
10
|
|
| Accumulated Depreciation |
1
|
2
|
2
|
3
|
4
|
4
|
5
|
6
|
7
|
8
|
9
|
12
|
13
|
15
|
16
|
|
| Intangible Assets |
2
|
3
|
6
|
7
|
9
|
11
|
15
|
17
|
18
|
22
|
24
|
28
|
31
|
33
|
33
|
|
| Goodwill |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Assets |
7
N/A
|
9
+20%
|
15
+70%
|
22
+46%
|
23
+2%
|
29
+29%
|
50
+72%
|
47
-6%
|
76
+61%
|
65
-15%
|
70
+9%
|
67
-4%
|
64
-5%
|
70
+10%
|
66
-6%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
1
|
2
|
3
|
3
|
3
|
4
|
4
|
3
|
5
|
9
|
6
|
8
|
7
|
7
|
5
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
1
|
2
|
0
|
1
|
0
|
3
|
3
|
3
|
4
|
6
|
6
|
9
|
8
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
4
|
|
| Total Current Liabilities |
1
|
2
|
6
|
3
|
5
|
4
|
8
|
7
|
8
|
13
|
12
|
14
|
17
|
16
|
9
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
7
|
5
|
5
|
4
|
4
|
|
| Deferred Income Tax |
0
|
0
|
2
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Liabilities |
2
N/A
|
3
+60%
|
7
+184%
|
4
-39%
|
6
+46%
|
4
-30%
|
8
+74%
|
7
-11%
|
15
+123%
|
20
+27%
|
20
+3%
|
20
-1%
|
22
+12%
|
21
-7%
|
14
-34%
|
|
| Equity | ||||||||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
6
|
6
|
|
| Retained Earnings |
13
|
15
|
16
|
17
|
19
|
21
|
24
|
5
|
6
|
22
|
27
|
32
|
38
|
40
|
36
|
|
| Additional Paid In Capital |
18
|
20
|
22
|
35
|
35
|
44
|
63
|
43
|
62
|
62
|
73
|
73
|
73
|
81
|
82
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
0
|
2
|
2
|
2
|
0
|
|
| Total Equity |
6
N/A
|
6
+9%
|
8
+25%
|
18
+121%
|
16
-9%
|
25
+52%
|
42
+71%
|
40
-5%
|
60
+50%
|
45
-25%
|
50
+11%
|
47
-5%
|
42
-12%
|
49
+19%
|
52
+6%
|
|
| Total Liabilities & Equity |
7
N/A
|
9
+20%
|
15
+70%
|
22
+46%
|
23
+2%
|
29
+29%
|
50
+72%
|
47
-6%
|
76
+61%
|
65
-15%
|
70
+9%
|
67
-4%
|
64
-5%
|
70
+10%
|
66
-6%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
109
|
109
|
109
|
109
|
110
|
153
|
261
|
262
|
347
|
347
|
435
|
432
|
432
|
641
|
642
|
|