Earlyworks Co Ltd
NASDAQ:ELWS
Balance Sheet
Balance Sheet Decomposition
Earlyworks Co Ltd
Earlyworks Co Ltd
Balance Sheet
Earlyworks Co Ltd
| Apr-2021 | Apr-2022 | Apr-2023 | Apr-2024 | Apr-2025 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
364
|
657
|
178
|
435
|
102
|
|
| Cash |
364
|
657
|
178
|
435
|
102
|
|
| Short-Term Investments |
0
|
0
|
0
|
100
|
0
|
|
| Total Receivables |
41
|
72
|
50
|
81
|
26
|
|
| Accounts Receivables |
41
|
72
|
6
|
79
|
26
|
|
| Other Receivables |
0
|
0
|
44
|
2
|
0
|
|
| Other Current Assets |
5
|
9
|
7
|
11
|
13
|
|
| Total Current Assets |
410
|
739
|
235
|
530
|
143
|
|
| PP&E Net |
6
|
13
|
6
|
13
|
4
|
|
| PP&E Gross |
6
|
13
|
6
|
13
|
4
|
|
| Accumulated Depreciation |
0
|
0
|
1
|
2
|
3
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
11
|
|
| Long-Term Investments |
5
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
17
|
1
|
213
|
32
|
32
|
|
| Total Assets |
437
N/A
|
752
+72%
|
453
-40%
|
576
+27%
|
191
-67%
|
|
| Liabilities | ||||||
| Accounts Payable |
0
|
0
|
0
|
34
|
12
|
|
| Accrued Liabilities |
35
|
60
|
48
|
72
|
54
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
11
|
12
|
124
|
119
|
15
|
|
| Other Current Liabilities |
11
|
40
|
4
|
2
|
1
|
|
| Total Current Liabilities |
56
|
111
|
176
|
193
|
83
|
|
| Long-Term Debt |
58
|
46
|
68
|
49
|
34
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
3
|
0
|
3
|
0
|
|
| Total Liabilities |
114
N/A
|
161
+41%
|
245
+52%
|
245
+0%
|
116
-52%
|
|
| Equity | ||||||
| Common Stock |
235
|
335
|
100
|
50
|
50
|
|
| Retained Earnings |
666
|
1 268
|
1 594
|
1 930
|
2 186
|
|
| Additional Paid In Capital |
755
|
1 525
|
1 702
|
2 210
|
2 210
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
323
N/A
|
591
+83%
|
209
-65%
|
331
+59%
|
74
-78%
|
|
| Total Liabilities & Equity |
437
N/A
|
752
+72%
|
453
-40%
|
576
+27%
|
191
-67%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
15
|
15
|
15
|
15
|
15
|
|