USANA Health Sciences Inc
NYSE:USNA
Balance Sheet
Balance Sheet Decomposition
USANA Health Sciences Inc
USANA Health Sciences Inc
Balance Sheet
USANA Health Sciences Inc
| Dec-2002 | Jan-2004 | Jan-2005 | Dec-2005 | Dec-2006 | Dec-2007 | Jan-2009 | Jan-2010 | Jan-2011 | Dec-2011 | Dec-2012 | Dec-2013 | Jan-2015 | Jan-2016 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Jan-2021 | Jan-2022 | Dec-2022 | Dec-2023 | Dec-2024 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
7
|
19
|
15
|
11
|
27
|
13
|
13
|
14
|
24
|
50
|
71
|
137
|
111
|
143
|
176
|
247
|
214
|
235
|
312
|
240
|
288
|
330
|
182
|
158
|
|
| Cash Equivalents |
7
|
19
|
15
|
11
|
27
|
13
|
13
|
14
|
24
|
50
|
71
|
137
|
111
|
143
|
176
|
247
|
214
|
235
|
312
|
240
|
288
|
330
|
182
|
158
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
1
|
4
|
4
|
5
|
8
|
9
|
6
|
12
|
10
|
14
|
19
|
17
|
15
|
22
|
17
|
16
|
10
|
10
|
9
|
10
|
8
|
9
|
0
|
|
| Inventory |
9
|
14
|
18
|
22
|
23
|
19
|
24
|
26
|
34
|
37
|
37
|
47
|
45
|
66
|
65
|
63
|
82
|
69
|
90
|
98
|
67
|
61
|
70
|
103
|
|
| Other Current Assets |
3
|
4
|
4
|
6
|
6
|
6
|
6
|
7
|
9
|
9
|
11
|
17
|
18
|
20
|
15
|
14
|
17
|
15
|
14
|
18
|
19
|
17
|
19
|
27
|
|
| Total Current Assets |
19
|
38
|
41
|
42
|
61
|
46
|
53
|
52
|
82
|
106
|
133
|
229
|
191
|
244
|
278
|
340
|
392
|
329
|
425
|
365
|
384
|
418
|
279
|
288
|
|
| PP&E Net |
18
|
20
|
23
|
23
|
30
|
52
|
57
|
57
|
166
|
61
|
62
|
59
|
71
|
88
|
101
|
103
|
92
|
127
|
128
|
126
|
118
|
117
|
116
|
94
|
|
| PP&E Gross |
18
|
20
|
23
|
23
|
30
|
52
|
57
|
57
|
166
|
61
|
62
|
59
|
71
|
88
|
101
|
103
|
92
|
127
|
128
|
126
|
118
|
117
|
116
|
0
|
|
| Accumulated Depreciation |
19
|
22
|
27
|
30
|
33
|
37
|
37
|
44
|
48
|
54
|
59
|
63
|
64
|
71
|
76
|
86
|
96
|
105
|
116
|
122
|
125
|
129
|
130
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
125
|
43
|
42
|
42
|
41
|
38
|
34
|
35
|
32
|
30
|
31
|
30
|
32
|
30
|
152
|
133
|
|
| Goodwill |
0
|
4
|
6
|
6
|
6
|
6
|
6
|
6
|
17
|
18
|
18
|
18
|
18
|
17
|
17
|
17
|
17
|
17
|
17
|
18
|
17
|
17
|
144
|
138
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
0
|
|
| Other Long-Term Assets |
2
|
2
|
2
|
3
|
3
|
5
|
7
|
9
|
174
|
17
|
13
|
20
|
30
|
35
|
41
|
24
|
22
|
15
|
39
|
39
|
45
|
31
|
57
|
89
|
|
| Other Assets |
0
|
4
|
6
|
6
|
6
|
6
|
6
|
6
|
17
|
18
|
18
|
18
|
18
|
17
|
17
|
17
|
17
|
17
|
17
|
18
|
17
|
17
|
144
|
138
|
|
| Total Assets |
39
N/A
|
65
+66%
|
72
+10%
|
74
+3%
|
100
+36%
|
109
+9%
|
123
+12%
|
123
+1%
|
217
+76%
|
245
+13%
|
267
+9%
|
369
+38%
|
351
-5%
|
423
+21%
