Twin Disc Inc
NASDAQ:TWIN
Balance Sheet
Balance Sheet Decomposition
Twin Disc Inc
Twin Disc Inc
Balance Sheet
Twin Disc Inc
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
7
|
6
|
9
|
12
|
16
|
20
|
14
|
13
|
19
|
20
|
16
|
21
|
25
|
23
|
18
|
16
|
15
|
12
|
11
|
12
|
13
|
13
|
20
|
16
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
14
|
13
|
19
|
20
|
16
|
21
|
25
|
23
|
18
|
16
|
15
|
12
|
11
|
12
|
13
|
13
|
20
|
16
|
|
| Cash Equivalents |
7
|
6
|
9
|
12
|
16
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
29
|
35
|
37
|
38
|
56
|
63
|
68
|
53
|
43
|
61
|
63
|
46
|
40
|
44
|
25
|
31
|
45
|
44
|
31
|
40
|
46
|
55
|
52
|
59
|
|
| Accounts Receivables |
29
|
35
|
37
|
38
|
56
|
63
|
68
|
53
|
43
|
61
|
63
|
46
|
40
|
44
|
25
|
31
|
45
|
44
|
31
|
40
|
46
|
55
|
52
|
59
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
45
|
43
|
49
|
49
|
65
|
76
|
98
|
92
|
73
|
99
|
103
|
103
|
98
|
80
|
67
|
66
|
84
|
126
|
121
|
115
|
127
|
132
|
130
|
152
|
|
| Other Current Assets |
9
|
9
|
7
|
12
|
14
|
14
|
16
|
15
|
13
|
15
|
15
|
19
|
18
|
23
|
15
|
16
|
15
|
20
|
12
|
25
|
19
|
20
|
17
|
20
|
|
| Total Current Assets |
90
|
93
|
102
|
110
|
151
|
173
|
196
|
174
|
148
|
195
|
197
|
189
|
180
|
170
|
125
|
129
|
159
|
202
|
174
|
192
|
205
|
220
|
220
|
247
|
|
| PP&E Net |
30
|
30
|
33
|
40
|
47
|
57
|
68
|
66
|
58
|
66
|
66
|
62
|
60
|
56
|
52
|
48
|
56
|
71
|
73
|
60
|
54
|
52
|
75
|
87
|
|
| PP&E Gross |
30
|
30
|
33
|
40
|
47
|
57
|
68
|
66
|
58
|
66
|
0
|
62
|
60
|
56
|
52
|
48
|
0
|
71
|
73
|
60
|
54
|
52
|
75
|
87
|
|
| Accumulated Depreciation |
84
|
89
|
93
|
95
|
96
|
100
|
109
|
108
|
108
|
121
|
0
|
124
|
131
|
128
|
134
|
139
|
0
|
141
|
146
|
140
|
139
|
138
|
180
|
194
|
|
| Intangible Assets |
5
|
2
|
3
|
3
|
10
|
9
|
10
|
8
|
6
|
6
|
5
|
3
|
3
|
2
|
2
|
2
|
2
|
25
|
19
|
18
|
13
|
13
|
13
|
13
|
|
| Goodwill |
12
|
13
|
13
|
13
|
15
|
17
|
19
|
18
|
16
|
18
|
13
|
13
|
14
|
13
|
5
|
3
|
3
|
26
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Long-Term Investments |
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
19
|
27
|
23
|
22
|
13
|
11
|
13
|
25
|
31
|
24
|
22
|
18
|
10
|
9
|
30
|
29
|
22
|
22
|
28
|
6
|
5
|
5
|
5
|
6
|
|
| Other Assets |
12
|
13
|
13
|
13
|
15
|
17
|
19
|
18
|
16
|
18
|
13
|
13
|
14
|
13
|
5
|
3
|
3
|
26
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Total Assets |
157
N/A
|
168
+7%
|
175
+4%
|
188
+8%
|
236
+26%
|
267
+13%
|
305
+14%
|
290
-5%
|
259
-11%
|
309
+19%
|
304
-2%
|
286
-6%
|
267
-6%
|
250
-6%
|
214
-14%
|
211
-1%
|
241
+14%
|
347
+44%
|
294
-15%
|
275
-6%
|
277
+0%
|
289
+5%
|
312
+8%
|
356
+14%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
13
|
16
|
17
|
18
|
28
|
29
|
38
|
25
|
24
|
