Somero Enterprises Inc
LSE:SOM
Balance Sheet
Balance Sheet Decomposition
Somero Enterprises Inc
Somero Enterprises Inc
Balance Sheet
Somero Enterprises Inc
| Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
2
|
2
|
4
|
1
|
0
|
0
|
0
|
1
|
6
|
8
|
14
|
21
|
19
|
28
|
24
|
35
|
42
|
34
|
33
|
29
|
|
| Cash Equivalents |
0
|
0
|
2
|
2
|
4
|
1
|
0
|
0
|
0
|
1
|
6
|
8
|
14
|
21
|
19
|
28
|
24
|
35
|
42
|
34
|
33
|
29
|
|
| Total Receivables |
3
|
1
|
3
|
4
|
4
|
3
|
3
|
2
|
3
|
4
|
5
|
7
|
6
|
6
|
11
|
10
|
12
|
6
|
10
|
11
|
9
|
11
|
|
| Accounts Receivables |
2
|
1
|
3
|
4
|
4
|
2
|
2
|
2
|
3
|
4
|
5
|
7
|
6
|
6
|
11
|
10
|
12
|
6
|
8
|
10
|
9
|
9
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
1
|
|
| Inventory |
6
|
4
|
5
|
5
|
7
|
6
|
6
|
6
|
6
|
6
|
7
|
8
|
8
|
9
|
9
|
11
|
12
|
11
|
14
|
19
|
19
|
19
|
|
| Other Current Assets |
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
1
|
2
|
2
|
2
|
2
|
3
|
|
| Total Current Assets |
10
|
6
|
10
|
12
|
17
|
10
|
10
|
10
|
10
|
13
|
19
|
24
|
30
|
39
|
41
|
51
|
49
|
55
|
68
|
66
|
64
|
61
|
|
| PP&E Net |
5
|
4
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
8
|
12
|
12
|
12
|
15
|
18
|
24
|
27
|
28
|
30
|
|
| PP&E Gross |
5
|
4
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
8
|
12
|
12
|
12
|
15
|
18
|
24
|
27
|
28
|
30
|
|
| Accumulated Depreciation |
4
|
4
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
4
|
5
|
6
|
7
|
8
|
9
|
9
|
10
|
|
| Intangible Assets |
8
|
7
|
24
|
22
|
19
|
17
|
15
|
12
|
10
|
8
|
6
|
4
|
2
|
1
|
0
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Goodwill |
1
|
1
|
16
|
16
|
16
|
16
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
|
| Other Long-Term Assets |
0
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
4
|
3
|
2
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
|
| Other Assets |
1
|
1
|
16
|
16
|
16
|
16
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Total Assets |
23
N/A
|
19
-19%
|
57
+206%
|
56
-2%
|
57
+2%
|
48
-16%
|
32
-34%
|
28
-11%
|
26
-7%
|
27
+2%
|
32
+19%
|
39
+22%
|
48
+23%
|
58
+19%
|
58
+1%
|
67
+15%
|
72
+7%
|
79
+10%
|
97
+23%
|
99
+2%
|
99
0%
|
98
0%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
2
|
2
|
3
|
3
|
4
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
3
|
3
|
2
|
2
|
4
|
7
|
10
|
3
|
4
|
|
| Accrued Liabilities |
2
|
2
|
2
|
3
|
2
|
1
|
0
|
0
|
1
|
1
|
2
|
3
|
4
|
5
|
6
|
6
|
6
|
7
|
11
|
9
|
8
|
8
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
7
|
2
|
3
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
2
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
2
|
3
|
1
|
1
|
0
|
0
|
2
|
0
|
|
| Total Current Liabilities |
11
|
13
|
7
|
9
|
8
|
5
|
3
|
2
|
3
|
4
|
7
|
7
|
9
|
8
|
11
|
12
|
10
|
12
|
18
|
19
|
14
|
12
|
|
| Long-Term Debt |
1
|
1
|
31
|
19
|
14
|
9
|
5
|
5
|
4
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
3
|
3
|
4
|
3
|
1
|
2
|
|
| Total Liabilities |
14
N/A
|
17
+16%
|
39
+133%
|
28
-28%
|
23
-18%
|
15
-36%
|
8
-43%
|
7
-14%
|
7
+1%
|
7
-7%
|
8
+19%
|
8
+4%
|
10
+20%
|
10
-6%
|
12
+21%
|
12
+4%
|
12
+4%
|
15
+23%
|
22
+42%
|
22
+1%
|
15
-30%
|
14
-10%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
0
|
0
|
1
|
6
|
12
|
12
|
4
|
6
|
8
|
7
|
3
|
10
|
18
|
28
|
32
|
41
|
45
|
50
|
62
|
64
|
72
|
75
|
|
| Additional Paid In Capital |
0
|
0
|
18
|
22
|
22
|
23
|
28
|
28
|
28
|
28
|
29
|
22
|
22
|
22
|
17
|
17
|
17
|
18
|
17
|
15
|
13
|
11
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Other Equity |
9
|
2
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
|
| Total Equity |
9
N/A
|
2
-75%
|
19
+740%
|
28
+51%
|
34
+21%
|
33
-2%
|
23
-30%
|
21
-9%
|
19
-10%
|
20
+6%
|
24
+19%
|
31
+29%
|
38
+24%
|
48
+26%
|
47
-3%
|
55
+18%
|
59
+7%
|
64
+8%
|
76
+19%
|
77
+2%
|
83
+8%
|
84
+1%
|
|
| Total Liabilities & Equity |
23
N/A
|
19
-19%
|
57
+206%
|
56
-2%
|
57
+2%
|
48
-16%
|
32
-34%
|
28
-11%
|
26
-7%
|
27
+2%
|
32
+19%
|
39
+22%
|
48
+23%
|
58
+19%
|
58
+1%
|
67
+15%
|
72
+7%
|
79
+10%
|
97
+23%
|
99
+2%
|
99
0%
|
98
0%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
34
|
34
|
34
|
34
|
34
|
34
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
55
|
55
|
|