Smith Micro Software, Inc. (SMSI)

Smith Micro Software Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	1.51	7.13	14.03	16.08	25.75	28.27
Cash & Short-Term Investments	1.51	7.13	14.03	16.08	25.75	28.27
Cash Growth	-81.09%	-49.20%	-12.76%	-37.57%	-8.89%	132.49%
Accounts Receivable	3.41	7.91	10.5	10.59	12.35	10.89
Receivables	3.41	7.91	10.5	10.59	12.35	10.89
Prepaid Expenses	1.51	1.84	1.98	1.99	1.19	0.8
Total Current Assets	6.42	16.88	26.51	28.66	39.29	39.96
Property, Plant & Equipment	3.27	3.64	5.22	7.56	7.96	8.57
Goodwill	11.05	35.04	35.04	35.04	12.27	7.8
Other Intangible Assets	24.93	29.53	36.32	42.63	12.7	4.54
Long-Term Deferred Tax Assets	-	-	-	-	-	0.09
Other Long-Term Assets	0.5	0.48	0.49	0.62	0.69	0.23
Total Assets	46.18	85.58	103.58	114.51	72.9	61.2
Accounts Payable	2.05	2.52	3.24	3.3	2.28	2.05
Accrued Expenses	2.12	2.5	3.88	4.06	3.08	2.35
Current Portion of Long-Term Debt	-	-	9.01	-	-	-
Current Portion of Leases	1.23	1.48	1.44	1.4	1.43	1.22
Current Unearned Revenue	-	-	-	-	1.57	0.1
Other Current Liabilities	1.01	1.14	3.16	0.61	-	-
Total Current Liabilities	6.41	7.64	20.73	9.37	8.37	5.72
Long-Term Leases	1.71	1.78	2.98	4.47	4.81	5.77
Long-Term Deferred Tax Liabilities	0.17	0.17	0.18	0.12	0.06	-
Other Long-Term Liabilities	0.15	0.6	3.32	-	0.95	1.02
Total Liabilities	8.43	10.19	27.2	13.95	14.19	12.51
Common Stock	0.01	0.08	0.06	0.05	0.04	0.04
Additional Paid-In Capital	387.99	381.26	357.88	352.78	279.91	274.04
Retained Earnings	-350.25	-305.95	-281.55	-252.27	-221.23	-225.4
Shareholders' Equity	37.75	75.39	76.38	100.56	58.72	48.68
Total Liabilities & Equity	46.18	85.58	103.58	114.51	72.9	61.2
Total Debt	2.93	3.26	13.42	5.87	6.24	7
Net Cash (Debt)	-1.43	3.86	0.6	10.21	19.52	21.27
Net Cash Growth	-	541.53%	-94.10%	-47.68%	-8.26%	74.96%
Net Cash Per Share	-0.14	0.48	0.09	1.59	3.65	4.60
Filing Date Shares Outstanding	11.86	9.37	7.33	6.79	5.28	4.94
Total Common Shares Outstanding	11.86	9.35	7.02	6.78	5.15	4.81
Working Capital	0.01	9.24	5.78	19.29	30.92	34.24
Book Value Per Share	3.18	8.06	10.87	14.83	11.39	10.12
Tangible Book Value	1.76	10.82	5.02	22.89	33.75	36.35
Tangible Book Value Per Share	0.15	1.16	0.71	3.37	6.55	7.56
Machinery	-	7.46	11.18	-	10.53	10.1
Construction In Progress	-	-	-	-	0.02	0.49
Leasehold Improvements	-	1.44	3.38	-	2.96	2.81

Source: S&P Capital IQ. Standard template. Financial Sources.