Warrix Sport PCL
SET:WARRIX
Balance Sheet
Balance Sheet Decomposition
Warrix Sport PCL
Warrix Sport PCL
Balance Sheet
Warrix Sport PCL
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
0
|
0
|
562
|
325
|
116
|
|
| Cash |
0
|
0
|
0
|
325
|
116
|
|
| Cash Equivalents |
0
|
0
|
562
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
200
|
300
|
|
| Total Receivables |
93
|
123
|
323
|
334
|
495
|
|
| Accounts Receivables |
89
|
122
|
313
|
329
|
493
|
|
| Other Receivables |
3
|
1
|
10
|
6
|
3
|
|
| Inventory |
330
|
342
|
451
|
530
|
577
|
|
| Other Current Assets |
13
|
9
|
33
|
26
|
32
|
|
| Total Current Assets |
457
|
516
|
1 369
|
1 415
|
1 520
|
|
| PP&E Net |
152
|
66
|
141
|
266
|
231
|
|
| PP&E Gross |
152
|
66
|
141
|
266
|
231
|
|
| Accumulated Depreciation |
49
|
69
|
87
|
144
|
178
|
|
| Intangible Assets |
17
|
18
|
28
|
51
|
63
|
|
| Goodwill |
0
|
0
|
0
|
3
|
3
|
|
| Long-Term Investments |
0
|
0
|
200
|
51
|
48
|
|
| Other Long-Term Assets |
153
|
146
|
141
|
13
|
19
|
|
| Other Assets |
0
|
0
|
0
|
3
|
3
|
|
| Total Assets |
779
N/A
|
747
-4%
|
1 879
+152%
|
1 800
-4%
|
1 883
+5%
|
|
| Liabilities | ||||||
| Accounts Payable |
87
|
73
|
268
|
166
|
165
|
|
| Accrued Liabilities |
17
|
50
|
55
|
25
|
28
|
|
| Short-Term Debt |
339
|
383
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
24
|
27
|
17
|
26
|
35
|
|
| Other Current Liabilities |
34
|
17
|
31
|
46
|
43
|
|
| Total Current Liabilities |
501
|
549
|
370
|
262
|
272
|
|
| Long-Term Debt |
109
|
16
|
59
|
116
|
121
|
|
| Deferred Income Tax |
0
|
0
|
0
|
1
|
0
|
|
| Other Liabilities |
3
|
7
|
9
|
13
|
18
|
|
| Total Liabilities |
612
N/A
|
571
-7%
|
438
-23%
|
392
-11%
|
412
+5%
|
|
| Equity | ||||||
| Common Stock |
100
|
100
|
300
|
300
|
300
|
|
| Retained Earnings |
3
|
3
|
7
|
59
|
87
|
|
| Additional Paid In Capital |
0
|
0
|
1 007
|
1 007
|
1 007
|
|
| Treasury Stock |
0
|
0
|
0
|
46
|
67
|
|
| Other Equity |
64
|
72
|
127
|
88
|
144
|
|
| Total Equity |
167
N/A
|
175
+5%
|
1 440
+722%
|
1 407
-2%
|
1 471
+5%
|
|
| Total Liabilities & Equity |
779
N/A
|
747
-4%
|
1 879
+152%
|
1 800
-4%
|
1 883
+5%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
600
|
600
|
600
|
593
|
589
|
|