Science in Sport PLC
LSE:SIS
Balance Sheet
Balance Sheet Decomposition
Science in Sport PLC
Science in Sport PLC
Balance Sheet
Science in Sport PLC
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
2
|
9
|
6
|
17
|
8
|
5
|
10
|
5
|
2
|
2
|
|
| Cash |
2
|
9
|
6
|
17
|
8
|
5
|
10
|
5
|
2
|
2
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1
|
1
|
2
|
2
|
8
|
10
|
9
|
12
|
13
|
11
|
|
| Accounts Receivables |
1
|
1
|
2
|
2
|
7
|
9
|
9
|
12
|
11
|
10
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
|
| Inventory |
1
|
1
|
2
|
3
|
7
|
6
|
7
|
8
|
7
|
10
|
|
| Other Current Assets |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Current Assets |
5
|
11
|
11
|
22
|
24
|
22
|
27
|
26
|
23
|
24
|
|
| PP&E Net |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
16
|
21
|
18
|
|
| PP&E Gross |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
16
|
21
|
18
|
|
| Accumulated Depreciation |
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
6
|
|
| Intangible Assets |
0
|
0
|
1
|
1
|
16
|
16
|
15
|
14
|
10
|
7
|
|
| Goodwill |
0
|
0
|
0
|
0
|
17
|
17
|
17
|
17
|
17
|
17
|
|
| Other Long-Term Assets |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
17
|
17
|
17
|
17
|
17
|
17
|
|
| Total Assets |
6
N/A
|
14
+119%
|
13
-1%
|
26
+92%
|
60
+135%
|
59
-2%
|
63
+7%
|
74
+17%
|
70
-5%
|
67
-5%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
1
|
1
|
1
|
1
|
5
|
6
|
5
|
8
|
8
|
7
|
|
| Accrued Liabilities |
1
|
1
|
1
|
2
|
3
|
4
|
6
|
7
|
11
|
9
|
|
| 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
|
2
|
2
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
4
|
|
| Total Current Liabilities |
2
|
2
|
3
|
3
|
8
|
10
|
12
|
15
|
28
|
22
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
12
|
12
|
10
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Total Liabilities |
2
N/A
|
2
-15%
|
3
+65%
|
3
+11%
|
10
+271%
|
14
+31%
|
15
+9%
|
30
+100%
|
41
+38%
|
34
-18%
|
|
| Equity | |||||||||||
| Common Stock |
3
|
4
|
4
|
7
|
12
|
12
|
14
|
14
|
18
|
23
|
|
| Retained Earnings |
2
|
2
|
4
|
6
|
10
|
16
|
17
|
21
|
42
|
46
|
|
| Additional Paid In Capital |
4
|
10
|
10
|
22
|
48
|
49
|
52
|
52
|
53
|
56
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
4
N/A
|
12
+173%
|
11
-10%
|
23
+111%
|
50
+118%
|
45
-9%
|
48
+6%
|
44
-8%
|
29
-34%
|
33
+13%
|
|
| Total Liabilities & Equity |
6
N/A
|
14
+119%
|
13
-1%
|
26
+92%
|
60
+135%
|
59
-2%
|
63
+7%
|
74
+17%
|
70
-5%
|
67
-5%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
25
|
40
|
43
|
67
|
122
|
123
|
135
|
135
|
180
|
231
|
|