Wittchen SA
WSE:WTN
Balance Sheet
Balance Sheet Decomposition
Wittchen SA
Wittchen SA
Balance Sheet
Wittchen SA
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||
| Cash & Cash Equivalents |
10
|
15
|
37
|
71
|
48
|
9
|
8
|
3
|
6
|
53
|
18
|
23
|
16
|
|
| Cash |
10
|
15
|
37
|
71
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
9
|
8
|
3
|
6
|
53
|
18
|
23
|
16
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
22
|
12
|
17
|
14
|
19
|
22
|
22
|
33
|
30
|
14
|
23
|
32
|
17
|
|
| Accounts Receivables |
12
|
8
|
17
|
14
|
18
|
22
|
0
|
33
|
30
|
13
|
21
|
30
|
13
|
|
| Other Receivables |
11
|
4
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
2
|
3
|
5
|
|
| Inventory |
14
|
22
|
34
|
38
|
45
|
54
|
71
|
67
|
81
|
103
|
130
|
121
|
134
|
|
| Other Current Assets |
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
14
|
15
|
14
|
26
|
|
| Total Current Assets |
46
|
49
|
88
|
124
|
113
|
86
|
102
|
105
|
118
|
184
|
187
|
190
|
193
|
|
| PP&E Net |
34
|
33
|
31
|
34
|
43
|
56
|
60
|
122
|
128
|
120
|
115
|
119
|
124
|
|
| PP&E Gross |
34
|
33
|
31
|
34
|
43
|
56
|
0
|
122
|
128
|
120
|
115
|
119
|
124
|
|
| Accumulated Depreciation |
18
|
21
|
23
|
25
|
27
|
28
|
0
|
57
|
78
|
101
|
121
|
146
|
170
|
|
| Intangible Assets |
11
|
13
|
12
|
11
|
11
|
12
|
12
|
12
|
11
|
10
|
10
|
11
|
12
|
|
| Goodwill |
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
|
| Long-Term Investments |
3
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
1
|
4
|
2
|
1
|
2
|
0
|
1
|
2
|
3
|
1
|
1
|
4
|
|
| Other Assets |
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
|
| Total Assets |
111
N/A
|
114
+2%
|
152
+34%
|
188
+23%
|
184
-2%
|
176
-5%
|
195
+11%
|
259
+33%
|
277
+7%
|
335
+21%
|
330
-1%
|
338
+2%
|
350
+4%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
7
|
8
|
12
|
7
|
8
|
13
|
30
|
19
|
22
|
18
|
30
|
35
|
39
|
|
| Accrued Liabilities |
6
|
5
|
9
|
6
|
8
|
8
|
0
|
10
|
15
|
12
|
14
|
14
|
14
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
6
|
1
|
14
|
11
|
0
|
6
|
0
|
16
|
28
|
50
|
24
|
28
|
63
|
|
| Other Current Liabilities |
23
|
6
|
2
|
2
|
4
|
7
|
4
|
4
|
5
|
4
|
11
|
6
|
3
|
|
| Total Current Liabilities |
42
|
19
|
37
|
25
|
20
|
35
|
35
|
49
|
70
|
84
|
79
|
83
|
119
|
|
| Long-Term Debt |
57
|
59
|
53
|
52
|
45
|
14
|
18
|
44
|
38
|
39
|
31
|
33
|
41
|
|
| Deferred Income Tax |
1
|
0
|
0
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
8
|
8
|
7
|
7
|
6
|
6
|
6
|
16
|
6
|
5
|
5
|
5
|
5
|
|
| Total Liabilities |
108
N/A
|
86
-20%
|
98
+14%
|
85
-14%
|
72
-14%
|
57
-22%
|
60
+5%
|
110
+84%
|
113
+3%
|
129
+14%
|
116
-10%
|
121
+5%
|
165
+36%
|
|
| Equity | ||||||||||||||
| Common Stock |
21
|
29
|
29
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Retained Earnings |
17
|
4
|
31
|
99
|
13
|
10
|
3
|
5
|
13
|
149
|
157
|
160
|
129
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
122
|
125
|
128
|
141
|
173
|
52
|
52
|
52
|
52
|
|
| Treasury Stock |
0
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Total Equity |
4
N/A
|
28
+691%
|
54
+96%
|
103
+89%
|
112
+9%
|
119
+6%
|
135
+13%
|
150
+11%
|
163
+9%
|
206
+26%
|
214
+4%
|
217
+1%
|
186
-14%
|
|
| Total Liabilities & Equity |
111
N/A
|
114
+2%
|
152
+34%
|
188
+23%
|
184
-2%
|
176
-5%
|
195
+11%
|
259
+33%
|
277
+7%
|
335
+21%
|
330
-1%
|
338
+2%
|
350
+4%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
15
|
15
|
15
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
|