PagSeguro Digital Ltd
NYSE:PAGS
Balance Sheet
Balance Sheet Decomposition
PagSeguro Digital Ltd
PagSeguro Digital Ltd
Balance Sheet
PagSeguro Digital Ltd
| 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 |
1
|
7
|
80
|
67
|
405
|
470
|
415
|
570
|
761
|
2 899
|
0
|
|
| Cash |
0
|
0
|
0
|
0
|
405
|
470
|
415
|
570
|
761
|
0
|
0
|
|
| Cash Equivalents |
1
|
7
|
80
|
67
|
0
|
0
|
0
|
0
|
0
|
2 899
|
0
|
|
| Short-Term Investments |
0
|
0
|
131
|
210
|
2 358
|
2 284
|
2 205
|
2 007
|
2 171
|
4 168
|
905
|
|
| Total Receivables |
761
|
1 193
|
2 039
|
3 689
|
8 190
|
10 733
|
16 597
|
24 093
|
36 821
|
42 488
|
58 384
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
16 043
|
23 429
|
36 249
|
41 757
|
57 629
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
554
|
664
|
572
|
730
|
755
|
|
| Inventory |
16
|
41
|
21
|
62
|
89
|
62
|
30
|
50
|
13
|
34
|
2
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 820
|
|
| Total Current Assets |
779
|
1 241
|
2 271
|
4 028
|
11 042
|
13 548
|
19 247
|
26 719
|
39 767
|
48 729
|
64 621
|
|
| PP&E Net |
2
|
4
|
5
|
11
|
67
|
400
|
1 803
|
2 289
|
2 493
|
2 451
|
2 572
|
|
| PP&E Gross |
2
|
4
|
5
|
11
|
67
|
400
|
1 803
|
2 289
|
2 493
|
2 451
|
2 572
|
|
| Accumulated Depreciation |
1
|
3
|
4
|
6
|
12
|
49
|
258
|
740
|
1 239
|
1 654
|
2 211
|
|
| Intangible Assets |
28
|
49
|
86
|
135
|
265
|
535
|
954
|
1 440
|
1 989
|
2 344
|
2 699
|
|
| Goodwill |
0
|
0
|
0
|
24
|
41
|
55
|
170
|
210
|
170
|
227
|
227
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
30
|
34
|
229
|
764
|
1 207
|
2 606
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
2
|
16
|
16
|
2
|
0
|
0
|
|
| Other Long-Term Assets |
9
|
7
|
9
|
38
|
2
|
13
|
101
|
173
|
144
|
150
|
175
|
|
| Other Assets |
0
|
0
|
0
|
24
|
41
|
55
|
170
|
210
|
170
|
227
|
227
|
|
| Total Assets |
818
N/A
|
1 301
+59%
|
2 370
+82%
|
4 236
+79%
|
11 417
+170%
|
14 582
+28%
|
22 324
+53%
|
31 076
+39%
|
45 329
+46%
|
55 108
+22%
|
72 901
+32%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
4
|
35
|
62
|
92
|
165
|
256
|
336
|
578
|
449
|
514
|
663
|
|
| Accrued Liabilities |
0
|
14
|
20
|
34
|
74
|
107
|
175
|
260
|
293
|
345
|
403
|
|
| Short-Term Debt |
0
|
0
|
205
|
0
|
0
|
0
|
0
|
1 006
|
0
|
189
|
4 522
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
15
|
16
|
|
| Other Current Liabilities |
381
|
784
|
1 432
|
3 192
|
4 472
|
5 530
|
11 051
|
17 159
|
28 998
|
33 369
|
37 142
|
|
| Total Current Liabilities |
385
|
833
|
1 719
|
3 319
|
4 711
|
5 893
|
11 574
|
19 003
|
29 740
|
34 432
|
42 744
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
72
|
|
| Deferred Income Tax |
5
|
6
|
24
|
43
|
132
|
631
|
1 133
|
1 392
|
1 564
|
1 832
|
1 790
|
|
| Minority Interest |
2
|
2
|
0
|
3
|
24
|
22
|
12
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
4
|
0
|
43
|
290
|
179
|
2 183
|
5 522
|
13 625
|
|
| Total Liabilities |
393
N/A
|
841
+114%
|
1 744
+107%
|
3 369
+93%
|
4 867
+44%
|
6 590
+35%
|
13 009
+97%
|
20 574
+58%
|
33 487
+63%
|
41 867
+25%
|
58 232
+39%
|
|
| Equity | ||||||||||||
| Common Stock |
43
|
442
|
525
|
525
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
1
|
8
|
102
|
342
|
6 597
|
8 056
|
9 351
|
10 809
|
12 340
|
14 024
|
16 141
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
40
|
41
|
14
|
285
|
475
|
760
|
1 368
|
|
| Other Equity |
382
|
10
|
0
|
0
|
7
|
23
|
22
|
22
|
23
|
23
|
105
|
|
| Total Equity |
425
N/A
|
460
+8%
|
627
+36%
|
867
+38%
|
6 551
+656%
|
7 993
+22%
|
9 315
+17%
|
10 502
+13%
|
11 842
+13%
|
13 241
+12%
|
14 668
+11%
|
|
| Total Liabilities & Equity |
818
N/A
|
1 301
+59%
|
2 370
+82%
|
4 236
+79%
|
11 417
+170%
|
14 582
+28%
|
22 324
+53%
|
31 076
+39%
|
45 329
+46%
|
55 108
+22%
|
72 901
+32%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
307
|
307
|
307
|
307
|
327
|
329
|
329
|
330
|
330
|
330
|
330
|
|