Vercom S.A. (WSE: VRC)
Poland
· Delayed Price · Currency is PLN
121.00
+1.50 (1.26%)
Dec 20, 2024, 5:00 PM CET
Vercom Balance Sheet
Financials in millions PLN. Fiscal year is January - December.
Millions PLN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Cash & Equivalents | 73.32 | 63.26 | 49.04 | 116.8 | 11.68 |
Cash & Short-Term Investments | 73.32 | 63.26 | 49.04 | 116.8 | 11.68 |
Cash Growth | 54.28% | 29.00% | -58.01% | 899.65% | - |
Accounts Receivable | 73.66 | 34.36 | 32.61 | 32.26 | 23.26 |
Receivables | 73.85 | 37.9 | 36.77 | 65.61 | 23.97 |
Other Current Assets | 2.24 | 1.89 | 2.09 | 0.65 | 0.78 |
Total Current Assets | 149.41 | 103.05 | 87.91 | 183.07 | 36.44 |
Property, Plant & Equipment | 21.82 | 22.75 | 19.85 | 6.09 | 2.93 |
Long-Term Investments | - | - | 12.85 | 11.95 | 9.6 |
Goodwill | - | 358.77 | 387.73 | 63.72 | 33.41 |
Other Intangible Assets | 422.68 | 73.2 | 77.39 | 29.59 | 21.4 |
Long-Term Accounts Receivable | - | 0.35 | 0.29 | - | - |
Long-Term Deferred Tax Assets | 0.18 | 0.18 | - | 0.04 | 0.06 |
Other Long-Term Assets | 0.66 | 0.68 | 0.93 | 1.41 | 0.63 |
Total Assets | 594.95 | 559.06 | 586.94 | 295.95 | 104.45 |
Accounts Payable | 78.37 | 34.75 | 32.29 | 27.99 | 18.41 |
Accrued Expenses | 3.64 | 4.71 | 3.54 | 2.01 | 1.7 |
Current Portion of Long-Term Debt | 15.4 | 16.07 | 20.68 | 6.47 | 6.48 |
Current Portion of Leases | 3.73 | 4.17 | 3.26 | 1.72 | 0.81 |
Current Income Taxes Payable | 6.04 | 6.13 | 4.1 | 0.97 | 1.44 |
Current Unearned Revenue | 15.2 | 16.9 | 12 | 4.8 | 1.98 |
Other Current Liabilities | 0.44 | 0.17 | 1.63 | 0.55 | 0.61 |
Total Current Liabilities | 122.82 | 82.89 | 77.49 | 44.5 | 31.43 |
Long-Term Debt | 76.78 | 88.71 | 134.76 | 35.05 | 41.58 |
Long-Term Leases | 3.79 | 5.26 | 3.23 | 3.7 | 1.82 |
Long-Term Deferred Tax Liabilities | 14.4 | 14.16 | 14.17 | 4.39 | 3.88 |
Other Long-Term Liabilities | 0.06 | 0.39 | 0.39 | 1.43 | - |
Total Liabilities | 217.83 | 191.41 | 230.04 | 89.07 | 78.71 |
Common Stock | 0.44 | 0.44 | 0.44 | 0.37 | 0.3 |
Additional Paid-In Capital | 292.7 | 292.7 | 292.7 | 174.04 | 3.66 |
Retained Earnings | 120.12 | 101.35 | 56.06 | 24.65 | 16.92 |
Treasury Stock | -0.58 | -0.73 | -0.84 | -0.97 | -4.41 |
Comprehensive Income & Other | -37.16 | -27.85 | 7.68 | 7.97 | 9.27 |
Total Common Equity | 375.53 | 365.91 | 356.04 | 206.05 | 25.74 |
Minority Interest | 1.58 | 1.73 | 0.87 | 0.83 | - |
Shareholders' Equity | 377.11 | 367.64 | 356.91 | 206.88 | 25.74 |
Total Liabilities & Equity | 594.95 | 559.06 | 586.94 | 295.95 | 104.45 |
Total Debt | 99.69 | 114.21 | 161.94 | 46.94 | 50.69 |
Net Cash (Debt) | -26.38 | -50.95 | -112.9 | 69.86 | -39.01 |
Net Cash Per Share | -1.19 | -2.30 | -5.52 | 4.20 | -2.68 |
Filing Date Shares Outstanding | 22.15 | 22.13 | 22.11 | 18.34 | 14.35 |
Total Common Shares Outstanding | 22.15 | 22.13 | 22.11 | 18.34 | 14.35 |
Working Capital | 26.59 | 20.16 | 10.42 | 138.57 | 5.01 |
Book Value Per Share | 16.96 | 16.54 | 16.10 | 11.23 | 1.79 |
Tangible Book Value | -47.15 | -66.07 | -109.09 | 112.74 | -29.06 |
Tangible Book Value Per Share | -2.13 | -2.99 | -4.93 | 6.15 | -2.03 |
Buildings | - | 0.5 | 0.5 | 0.35 | 0.2 |
Machinery | - | 32.61 | 30.63 | 1.04 | 0.82 |
Construction In Progress | - | 0.28 | - | - | - |
Source: S&P Capital IQ. Standard template. Financial Sources.