Wellbin Group Co Ltd
TSE:7136
Balance Sheet
Balance Sheet Decomposition
Wellbin Group Co Ltd
Wellbin Group Co Ltd
Balance Sheet
Wellbin Group Co Ltd
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
1 334
|
1 408
|
1 765
|
1 092
|
814
|
|
| Cash Equivalents |
1 334
|
1 408
|
1 765
|
1 092
|
814
|
|
| Total Receivables |
83
|
91
|
188
|
220
|
197
|
|
| Accounts Receivables |
83
|
91
|
188
|
220
|
197
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
1 135
|
1 074
|
1 770
|
1 906
|
2 586
|
|
| Other Current Assets |
347
|
405
|
641
|
434
|
589
|
|
| Total Current Assets |
2 899
|
2 977
|
4 364
|
3 651
|
4 186
|
|
| PP&E Net |
1 338
|
1 920
|
2 392
|
2 596
|
3 180
|
|
| Intangible Assets |
11
|
8
|
10
|
7
|
8
|
|
| Goodwill |
0
|
0
|
76
|
61
|
46
|
|
| Note Receivable |
0
|
163
|
174
|
335
|
381
|
|
| Long-Term Investments |
100
|
99
|
86
|
98
|
162
|
|
| Other Long-Term Assets |
272
|
297
|
416
|
441
|
475
|
|
| Other Assets |
0
|
0
|
76
|
61
|
46
|
|
| Total Assets |
4 621
N/A
|
5 465
+18%
|
7 518
+38%
|
7 188
-4%
|
8 437
+17%
|
|
| Liabilities | ||||||
| Accounts Payable |
197
|
204
|
223
|
169
|
187
|
|
| Accrued Liabilities |
144
|
163
|
137
|
223
|
131
|
|
| Short-Term Debt |
0
|
100
|
1 775
|
2 100
|
3 300
|
|
| Current Portion of Long-Term Debt |
278
|
375
|
729
|
249
|
225
|
|
| Other Current Liabilities |
709
|
674
|
850
|
884
|
1 054
|
|
| Total Current Liabilities |
1 328
|
1 516
|
3 714
|
3 625
|
4 897
|
|
| Long-Term Debt |
2 380
|
2 656
|
2 153
|
1 522
|
1 659
|
|
| Deferred Income Tax |
11
|
5
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
10
|
10
|
10
|
|
| Total Liabilities |
3 718
N/A
|
4 176
+12%
|
5 877
+41%
|
5 156
-12%
|
6 566
+27%
|
|
| Equity | ||||||
| Common Stock |
30
|
30
|
30
|
30
|
30
|
|
| Retained Earnings |
475
|
865
|
1 216
|
1 603
|
2 046
|
|
| Additional Paid In Capital |
399
|
399
|
399
|
399
|
399
|
|
| Unrealized Security Profit/Loss |
2
|
5
|
4
|
0
|
4
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
600
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
903
N/A
|
1 289
+43%
|
1 641
+27%
|
2 032
+24%
|
1 871
-8%
|
|
| Total Liabilities & Equity |
4 621
N/A
|
5 465
+18%
|
7 518
+38%
|
7 188
-4%
|
8 437
+17%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
2
|
2
|
2
|
2
|
2
|
|