Watkin Jones PLC
LSE:WJG
Balance Sheet
Balance Sheet Decomposition
Watkin Jones PLC
Watkin Jones PLC
Balance Sheet
Watkin Jones PLC
| Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||
| Cash & Cash Equivalents |
7
|
26
|
59
|
47
|
65
|
107
|
116
|
135
|
136
|
111
|
72
|
97
|
80
|
|
| Cash |
7
|
26
|
59
|
47
|
65
|
107
|
116
|
135
|
136
|
111
|
72
|
97
|
80
|
|
| Short-Term Investments |
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
15
|
33
|
20
|
15
|
35
|
26
|
35
|
58
|
36
|
75
|
105
|
66
|
70
|
|
| Accounts Receivables |
7
|
17
|
10
|
10
|
13
|
26
|
35
|
58
|
31
|
71
|
95
|
61
|
64
|
|
| Other Receivables |
8
|
16
|
10
|
6
|
23
|
0
|
0
|
0
|
5
|
4
|
10
|
5
|
6
|
|
| Inventory |
134
|
92
|
120
|
128
|
125
|
133
|
134
|
126
|
128
|
147
|
124
|
94
|
87
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
11
|
8
|
10
|
6
|
6
|
|
| Total Current Assets |
157
|
152
|
200
|
192
|
227
|
266
|
289
|
325
|
306
|
337
|
311
|
263
|
243
|
|
| PP&E Net |
5
|
5
|
5
|
2
|
5
|
129
|
121
|
114
|
107
|
34
|
31
|
28
|
21
|
|
| PP&E Gross |
5
|
5
|
5
|
2
|
5
|
0
|
121
|
114
|
107
|
34
|
31
|
28
|
21
|
|
| Accumulated Depreciation |
3
|
2
|
3
|
2
|
3
|
0
|
9
|
11
|
12
|
65
|
69
|
71
|
78
|
|
| Intangible Assets |
0
|
0
|
0
|
6
|
5
|
14
|
4
|
4
|
3
|
2
|
2
|
1
|
1
|
|
| Goodwill |
3
|
3
|
0
|
10
|
10
|
0
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|
| Long-Term Investments |
8
|
9
|
8
|
8
|
5
|
4
|
4
|
4
|
1
|
1
|
1
|
9
|
15
|
|
| Other Long-Term Assets |
1
|
1
|
2
|
0
|
0
|
3
|
4
|
3
|
4
|
2
|
16
|
21
|
23
|
|
| Other Assets |
3
|
3
|
0
|
10
|
10
|
0
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|
| Total Assets |
175
N/A
|
170
-3%
|
214
+26%
|
218
+2%
|
252
+15%
|
416
+66%
|
432
+4%
|
460
+6%
|
431
-6%
|
387
-10%
|
372
-4%
|
332
-11%
|
312
-6%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
40
|
45
|
52
|
49
|
48
|
84
|
54
|
76
|
61
|
52
|
182
|
60
|
137
|
|
| Accrued Liabilities |
5
|
7
|
12
|
7
|
10
|
0
|
15
|
14
|
17
|
36
|
18
|
25
|
28
|
|
| Short-Term Debt |
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
10
|
1
|
10
|
9
|
2
|
7
|
8
|
7
|
11
|
6
|
8
|
8
|
8
|
|
| Other Current Liabilities |
3
|
7
|
13
|
41
|
39
|
22
|
25
|
24
|
21
|
19
|
27
|
17
|
28
|
|
| Total Current Liabilities |
59
|
59
|
87
|
112
|
99
|
113
|
101
|
120
|
109
|
113
|
134
|
109
|
118
|
|
| Long-Term Debt |
33
|
15
|
10
|
0
|
23
|
162
|
169
|
167
|
130
|
71
|
66
|
47
|
35
|
|
| Deferred Income Tax |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
2
|
5
|
3
|
2
|
2
|
0
|
0
|
4
|
5
|
26
|
41
|
44
|
34
|
|
| Total Liabilities |
94
N/A
|
79
-15%
|
101
+28%
|
115
+14%
|
125
+9%
|
276
+121%
|
271
-2%
|
292
+8%
|
246
-16%
|
210
-15%
|
242
+15%
|
199
-17%
|
187
-6%
|
|
| Equity | ||||||||||||||
| Common Stock |
1
|
1
|
1
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
74
|
83
|
106
|
15
|
39
|
52
|
73
|
80
|
97
|
89
|
42
|
45
|
38
|
|
| Additional Paid In Capital |
6
|
6
|
6
|
85
|
85
|
85
|
85
|
85
|
85
|
85
|
85
|
85
|
85
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Total Equity |
81
N/A
|
91
+12%
|
113
+25%
|
103
-9%
|
126
+23%
|
140
+11%
|
161
+15%
|
168
+4%
|
185
+10%
|
177
-4%
|
130
-27%
|
133
+2%
|
125
-6%
|
|
| Total Liabilities & Equity |
175
N/A
|
170
-3%
|
214
+26%
|
218
+2%
|
252
+15%
|
416
+66%
|
432
+4%
|
460
+6%
|
431
-6%
|
387
-10%
|
372
-4%
|
332
-11%
|
312
-6%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
255
|
255
|
255
|
255
|
255
|
255
|
256
|
256
|
256
|
256
|
256
|
257
|
257
|
|