Northwest Pipe Co
NASDAQ:NWPX
Balance Sheet
Balance Sheet Decomposition
Northwest Pipe Co
Northwest Pipe Co
Balance Sheet
Northwest Pipe Co
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
10
|
22
|
44
|
7
|
31
|
38
|
3
|
4
|
4
|
5
|
2
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
10
|
22
|
44
|
7
|
31
|
38
|
3
|
4
|
4
|
5
|
2
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
103
|
94
|
125
|
139
|
149
|
173
|
145
|
83
|
127
|
108
|
115
|
124
|
109
|
74
|
69
|
74
|
109
|
129
|
120
|
160
|
193
|
168
|
170
|
169
|
|
| Accounts Receivables |
103
|
91
|
125
|
138
|
143
|
170
|
141
|
76
|
112
|
108
|
115
|
123
|
104
|
70
|
69
|
74
|
109
|
129
|
120
|
160
|
193
|
168
|
170
|
169
|
|
| Other Receivables |
0
|
3
|
0
|
2
|
6
|
3
|
4
|
7
|
15
|
0
|
0
|
1
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
48
|
44
|
61
|
51
|
79
|
63
|
96
|
75
|
81
|
107
|
114
|
110
|
73
|
30
|
19
|
17
|
39
|
31
|
29
|
60
|
71
|
91
|
80
|
74
|
|
| Other Current Assets |
5
|
4
|
4
|
6
|
5
|
8
|
21
|
22
|
9
|
12
|
8
|
9
|
13
|
2
|
39
|
7
|
5
|
4
|
5
|
6
|
11
|
9
|
7
|
6
|
|
| Total Current Assets |
156
|
142
|
190
|
196
|
238
|
244
|
262
|
180
|
217
|
227
|
236
|
244
|
195
|
115
|
149
|
141
|
160
|
195
|
192
|
228
|
279
|
272
|
262
|
251
|
|
| PP&E Net |
105
|
111
|
117
|
117
|
161
|
180
|
164
|
163
|
154
|
153
|
153
|
143
|
133
|
132
|
82
|
79
|
103
|
107
|
141
|
220
|
226
|
232
|
238
|
244
|
|
| PP&E Gross |
105
|
111
|
117
|
117
|
161
|
180
|
164
|
163
|
154
|
153
|
153
|
143
|
133
|
132
|
82
|
79
|
103
|
107
|
141
|
220
|
226
|
232
|
238
|
244
|
|
| Accumulated Depreciation |
25
|
28
|
34
|
38
|
41
|
46
|
50
|
54
|
79
|
87
|
98
|
89
|
84
|
87
|
70
|
74
|
77
|
86
|
97
|
107
|
118
|
126
|
139
|
153
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
11
|
39
|
35
|
31
|
27
|
23
|
|
| Goodwill |
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
21
|
21
|
26
|
5
|
0
|
0
|
0
|
0
|
0
|
23
|
54
|
56
|
56
|
56
|
56
|
|
| Other Long-Term Assets |
5
|
6
|
7
|
3
|
5
|
8
|
23
|
27
|
23
|
13
|
13
|
21
|
19
|
12
|
11
|
11
|
8
|
7
|
7
|
7
|
6
|
7
|
6
|
5
|
|
| Other Assets |
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
21
|
21
|
26
|
5
|
0
|
0
|
0
|
0
|
0
|
23
|
54
|
56
|
56
|
56
|
56
|
|
| Total Assets |
287
N/A
|
280
-2%
|
335
+20%
|
339
+1%
|
425
+25%
|
454
+7%
|
470
+4%
|
391
-17%
|
415
+6%
|
413
0%
|
422
+2%
|
434
+3%
|
352
-19%
|
259
-26%
|
242
-7%
|
230
-5%
|
271
+18%
|
310
+14%
|
373
+20%
|
548
+47%
|
601
+10%
|
598
-1%
|
590
-1%
|
580
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
