Onespaworld Holdings Ltd
NASDAQ:OSW
Balance Sheet
Balance Sheet Decomposition
Onespaworld Holdings Ltd
Onespaworld Holdings Ltd
Balance Sheet
Onespaworld Holdings Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
1
|
0
|
14
|
42
|
31
|
32
|
28
|
57
|
|
| Cash |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
14
|
42
|
31
|
32
|
28
|
57
|
|
| Total Receivables |
0
|
0
|
31
|
3
|
20
|
34
|
41
|
46
|
|
| Accounts Receivables |
0
|
0
|
31
|
3
|
20
|
34
|
41
|
46
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
36
|
27
|
30
|
40
|
48
|
47
|
|
| Other Current Assets |
0
|
0
|
10
|
11
|
9
|
13
|
11
|
11
|
|
| Total Current Assets |
1
|
0
|
91
|
82
|
89
|
118
|
127
|
162
|
|
| PP&E Net |
0
|
0
|
23
|
17
|
14
|
28
|
27
|
32
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
14
|
28
|
27
|
32
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
17
|
21
|
25
|
28
|
|
| Intangible Assets |
0
|
0
|
617
|
599
|
582
|
566
|
547
|
530
|
|
| Goodwill |
0
|
0
|
190
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
331
|
337
|
4
|
4
|
4
|
6
|
5
|
23
|
|
| Other Assets |
0
|
0
|
190
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
332
N/A
|
337
+2%
|
924
+174%
|
702
-24%
|
689
-2%
|
717
+4%
|
706
-2%
|
746
+6%
|
|
| Liabilities | |||||||||
| Accounts Payable |
0
|
0
|
23
|
9
|
16
|
24
|
32
|
30
|
|
| Accrued Liabilities |
0
|
4
|
24
|
26
|
32
|
42
|
48
|
44
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
2
|
2
|
0
|
5
|
|
| Other Current Liabilities |
0
|
1
|
4
|
3
|
2
|
1
|
1
|
1
|
|
| Total Current Liabilities |
0
|
5
|
51
|
37
|
52
|
70
|
81
|
79
|
|
| Long-Term Debt |
0
|
0
|
221
|
229
|
229
|
211
|
158
|
94
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
12
|
12
|
4
|
115
|
114
|
71
|
33
|
19
|
|
| Total Liabilities |
12
N/A
|
17
+39%
|
285
+1 569%
|
382
+34%
|
395
+4%
|
352
-11%
|
272
-23%
|
192
-29%
|
|
| Equity | |||||||||
| Common Stock |
315
|
315
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
0
|
1
|
16
|
323
|
392
|
339
|
344
|
280
|
|
| Additional Paid In Capital |
5
|
4
|
653
|
650
|
688
|
701
|
777
|
834
|
|
| Other Equity |
0
|
0
|
1
|
6
|
2
|
4
|
1
|
0
|
|
| Total Equity |
320
N/A
|
320
+0%
|
638
+99%
|
321
-50%
|
294
-8%
|
366
+24%
|
434
+19%
|
554
+28%
|
|
| Total Liabilities & Equity |
332
N/A
|
337
+2%
|
924
+174%
|
702
-24%
|
689
-2%
|
717
+4%
|
706
-2%
|
746
+6%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
41
|
41
|
61
|
87
|
92
|
93
|
100
|
105
|
|