S&W Seed Co
NASDAQ:SANW
Balance Sheet
Balance Sheet Decomposition
S&W Seed Co
Current Assets | 77.1m |
Cash & Short-Term Investments | 1.1m |
Receivables | 27m |
Other Current Assets | 49m |
Non-Current Assets | 66.6m |
Long-Term Investments | 21.6m |
PP&E | 14.1m |
Intangibles | 28.8m |
Other Non-Current Assets | 2.1m |
Current Liabilities | 74.4m |
Accounts Payable | 14.9m |
Accrued Liabilities | 6m |
Short-Term Debt | 43.6m |
Other Current Liabilities | 9.9m |
Non-Current Liabilities | 7m |
Long-Term Debt | 4.9m |
Other Non-Current Liabilities | 2.1m |
Balance Sheet
S&W Seed Co
Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1
|
4
|
7
|
1
|
4
|
3
|
4
|
4
|
2
|
3
|
|
Cash |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Equivalents |
0
|
4
|
7
|
1
|
4
|
3
|
4
|
4
|
2
|
3
|
|
Total Receivables |
24
|
27
|
28
|
23
|
14
|
13
|
19
|
19
|
19
|
32
|
|
Accounts Receivables |
24
|
27
|
28
|
23
|
14
|
13
|
19
|
19
|
19
|
25
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
|
Inventory |
29
|
26
|
22
|
32
|
60
|
71
|
64
|
63
|
55
|
45
|
|
Other Current Assets |
2
|
1
|
1
|
1
|
1
|
4
|
1
|
2
|
2
|
4
|
|
Total Current Assets |
55
|
57
|
58
|
57
|
80
|
92
|
88
|
88
|
77
|
84
|
|
PP&E Net |
10
|
12
|
13
|
14
|
13
|
21
|
26
|
23
|
22
|
14
|
|
PP&E Gross |
10
|
12
|
13
|
14
|
13
|
21
|
26
|
23
|
22
|
14
|
|
Accumulated Depreciation |
1
|
2
|
3
|
4
|
5
|
6
|
8
|
9
|
11
|
9
|
|
Intangible Assets |
15
|
38
|
37
|
35
|
33
|
33
|
39
|
37
|
34
|
30
|
|
Goodwill |
5
|
10
|
10
|
10
|
10
|
0
|
2
|
2
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
|
Other Long-Term Assets |
4
|
6
|
10
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
|
Other Assets |
5
|
10
|
10
|
10
|
10
|
0
|
2
|
2
|
0
|
0
|
|
Total Assets |
89
N/A
|
122
+37%
|
127
+4%
|
117
-8%
|
138
+18%
|
146
+6%
|
156
+7%
|
152
-3%
|
134
-12%
|
152
+14%
|
|
Liabilities | |||||||||||
Accounts Payable |
16
|
15
|
15
|
8
|
6
|
7
|
8
|
16
|
16
|
13
|
|
Accrued Liabilities |
1
|
2
|
2
|
3
|
3
|
6
|
10
|
9
|
11
|
9
|
|
Short-Term Debt |
16
|
14
|
17
|
27
|
33
|
11
|
27
|
34
|
13
|
45
|
|
Current Portion of Long-Term Debt |
0
|
12
|
7
|
10
|
1
|
1
|
2
|
2
|
8
|
4
|
|
Other Current Liabilities |
0
|
0
|
1
|
3
|
0
|
9
|
6
|
0
|
1
|
1
|
|
Total Current Liabilities |
33
|
43
|
41
|
51
|
42
|
34
|
53
|
61
|
48
|
71
|
|
Long-Term Debt |
5
|
20
|
11
|
1
|
13
|
12
|
14
|
12
|
26
|
5
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
9
|
7
|
4
|
1
|
0
|
8
|
4
|
4
|
2
|
|
Total Liabilities |
38
N/A
|
71
+87%
|
59
-16%
|
56
-6%
|
56
+0%
|
46
-17%
|
75
+61%
|
77
+3%
|
78
+1%
|
78
+1%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
|
Retained Earnings |
2
|
5
|
5
|
16
|
21
|
31
|
50
|
69
|
106
|
92
|
|
Additional Paid In Capital |
55
|
62
|
78
|
83
|
109
|
137
|
138
|
150
|
164
|
168
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
2
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
|
Total Equity |
52
N/A
|
52
+1%
|
68
+31%
|
61
-10%
|
82
+33%
|
100
+22%
|
82
-19%
|
74
-9%
|
56
-24%
|
74
+32%
|
|
Total Liabilities & Equity |
89
N/A
|
122
+37%
|
127
+4%
|
117
-8%
|
138
+18%
|
146
+6%
|
156
+7%
|
152
-3%
|
134
-12%
|
152
+14%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
12
|
14
|
17
|
18
|
24
|
33
|
33
|
37
|
43
|
43
|
|
Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|