31
|
24
|
45
|
29
|
51
|
42
|
34
|
30
|
29
|
20
|
21
|
22
|
16
|
5
|
5
|
8
|
20
|
16
|
13
|
32
|
27
|
31
|
28
|
22
|
|
| Accrued Liabilities |
6
|
5
|
7
|
8
|
10
|
12
|
11
|
12
|
11
|
18
|
23
|
10
|
9
|
16
|
11
|
7
|
8
|
13
|
19
|
29
|
35
|
31
|
31
|
30
|
|
| Short-Term Debt |
0
|
29
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
12
|
12
|
9
|
10
|
6
|
7
|
6
|
9
|
9
|
9
|
8
|
2
|
0
|
0
|
0
|
0
|
0
|
8
|
1
|
11
|
12
|
5
|
5
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
3
|
18
|
10
|
15
|
9
|
16
|
8
|
3
|
1
|
2
|
3
|
4
|
12
|
6
|
3
|
18
|
21
|
11
|
9
|
|
| Total Current Liabilities |
38
|
71
|
92
|
46
|
71
|
62
|
70
|
58
|
64
|
56
|
69
|
48
|
30
|
22
|
19
|
17
|
32
|
42
|
46
|
64
|
91
|
96
|
75
|
67
|
|
| Long-Term Debt |
76
|
36
|
60
|
95
|
91
|
93
|
114
|
52
|
102
|
86
|
63
|
94
|
46
|
1
|
1
|
1
|
12
|
1
|
7
|
89
|
86
|
60
|
41
|
14
|
|
| Deferred Income Tax |
18
|
20
|
23
|
24
|
30
|
34
|
27
|
28
|
15
|
21
|
15
|
12
|
14
|
5
|
1
|
1
|
0
|
4
|
13
|
11
|
11
|
11
|
8
|
12
|
|
| Other Liabilities |
28
|
21
|
17
|
14
|
2
|
8
|
7
|
8
|
9
|
10
|
16
|
17
|
17
|
14
|
12
|
11
|
9
|
15
|
38
|
101
|
95
|
90
|
91
|
92
|
|
| Total Liabilities |
160
N/A
|
148
-7%
|
191
+29%
|
179
-6%
|
194
+8%
|
197
+2%
|
218
+10%
|
145
-33%
|
189
+30%
|
173
-8%
|
163
-6%
|
172
+5%
|
106
-38%
|
42
-61%
|
32
-23%
|
30
-7%
|
53
+75%
|
62
+18%
|
103
+67%
|
264
+156%
|
283
+7%
|
258
-9%
|
216
-16%
|
185
-14%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
89
|
93
|
105
|
119
|
135
|
156
|
149
|
142
|
121
|
133
|
149
|
149
|
131
|
101
|
92
|
82
|
101
|
129
|
148
|
160
|
191
|
212
|
246
|
282
|
|
| Additional Paid In Capital |
40
|
40
|
41
|
43
|
97
|
102
|
106
|
107
|
108
|
109
|
112
|
115
|
117
|
118
|
119
|
120
|
119
|
121
|
123
|
125
|
128
|
129
|
128
|
113
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
2
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
|
| Total Equity |
127
N/A
|
132
+4%
|
144
+9%
|
160
+11%
|
231
+45%
|
256
+11%
|
253
-1%
|
246
-2%
|
226
-8%
|
240
+6%
|
259
+8%
|
262
+1%
|
246
-6%
|
218
-11%
|
209
-4%
|
200
-4%
|
219
+9%
|
248
+14%
|
270
+9%
|
283
+5%
|
318
+12%
|
340
+7%
|
374
+10%
|
395
+6%
|
|
| Total Liabilities & Equity |
287
N/A
|
280
-2%
|
335
+20%
|
339
+1%
|
425
+25%
|
454
+7%
|
470
+4%
|
391
-17%
|
415
+6%
|
413
0%
|
422
+2%
|
434
+3%
|
352
-19%
|
259
-26%
|
242
-7%
|
230
-5%
|
271
+18%
|
310
+14%
|
373
+20%
|
548
+47%
|
601
+10%
|
598
-1%
|
590
-1%
|
580
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
7
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|