K. W. Metal Work PCL
SET:KWM
Balance Sheet
Balance Sheet Decomposition
K. W. Metal Work PCL
K. W. Metal Work PCL
Balance Sheet
K. W. Metal Work PCL
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1
|
3
|
7
|
93
|
68
|
111
|
140
|
28
|
100
|
140
|
|
| Cash Equivalents |
1
|
3
|
7
|
93
|
68
|
111
|
140
|
28
|
100
|
140
|
|
| Total Receivables |
53
|
54
|
35
|
69
|
59
|
81
|
102
|
73
|
77
|
100
|
|
| Accounts Receivables |
40
|
53
|
32
|
66
|
59
|
81
|
102
|
73
|
77
|
100
|
|
| Other Receivables |
13
|
1
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
109
|
90
|
119
|
110
|
123
|
118
|
274
|
291
|
202
|
244
|
|
| Total Current Assets |
162
|
147
|
161
|
272
|
249
|
310
|
516
|
393
|
379
|
484
|
|
| PP&E Net |
168
|
174
|
172
|
183
|
173
|
161
|
199
|
248
|
246
|
242
|
|
| PP&E Gross |
168
|
174
|
172
|
183
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
68
|
88
|
110
|
133
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
4
|
10
|
3
|
6
|
4
|
15
|
5
|
5
|
8
|
|
| Total Assets |
330
N/A
|
325
-2%
|
343
+6%
|
458
+33%
|
429
-6%
|
476
+11%
|
731
+54%
|
646
-12%
|
629
-3%
|
734
+17%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
11
|
14
|
12
|
11
|
17
|
22
|
39
|
21
|
28
|
68
|
|
| Accrued Liabilities |
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
103
|
50
|
74
|
58
|
50
|
77
|
130
|
64
|
32
|
85
|
|
| Current Portion of Long-Term Debt |
14
|
16
|
11
|
18
|
6
|
5
|
13
|
16
|
16
|
10
|
|
| Other Current Liabilities |
2
|
15
|
10
|
14
|
0
|
3
|
4
|
1
|
2
|
6
|
|
| Total Current Liabilities |
138
|
95
|
107
|
101
|
73
|
107
|
186
|
102
|
78
|
169
|
|
| Long-Term Debt |
30
|
34
|
23
|
12
|
8
|
2
|
40
|
41
|
31
|
24
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
7
|
14
|
14
|
12
|
|
| Other Liabilities |
1
|
1
|
1
|
2
|
3
|
3
|
3
|
4
|
3
|
4
|
|
| Total Liabilities |
169
N/A
|
130
-23%
|
132
+2%
|
114
-13%
|
84
-26%
|
112
+33%
|
236
+111%
|
160
-32%
|
128
-20%
|
209
+64%
|
|
| Equity | |||||||||||
| Common Stock |
50
|
100
|
150
|
210
|
210
|
210
|
210
|
237
|
244
|
244
|
|
| Retained Earnings |
112
|
95
|
61
|
47
|
49
|
67
|
121
|
106
|
102
|
125
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
87
|
87
|
87
|
164
|
143
|
155
|
155
|
|
| Total Equity |
162
N/A
|
195
+21%
|
211
+8%
|
344
+63%
|
345
+0%
|
364
+5%
|
495
+36%
|
485
-2%
|
502
+3%
|
524
+5%
|
|
| Total Liabilities & Equity |
330
N/A
|
325
-2%
|
343
+6%
|
458
+33%
|
429
-6%
|
476
+11%
|
731
+54%
|
646
-12%
|
629
-3%
|
734
+17%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
100
|
200
|
300
|
420
|
420
|
420
|
420
|
473
|
489
|
489
|
|