360 One Wam Ltd
NSE:360ONE
Balance Sheet
Balance Sheet Decomposition
360 One Wam Ltd
360 One Wam Ltd
Balance Sheet
360 One Wam Ltd
| Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
1 123
|
2 180
|
9 606
|
5 263
|
1 646
|
6 812
|
3 867
|
4 886
|
5 095
|
6 382
|
10 916
|
|
| Cash |
1 116
|
1 273
|
6 689
|
2 558
|
1 246
|
0
|
0
|
0
|
0
|
1 954
|
3 514
|
|
| Cash Equivalents |
7
|
907
|
2 917
|
2 705
|
400
|
6 812
|
3 867
|
4 886
|
5 095
|
4 427
|
7 402
|
|
| Total Receivables |
581
|
867
|
5 464
|
5 210
|
7 597
|
4 803
|
4 548
|
6 849
|
6 691
|
6 823
|
8 526
|
|
| Accounts Receivables |
581
|
867
|
3 268
|
1 953
|
2 984
|
2 807
|
2 613
|
3 025
|
3 677
|
3 693
|
4 640
|
|
| Other Receivables |
0
|
0
|
2 196
|
3 257
|
4 613
|
1 996
|
1 935
|
3 824
|
3 014
|
3 130
|
3 886
|
|
| Inventory |
2 138
|
0
|
0
|
0
|
198
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
35
|
46
|
75
|
178
|
500
|
766
|
1 363
|
653
|
1 024
|
1 141
|
1 169
|
|
| Total Current Assets |
3 877
|
3 093
|
15 145
|
10 651
|
9 941
|
12 381
|
9 778
|
12 388
|
12 810
|
12 391
|
17 097
|
|
| PP&E Net |
55
|
107
|
235
|
484
|
2 351
|
3 337
|
3 146
|
2 930
|
3 181
|
3 566
|
3 500
|
|
| PP&E Gross |
55
|
107
|
235
|
484
|
2 351
|
3 337
|
3 146
|
0
|
0
|
3 566
|
3 500
|
|
| Accumulated Depreciation |
74
|
98
|
140
|
94
|
270
|
397
|
539
|
0
|
0
|
1 006
|
1 205
|
|
| Intangible Assets |
20
|
34
|
42
|
39
|
871
|
877
|
1 516
|
1 499
|
1 833
|
2 294
|
3 516
|
|
| Goodwill |
333
|
340
|
288
|
0
|
1 879
|
1 879
|
3 734
|
3 734
|
4 176
|
4 176
|
6 679
|
|
| Note Receivable |
159
|
1 184
|
36 588
|
70 562
|
49 668
|
36 321
|
37 208
|
39 170
|
49 101
|
63 688
|
84 006
|
|
| Long-Term Investments |
487
|
9 884
|
22 520
|
13 708
|
31 957
|
71 242
|
28 290
|
44 568
|
40 224
|
64 668
|
82 577
|
|
| Other Long-Term Assets |
132
|
51
|
133
|
170
|
174
|
2 905
|
2 037
|
3 133
|
416
|
113
|
81
|
|
| Other Assets |
336
|
342
|
1 341
|
51
|
2 841
|
3 200
|
5 425
|
3 755
|
4 357
|
4 468
|
6 911
|
|
| Total Assets |
5 068
N/A
|
14 695
+190%
|
76 004
+417%
|
95 666
+26%
|
97 802
+2%
|
130 263
+33%
|
87 400
-33%
|
107 441
+23%
|
111 921
+4%
|
151 189
+35%
|
197 687
+31%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
49
|
76
|
12
|
1 246
|
515
|
694
|
883
|
1 763
|
1 356
|
1 606
|
2 026
|
|
| Accrued Liabilities |
27
|
94
|
568
|
1 335
|
2 321
|
2 876
|
3 651
|
1
|
2
|
0
|
0
|
|
| Short-Term Debt |
1 499
|
910
|
33 971
|
0
|
0
|
1 623
|
505
|
9 531
|
7 434
|
4 523
|
4 276
|
|
| Current Portion of Long-Term Debt |
3
|
5
|
2 647
|
47 177
|
27 196
|
34 439
|
17 899
|
35 313
|
39 794
|
48 151
|
75 830
|
|
| Other Current Liabilities |
28
|
19
|
2 543
|
3 484
|
1 414
|
2 698
|
3 631
|
5 333
|
4 407
|
4 166
|
4 818
|
|
| Total Current Liabilities |
1 606
|
1 104
|
39 741
|
53 242
|
31 446
|
42 330
|
26 569
|
51 941
|
52 993
|
58 446
|
86 951
|
|
| Long-Term Debt |
517
|
516
|
19 830
|
22 486
|
33 949
|
54 296
|
28 986
|
22 436
|
26 028
|
42 045
|
31 496
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
278
|
323
|
341
|
672
|
246
|
733
|
879
|
|
| Minority Interest |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
0
|
0
|
|
| Other Liabilities |
1 023
|
782
|
1 191
|
1 309
|
3 026
|
3 398
|
3 225
|
2 158
|
1 389
|
15 467
|
7 710
|
|
| Total Liabilities |
3 151
N/A
|
2 403
-24%
|
60 762
+2 429%
|
77 037
+27%
|
68 698
-11%
|
100 348
+46%
|
59 122
-41%
|
77 206
+31%
|
80 701
+5%
|
116 691
+45%
|
127 036
+9%
|
|
| Equity | ||||||||||||
| Common Stock |
117
|
148
|
156
|
161
|
170
|
174
|
176
|
177
|
356
|
359
|
393
|
|
| Retained Earnings |
1 594
|
2 904
|
4 874
|
7 668
|
10 580
|
10 478
|
8 052
|
9 231
|
9 645
|
11 744
|
19 702
|
|
| Additional Paid In Capital |
209
|
9 200
|
10 202
|
10 692
|
18 124
|
18 804
|
19 216
|
19 835
|
19 931
|
20 769
|
48 363
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
3
|
41
|
9
|
108
|
230
|
458
|
834
|
993
|
1 288
|
1 626
|
2 193
|
|
| Total Equity |
1 918
N/A
|
12 293
+541%
|
15 242
+24%
|
18 629
+22%
|
29 104
+56%
|
29 915
+3%
|
28 278
-5%
|
30 235
+7%
|
31 220
+3%
|
34 497
+10%
|
70 651
+105%
|
|
| Total Liabilities & Equity |
5 068
N/A
|
14 695
+190%
|
76 004
+417%
|
95 666
+26%
|
97 802
+2%
|
130 263
+33%
|
87 400
-33%
|
107 441
+23%
|
111 921
+4%
|
151 189
+35%
|
197 687
+31%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
234
|
296
|
312
|
319
|
338
|
349
|
352
|
355
|
356
|
359
|
393
|
|