|
471
+11%
|
519
+10%
|
555
+7%
|
517
-7%
|
641
+24%
|
578
-10%
|
597
+3%
|
633
+6%
|
748
+18%
|
743
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
3
|
5
|
5
|
5
|
10
|
8
|
7
|
6
|
6
|
8
|
7
|
10
|
8
|
10
|
9
|
12
|
10
|
13
|
18
|
14
|
11
|
10
|
12
|
17
|
|
| Accrued Liabilities |
4
|
6
|
7
|
9
|
11
|
14
|
15
|
12
|
19
|
17
|
21
|
26
|
28
|
35
|
35
|
34
|
40
|
41
|
53
|
51
|
36
|
33
|
43
|
0
|
|
| Short-Term Debt |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
23
|
14
|
|
| Other Current Liabilities |
5
|
9
|
11
|
13
|
19
|
24
|
33
|
23
|
34
|
35
|
43
|
61
|
73
|
87
|
95
|
95
|
98
|
83
|
97
|
97
|
97
|
75
|
61
|
97
|
|
| Total Current Liabilities |
18
|
20
|
23
|
27
|
40
|
46
|
55
|
41
|
59
|
60
|
71
|
96
|
109
|
131
|
139
|
141
|
149
|
136
|
168
|
161
|
144
|
119
|
140
|
129
|
|
| Long-Term Debt |
3
|
0
|
0
|
0
|
0
|
28
|
35
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
11
|
11
|
10
|
6
|
14
|
13
|
10
|
12
|
8
|
4
|
5
|
4
|
5
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
54
|
53
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
19
|
19
|
14
|
14
|
12
|
18
|
23
|
|
| Total Liabilities |
21
N/A
|
21
-1%
|
24
+14%
|
28
+18%
|
40
+42%
|
76
+91%
|
91
+19%
|
49
-46%
|
70
+42%
|
71
+1%
|
82
+16%
|
108
+32%
|
120
+12%
|
142
+18%
|
145
+2%
|
156
+7%
|
163
+5%
|
165
+1%
|
199
+21%
|
183
-8%
|
162
-11%
|
136
-16%
|
216
+59%
|
210
-3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
15
|
29
|
35
|
36
|
44
|
26
|
24
|
56
|
90
|
119
|
135
|
200
|
166
|
215
|
265
|
288
|
330
|
306
|
383
|
345
|
392
|
445
|
479
|
0
|
|
| Additional Paid In Capital |
4
|
14
|
12
|
9
|
16
|
6
|
8
|
16
|
51
|
49
|
44
|
55
|
62
|
70
|
72
|
77
|
72
|
59
|
63
|
50
|
56
|
66
|
76
|
0
|
|
| Other Equity |
0
|
1
|
2
|
1
|
0
|
1
|
0
|
2
|
5
|
6
|
7
|
6
|
2
|
4
|
12
|
1
|
10
|
14
|
4
|
1
|
13
|
14
|
23
|
533
|
|
| Total Equity |
18
N/A
|
44
+145%
|
48
+8%
|
46
-4%
|
60
+32%
|
33
-45%
|
32
-3%
|
74
+134%
|
147
+97%
|
174
+18%
|
186
+7%
|
261
+40%
|
230
-12%
|
281
+22%
|
325
+16%
|
363
+12%
|
391
+8%
|
352
-10%
|
442
+26%
|
395
-11%
|
435
+10%
|
497
+14%
|
532
+7%
|
533
+0%
|
|
| Total Liabilities & Equity |
39
N/A
|
65
+66%
|
72
+10%
|
74
+3%
|
100
+36%
|
109
+9%
|
123
+12%
|
123
+1%
|
217
+76%
|
245
+13%
|
267
+9%
|
369
+38%
|
351
-5%
|
423
+21%
|
471
+11%
|
519
+10%
|
555
+7%
|
517
-7%
|
641
+24%
|
578
-10%
|
597
+3%
|
633
+6%
|
748
+18%
|
743
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
37
|
39
|
38
|
37
|
36
|
32
|
31
|
31
|
32
|
30
|
28
|
28
|
25
|
25
|
25
|
24
|
24
|
22
|
21
|
19
|
19
|
19
|
19
|
18
|
|