Whoosh Holding PAO
MOEX:WUSH
Balance Sheet
Balance Sheet Decomposition
Whoosh Holding PAO
Whoosh Holding PAO
Balance Sheet
Whoosh Holding PAO
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
37
|
29
|
392
|
2 726
|
3 161
|
3 581
|
|
| Cash |
37
|
28
|
391
|
2 706
|
3 154
|
3 575
|
|
| Cash Equivalents |
0
|
2
|
2
|
20
|
7
|
5
|
|
| Short-Term Investments |
0
|
0
|
0
|
159
|
131
|
181
|
|
| Total Receivables |
1
|
1
|
13
|
393
|
318
|
369
|
|
| Accounts Receivables |
0
|
1
|
11
|
316
|
77
|
225
|
|
| Other Receivables |
1
|
0
|
1
|
77
|
241
|
144
|
|
| Inventory |
82
|
26
|
331
|
521
|
1 399
|
1 915
|
|
| Other Current Assets |
5
|
8
|
448
|
108
|
366
|
563
|
|
| Total Current Assets |
125
|
63
|
1 183
|
3 907
|
5 376
|
6 609
|
|
| PP&E Net |
40
|
265
|
2 534
|
6 604
|
11 269
|
14 008
|
|
| PP&E Gross |
40
|
265
|
2 534
|
6 604
|
11 269
|
14 008
|
|
| Accumulated Depreciation |
2
|
78
|
612
|
1 727
|
3 233
|
5 584
|
|
| Intangible Assets |
15
|
17
|
12
|
23
|
70
|
277
|
|
| Long-Term Investments |
0
|
0
|
0
|
23
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
980
|
1 418
|
891
|
1 358
|
1 026
|
|
| Total Assets |
180
N/A
|
1 326
+636%
|
5 147
+288%
|
11 448
+122%
|
18 073
+58%
|
21 919
+21%
|
|
| Liabilities | |||||||
| Accounts Payable |
1
|
8
|
15
|
160
|
124
|
82
|
|
| Accrued Liabilities |
1
|
4
|
17
|
43
|
70
|
145
|
|
| Short-Term Debt |
0
|
146
|
0
|
4
|
134
|
3 699
|
|
| Current Portion of Long-Term Debt |
1
|
306
|
1 104
|
1 723
|
2 250
|
1 042
|
|
| Other Current Liabilities |
156
|
53
|
29
|
49
|
231
|
372
|
|
| Total Current Liabilities |
159
|
517
|
1 164
|
1 979
|
2 808
|
5 339
|
|
| Long-Term Debt |
0
|
599
|
1 578
|
4 510
|
9 249
|
9 110
|
|
| Deferred Income Tax |
0
|
0
|
0
|
21
|
182
|
190
|
|
| Other Liabilities |
0
|
0
|
0
|
69
|
101
|
1
|
|
| Total Liabilities |
159
N/A
|
1 117
+603%
|
2 742
+146%
|
6 579
+140%
|
12 340
+88%
|
14 640
+19%
|
|
| Equity | |||||||
| Common Stock |
0
|
0
|
0
|
1
|
1
|
1
|
|
| Retained Earnings |
21
|
134
|
1 831
|
1 621
|
2 420
|
4 171
|
|
| Additional Paid In Capital |
0
|
75
|
575
|
2 680
|
2 680
|
2 680
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
575
|
575
|
787
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
36
|
318
|
|
| Other Equity |
0
|
0
|
0
|
8
|
93
|
43
|
|
| Total Equity |
21
N/A
|
209
+880%
|
2 406
+1 050%
|
4 869
+102%
|
5 733
+18%
|
7 279
+27%
|
|
| Total Liabilities & Equity |
180
N/A
|
1 326
+636%
|
5 147
+288%
|
11 448
+122%
|
18 073
+58%
|
21 919
+21%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
100
|
100
|
100
|
111
|
111
|
110
|
|