WAG Payment Solutions PLC
LSE:WPS
Balance Sheet
Balance Sheet Decomposition
WAG Payment Solutions PLC
WAG Payment Solutions PLC
Balance Sheet
WAG Payment Solutions PLC
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
41
|
60
|
118
|
224
|
146
|
90
|
0
|
|
| Cash |
40
|
60
|
118
|
224
|
146
|
90
|
0
|
|
| Cash Equivalents |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
159
|
238
|
228
|
292
|
364
|
380
|
355
|
|
| Accounts Receivables |
138
|
176
|
175
|
210
|
254
|
286
|
274
|
|
| Other Receivables |
20
|
61
|
53
|
82
|
110
|
94
|
80
|
|
| Inventory |
4
|
7
|
5
|
10
|
20
|
15
|
15
|
|
| Other Current Assets |
7
|
17
|
11
|
17
|
20
|
22
|
20
|
|
| Total Current Assets |
210
|
322
|
362
|
542
|
550
|
508
|
497
|
|
| PP&E Net |
38
|
46
|
42
|
43
|
53
|
78
|
75
|
|
| PP&E Gross |
38
|
46
|
42
|
43
|
53
|
78
|
75
|
|
| Accumulated Depreciation |
12
|
19
|
21
|
26
|
30
|
35
|
41
|
|
| Intangible Assets |
16
|
61
|
68
|
88
|
131
|
266
|
251
|
|
| Goodwill |
26
|
105
|
104
|
105
|
137
|
266
|
267
|
|
| Note Receivable |
0
|
2
|
2
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
1
|
0
|
13
|
30
|
12
|
11
|
|
| Other Long-Term Assets |
3
|
8
|
10
|
11
|
14
|
14
|
16
|
|
| Other Assets |
26
|
105
|
104
|
105
|
137
|
266
|
267
|
|
| Total Assets |
294
N/A
|
545
+85%
|
586
+8%
|
803
+37%
|
915
+14%
|
1 144
+25%
|
1 117
-2%
|
|
| Liabilities | ||||||||
| Accounts Payable |
150
|
214
|
237
|
261
|
333
|
303
|
316
|
|
| Accrued Liabilities |
3
|
11
|
8
|
11
|
9
|
15
|
22
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
35
|
45
|
44
|
21
|
26
|
118
|
120
|
|
| Other Current Liabilities |
22
|
34
|
67
|
49
|
64
|
91
|
76
|
|
| Total Current Liabilities |
210
|
303
|
357
|
342
|
432
|
528
|
535
|
|
| Long-Term Debt |
31
|
140
|
136
|
150
|
131
|
311
|
282
|
|
| Deferred Income Tax |
0
|
5
|
4
|
5
|
9
|
29
|
26
|
|
| Minority Interest |
0
|
32
|
34
|
9
|
4
|
6
|
0
|
|
| Other Liabilities |
2
|
47
|
25
|
21
|
28
|
14
|
12
|
|
| Total Liabilities |
243
N/A
|
528
+117%
|
556
+5%
|
527
-5%
|
603
+14%
|
888
+47%
|
855
-4%
|
|
| Equity | ||||||||
| Common Stock |
4
|
4
|
4
|
38
|
8
|
8
|
8
|
|
| Retained Earnings |
43
|
9
|
27
|
42
|
291
|
241
|
251
|
|
| Additional Paid In Capital |
3
|
3
|
3
|
195
|
3
|
3
|
3
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
15
|
15
|
|
| Other Equity |
1
|
1
|
4
|
1
|
10
|
20
|
16
|
|
| Total Equity |
51
N/A
|
17
-67%
|
30
+75%
|
276
+820%
|
312
+13%
|
256
-18%
|
262
+2%
|
|
| Total Liabilities & Equity |
294
N/A
|
545
+85%
|
586
+8%
|
803
+37%
|
915
+14%
|
1 144
+25%
|
1 117
-2%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
689
|
689
|
689
|
689
|
689
|
689
|
690
|
|