Zegona Communications PLC
LSE:ZEG
Balance Sheet
Balance Sheet Decomposition
Zegona Communications PLC
Zegona Communications PLC
Balance Sheet
Zegona Communications PLC
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
14
|
22
|
10
|
3
|
27
|
15
|
11
|
6
|
5
|
208
|
|
| Cash Equivalents |
14
|
22
|
10
|
3
|
27
|
15
|
11
|
6
|
5
|
208
|
|
| Short-Term Investments |
0
|
0
|
5
|
5
|
4
|
7
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
7
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
1 187
|
771
|
|
| Accounts Receivables |
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
502
|
|
| Other Receivables |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1 187
|
269
|
|
| Inventory |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
|
| Other Current Assets |
3
|
10
|
0
|
2
|
0
|
0
|
0
|
0
|
3
|
287
|
|
| Total Current Assets |
25
|
41
|
16
|
10
|
31
|
23
|
11
|
6
|
1 194
|
1 312
|
|
| PP&E Net |
135
|
122
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 534
|
|
| PP&E Gross |
135
|
122
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 534
|
|
| Accumulated Depreciation |
6
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
370
|
|
| Intangible Assets |
230
|
214
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 879
|
|
| Goodwill |
346
|
346
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
906
|
|
| Note Receivable |
2
|
2
|
1
|
0
|
0
|
0
|
5
|
5
|
5
|
258
|
|
| Long-Term Investments |
0
|
0
|
182
|
187
|
334
|
323
|
0
|
0
|
0
|
600
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
346
|
346
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
906
|
|
| Total Assets |
737
N/A
|
725
-2%
|
199
-73%
|
197
-1%
|
365
+85%
|
346
-5%
|
16
-95%
|
11
-32%
|
1 199
+10 863%
|
8 488
+608%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
10
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
879
|
|
| Accrued Liabilities |
4
|
4
|
0
|
3
|
2
|
2
|
1
|
0
|
16
|
404
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
17
|
13
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
397
|
|
| Other Current Liabilities |
11
|
12
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
566
|
|
| Total Current Liabilities |
41
|
45
|
2
|
3
|
3
|
13
|
2
|
0
|
18
|
2 246
|
|
| Long-Term Debt |
266
|
267
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
4 573
|
|
| Deferred Income Tax |
53
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
852
|
|
| Total Liabilities |
363
N/A
|
362
0%
|
2
-99%
|
3
+38%
|
14
+320%
|
13
-6%
|
2
-88%
|
0
-74%
|
18
+4 278%
|
7 671
+43 486%
|
|
| Equity | |||||||||||
| Common Stock |
3
|
3
|
2
|
2
|
3
|
3
|
0
|
0
|
8
|
9
|
|
| Retained Earnings |
15
|
361
|
195
|
196
|
337
|
337
|
17
|
14
|
10
|
445
|
|
| Additional Paid In Capital |
386
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
1 182
|
1 229
|
|
| Other Equity |
0
|
1
|
1
|
3
|
12
|
7
|
6
|
7
|
1
|
24
|
|
| Total Equity |
374
N/A
|
362
-3%
|
196
-46%
|
194
-1%
|
351
+81%
|
332
-5%
|
14
-96%
|
11
-27%
|
1 182
+11 114%
|
817
-31%
|
|
| Total Liabilities & Equity |
737
N/A
|
725
-2%
|
199
-73%
|
197
-1%
|
365
+85%
|
346
-5%
|
16
-95%
|
11
-32%
|
1 199
+10 863%
|
8 488
+608%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
196
|
196
|
126
|
126
|
222
|
219
|
5
|
6
|
704
|
759
|
|