38
|
24
|
21
|
22
|
21
|
15
|
21
|
29
|
32
|
26
|
31
|
29
|
37
|
33
|
39
|
|
| Accrued Liabilities |
22
|
25
|
35
|
35
|
44
|
40
|
42
|
35
|
26
|
30
|
39
|
25
|
21
|
26
|
16
|
18
|
33
|
24
|
25
|
32
|
33
|
38
|
38
|
69
|
|
| Short-Term Debt |
2
|
2
|
2
|
7
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3
|
3
|
3
|
3
|
1
|
2
|
2
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
2
|
5
|
3
|
3
|
3
|
3
|
4
|
|
| Other Current Liabilities |
0
|
0
|
0
|
3
|
4
|
9
|
8
|
6
|
10
|
12
|
0
|
14
|
10
|
6
|
6
|
6
|
0
|
18
|
12
|
13
|
17
|
23
|
27
|
14
|
|
| Total Current Liabilities |
40
|
46
|
57
|
66
|
80
|
80
|
90
|
70
|
63
|
84
|
67
|
64
|
57
|
57
|
36
|
45
|
62
|
75
|
67
|
79
|
81
|
100
|
100
|
126
|
|
| Long-Term Debt |
19
|
17
|
17
|
15
|
38
|
42
|
48
|
46
|
27
|
26
|
28
|
24
|
15
|
10
|
9
|
6
|
5
|
41
|
39
|
35
|
39
|
21
|
29
|
34
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
7
|
6
|
5
|
4
|
3
|
5
|
4
|
|
| Minority Interest |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
40
|
57
|
42
|
40
|
28
|
29
|
37
|
61
|
75
|
57
|
69
|
52
|
41
|
41
|
51
|
36
|
29
|
41
|
43
|
26
|
22
|
19
|
24
|
27
|
|
| Total Liabilities |
99
N/A
|
120
+22%
|
116
-3%
|
121
+4%
|
147
+21%
|
152
+3%
|
175
+15%
|
183
+5%
|
171
-7%
|
172
+1%
|
168
-2%
|
143
-15%
|
115
-19%
|
110
-4%
|
97
-12%
|
88
-10%
|
98
+12%
|
165
+68%
|
155
-6%
|
145
-6%
|
146
+0%
|
144
-1%
|
157
+9%
|
192
+22%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
12
|
12
|
12
|
11
|
12
|
13
|
15
|
13
|
11
|
11
|
13
|
13
|
12
|
12
|
12
|
10
|
12
|
45
|
43
|
41
|
43
|
43
|
42
|
42
|
|
| Retained Earnings |
88
|
81
|
84
|
89
|
102
|
121
|
142
|
150
|
147
|
163
|
184
|
184
|
184
|
191
|
176
|
169
|
179
|
197
|
157
|
127
|
135
|
120
|
130
|
125
|
|
| Treasury Stock |
18
|
18
|
17
|
16
|
15
|
15
|
30
|
30
|
28
|
25
|
27
|
29
|
28
|
28
|
27
|
24
|
24
|
21
|
19
|
15
|
15
|
13
|
10
|
7
|
|
| Other Equity |
23
|
27
|
21
|
18
|
9
|
5
|
2
|
26
|
42
|
11
|
35
|
26
|
16
|
36
|
44
|
33
|
24
|
38
|
41
|
23
|
32
|
6
|
7
|
4
|
|
| Total Equity |
59
N/A
|
48
-18%
|
59
+23%
|
67
+14%
|
89
+33%
|
115
+29%
|
130
+12%
|
107
-17%
|
89
-17%
|
137
+55%
|
136
-1%
|
143
+5%
|
152
+6%
|
140
-8%
|
117
-16%
|
123
+5%
|
143
+16%
|
182
+27%
|
139
-23%
|
130
-7%
|
131
+0%
|
145
+11%
|
155
+7%
|
164
+6%
|
|
| Total Liabilities & Equity |
157
N/A
|
168
+7%
|
175
+4%
|
188
+8%
|
236
+26%
|
267
+13%
|
305
+14%
|
290
-5%
|
259
-11%
|
309
+19%
|
304
-2%
|
286
-6%
|
267
-6%
|
250
-6%
|
214
-14%
|
211
-1%
|
241
+14%
|
347
+44%
|
294
-15%
|
275
-6%
|
277
+0%
|
289
+5%
|
312
+8%
|
356
+14%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
11
|
11
|
11
|
12
|
12
|
12
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
13
|
13
|
14
|
14
|
14
|
14
|
14
|
|