OneWater Marine Inc
NASDAQ:ONEW
Balance Sheet
Balance Sheet Decomposition
OneWater Marine Inc
OneWater Marine Inc
Balance Sheet
OneWater Marine Inc
| Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
10
|
15
|
11
|
66
|
63
|
42
|
85
|
17
|
52
|
|
| Cash |
10
|
15
|
11
|
66
|
63
|
42
|
85
|
17
|
52
|
|
| Total Receivables |
6
|
11
|
15
|
19
|
29
|
58
|
113
|
73
|
61
|
|
| Accounts Receivables |
6
|
11
|
15
|
19
|
29
|
58
|
113
|
73
|
61
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
115
|
184
|
277
|
150
|
144
|
373
|
610
|
591
|
540
|
|
| Other Current Assets |
1
|
2
|
10
|
17
|
46
|
94
|
74
|
96
|
66
|
|
| Total Current Assets |
132
|
213
|
314
|
252
|
281
|
567
|
882
|
777
|
719
|
|
| PP&E Net |
9
|
19
|
16
|
18
|
156
|
234
|
217
|
232
|
221
|
|
| PP&E Gross |
9
|
19
|
16
|
18
|
156
|
234
|
217
|
232
|
221
|
|
| Accumulated Depreciation |
2
|
3
|
5
|
9
|
14
|
22
|
30
|
44
|
59
|
|
| Intangible Assets |
35
|
48
|
61
|
61
|
85
|
307
|
212
|
205
|
130
|
|
| Goodwill |
82
|
96
|
113
|
113
|
169
|
379
|
337
|
337
|
259
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
13
|
30
|
12
|
41
|
39
|
75
|
|
| Other Assets |
82
|
96
|
113
|
113
|
169
|
379
|
337
|
337
|
259
|
|
| Total Assets |
258
N/A
|
375
+45%
|
505
+34%
|
458
-9%
|
721
+57%
|
1 497
+108%
|
1 689
+13%
|
1 590
-6%
|
1 404
-12%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
7
|
9
|
10
|
13
|
18
|
27
|
27
|
74
|
85
|
|
| Accrued Liabilities |
3
|
8
|
12
|
14
|
31
|
40
|
50
|
39
|
41
|
|
| Short-Term Debt |
98
|
158
|
225
|
124
|
114
|
267
|
489
|
443
|
420
|
|
| Current Portion of Long-Term Debt |
2
|
2
|
11
|
7
|
11
|
22
|
29
|
8
|
78
|
|
| Other Current Liabilities |
3
|
4
|
5
|
27
|
53
|
96
|
73
|
85
|
49
|
|
| Total Current Liabilities |
113
|
180
|
264
|
186
|
228
|
452
|
669
|
608
|
631
|
|
| Long-Term Debt |
25
|
40
|
65
|
82
|
103
|
421
|
428
|
415
|
334
|
|
| Minority Interest |
2
|
5
|
6
|
50
|
29
|
60
|
55
|
30
|
0
|
|
| Other Liabilities |
20
|
55
|
53
|
17
|
135
|
179
|
178
|
177
|
153
|
|
| Total Liabilities |
160
N/A
|
279
+74%
|
387
+39%
|
335
-13%
|
495
+48%
|
1 112
+125%
|
1 331
+20%
|
1 229
-8%
|
1 119
-9%
|
|
| Equity | ||||||||||
| Common Stock |
72
|
80
|
86
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
0
|
0
|
0
|
17
|
75
|
205
|
165
|
160
|
45
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
106
|
151
|
180
|
193
|
203
|
240
|
|
| Other Equity |
26
|
16
|
32
|
0
|
0
|
0
|
0
|
2
|
1
|
|
| Total Equity |
98
N/A
|
96
-2%
|
118
+23%
|
123
+4%
|
226
+84%
|
385
+71%
|
359
-7%
|
361
+1%
|
285
-21%
|
|
| Total Liabilities & Equity |
258
N/A
|
375
+45%
|
505
+34%
|
458
-9%
|
721
+57%
|
1 497
+108%
|
1 689
+13%
|
1 590
-6%
|
1 404
-12%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
14
|
14
|
14
|
15
|
15
|
16
|
16
|
16
|
16
|
|