Kitwave Group PLC
LSE:KITW
Balance Sheet
Balance Sheet Decomposition
Kitwave Group PLC
Kitwave Group PLC
Balance Sheet
Kitwave Group PLC
| Apr-2018 | Apr-2019 | Oct-2020 | Oct-2021 | Oct-2022 | Oct-2023 | Oct-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
1
|
1
|
0
|
5
|
6
|
1
|
4
|
|
| Cash |
1
|
1
|
0
|
5
|
6
|
1
|
4
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
41
|
44
|
37
|
46
|
49
|
52
|
72
|
|
| Accounts Receivables |
41
|
44
|
34
|
44
|
47
|
51
|
71
|
|
| Other Receivables |
0
|
0
|
2
|
2
|
2
|
1
|
2
|
|
| Inventory |
31
|
33
|
23
|
26
|
32
|
35
|
48
|
|
| Other Current Assets |
8
|
8
|
8
|
7
|
9
|
11
|
19
|
|
| Total Current Assets |
82
|
86
|
68
|
84
|
95
|
100
|
143
|
|
| PP&E Net |
9
|
10
|
30
|
33
|
39
|
46
|
80
|
|
| PP&E Gross |
9
|
10
|
30
|
33
|
39
|
46
|
80
|
|
| Accumulated Depreciation |
7
|
8
|
17
|
22
|
28
|
34
|
31
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
1
|
5
|
31
|
|
| Goodwill |
27
|
27
|
31
|
31
|
44
|
59
|
106
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
27
|
27
|
31
|
31
|
44
|
59
|
106
|
|
| Total Assets |
118
N/A
|
123
+5%
|
130
+5%
|
149
+15%
|
180
+21%
|
210
+17%
|
359
+71%
|
|
| Liabilities | ||||||||
| Accounts Payable |
45
|
43
|
30
|
37
|
44
|
46
|
70
|
|
| Accrued Liabilities |
2
|
3
|
7
|
8
|
10
|
11
|
12
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
27
|
27
|
23
|
19
|
26
|
13
|
38
|
|
| Other Current Liabilities |
3
|
5
|
5
|
3
|
5
|
7
|
21
|
|
| Total Current Liabilities |
76
|
77
|
65
|
67
|
84
|
77
|
141
|
|
| Long-Term Debt |
37
|
39
|
59
|
20
|
23
|
46
|
83
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
1
|
2
|
10
|
|
| Other Liabilities |
7
|
7
|
5
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
121
N/A
|
123
+2%
|
130
+6%
|
87
-33%
|
108
+24%
|
125
+16%
|
235
+88%
|
|
| Equity | ||||||||
| Common Stock |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
16
|
13
|
13
|
3
|
7
|
20
|
30
|
|
| Additional Paid In Capital |
13
|
13
|
13
|
64
|
64
|
64
|
94
|
|
| Total Equity |
3
N/A
|
0
N/A
|
0
N/A
|
62
N/A
|
72
+17%
|
84
+17%
|
125
+47%
|
|
| Total Liabilities & Equity |
118
N/A
|
123
+5%
|
130
+5%
|
149
+15%
|
180
+21%
|
210
+17%
|
359
+71%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
70
|
70
|
70
|
70
|
70
|
70
|
80
|
|