
Crimson Wine Group Ltd
OTC:CWGL

Balance Sheet
Balance Sheet Decomposition
Crimson Wine Group Ltd
Current Assets | 98m |
Cash & Short-Term Investments | 24.8m |
Receivables | 9.4m |
Other Current Assets | 63.8m |
Non-Current Assets | 120.2m |
PP&E | 114.4m |
Intangibles | 5.2m |
Other Non-Current Assets | 536k |
Balance Sheet
Crimson Wine Group Ltd
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
18
|
5
|
10
|
9
|
13
|
29
|
33
|
26
|
23
|
21
|
|
Cash Equivalents |
18
|
5
|
10
|
9
|
13
|
29
|
33
|
26
|
23
|
21
|
|
Short-Term Investments |
25
|
24
|
20
|
19
|
10
|
9
|
13
|
12
|
8
|
4
|
|
Total Receivables |
6
|
5
|
4
|
7
|
10
|
8
|
7
|
7
|
8
|
9
|
|
Accounts Receivables |
6
|
5
|
4
|
7
|
10
|
8
|
7
|
7
|
8
|
9
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
56
|
67
|
76
|
74
|
70
|
58
|
53
|
52
|
58
|
62
|
|
Other Current Assets |
2
|
2
|
1
|
3
|
4
|
3
|
1
|
2
|
2
|
2
|
|
Total Current Assets |
107
|
102
|
111
|
113
|
107
|
106
|
106
|
98
|
99
|
98
|
|
PP&E Net |
112
|
123
|
129
|
126
|
120
|
114
|
111
|
113
|
116
|
114
|
|
PP&E Gross |
112
|
123
|
129
|
126
|
120
|
114
|
111
|
113
|
116
|
114
|
|
Accumulated Depreciation |
52
|
57
|
63
|
69
|
72
|
70
|
72
|
75
|
80
|
84
|
|
Intangible Assets |
16
|
15
|
13
|
12
|
10
|
9
|
8
|
6
|
5
|
4
|
|
Goodwill |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Other Assets |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Total Assets |
236
N/A
|
242
+2%
|
254
+5%
|
252
-1%
|
238
-6%
|
230
-3%
|
227
-2%
|
219
-4%
|
222
+2%
|
218
-2%
|
|
Liabilities | |||||||||||
Accounts Payable |
4
|
6
|
5
|
8
|
6
|
4
|
6
|
5
|
8
|
6
|
|
Accrued Liabilities |
5
|
6
|
5
|
5
|
5
|
5
|
8
|
6
|
5
|
6
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
1
|
1
|
1
|
1
|
1
|
3
|
1
|
1
|
1
|
1
|
|
Other Current Liabilities |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
Total Current Liabilities |
10
|
13
|
12
|
14
|
12
|
13
|
15
|
13
|
15
|
13
|
|
Long-Term Debt |
15
|
15
|
23
|
22
|
21
|
21
|
19
|
18
|
17
|
15
|
|
Deferred Income Tax |
4
|
6
|
5
|
5
|
3
|
1
|
1
|
1
|
3
|
3
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Liabilities |
29
N/A
|
34
+16%
|
40
+19%
|
41
+2%
|
36
-12%
|
35
-4%
|
34
-2%
|
32
-7%
|
34
+7%
|
32
-7%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
71
|
70
|
64
|
67
|
76
|
82
|
85
|
91
|
91
|
92
|
|
Additional Paid In Capital |
278
|
278
|
278
|
278
|
278
|
278
|
278
|
278
|
279
|
278
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
207
N/A
|
208
+0%
|
214
+3%
|
211
-1%
|
202
-4%
|
196
-3%
|
193
-1%
|
187
-3%
|
188
+1%
|
187
-1%
|
|
Total Liabilities & Equity |
236
N/A
|
242
+2%
|
254
+5%
|
252
-1%
|
238
-6%
|
230
-3%
|
227
-2%
|
219
-4%
|
222
+2%
|
218
-2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
24
|
24
|
24
|
24
|
23
|
23
|
23
|
21
|
21
|
21
|