Wilcon Depot, Inc. (PSE:WLCON)

Wilcon Depot Balance Sheet

Financials in millions PHP. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	1,007	1,080	1,865	1,781	1,543	1,855
Short-Term Investments	1,100	1,100	-	750.5	799.47	2,756
Cash & Short-Term Investments	2,107	2,180	1,865	2,532	2,342	4,611
Cash Growth	22.92%	16.91%	-26.33%	8.09%	-49.20%	6.44%
Accounts Receivable	220.26	343.05	347.23	161.45	85.62	188.03
Other Receivables	81.06	153.63	19.75	107.19	63.36	95.75
Receivables	301.33	496.68	366.98	268.63	148.99	283.78
Inventory	16,477	15,124	16,838	14,072	13,976	8,992
Prepaid Expenses	295.31	203.54	100.73	121.6	123.42	110.02
Other Current Assets	84.13	106.37	577.7	391.07	597.65	392.98
Total Current Assets	19,265	18,111	19,749	17,385	17,189	14,390
Property, Plant & Equipment	20,776	19,810	18,963	17,317	14,370	13,038
Other Intangible Assets	157.67	165.09	176.34	172.52	146.06	113.94
Long-Term Deferred Tax Assets	676.12	644.03	583.2	496.86	374.67	414.22
Other Long-Term Assets	332.39	335.81	309.85	271.73	257.76	262.14
Total Assets	41,208	39,066	39,781	35,643	32,337	28,218
Accounts Payable	4,499	3,824	5,042	4,265	6,051	4,407
Accrued Expenses	309.45	371.1	341.5	449.76	375.5	200.5
Current Portion of Long-Term Debt	-	-	-	-	-	0.02
Current Portion of Leases	1,321	934.17	1,769	1,614	1,402	1,838
Current Income Taxes Payable	321.2	118.08	239.86	281.54	217.81	205.32
Current Unearned Revenue	493.94	420.25	377.92	500.61	423.83	351.32
Other Current Liabilities	2,110	717.62	1,326	548.15	410.02	619.88
Total Current Liabilities	9,055	6,386	9,097	7,659	8,880	7,621
Long-Term Leases	9,048	8,630	8,117	7,359	5,779	4,949
Total Liabilities	18,306	15,225	17,272	15,100	14,859	12,908
Common Stock	4,100	4,100	4,100	4,100	4,100	4,100
Additional Paid-In Capital	5,374	5,374	5,374	5,374	5,374	5,374
Retained Earnings	13,382	14,321	12,859	10,893	7,905	5,836
Comprehensive Income & Other	46.06	46.06	177.18	177.18	99.77	0.57
Shareholders' Equity	22,901	23,841	22,509	20,543	17,478	15,310
Total Liabilities & Equity	41,208	39,066	39,781	35,643	32,337	28,218
Total Debt	10,369	9,564	9,886	8,973	7,181	6,787
Net Cash (Debt)	-8,261	-7,384	-8,021	-6,441	-4,839	-2,176
Net Cash Per Share	-2.02	-1.80	-1.96	-1.57	-1.18	-0.53
Filing Date Shares Outstanding	4,100	4,100	4,100	4,100	4,100	4,100
Total Common Shares Outstanding	4,100	4,100	4,100	4,100	4,100	4,100
Working Capital	10,211	11,726	10,652	9,726	8,309	6,769
Book Value Per Share	5.59	5.82	5.49	5.01	4.26	3.73
Tangible Book Value	22,744	23,676	22,333	20,371	17,332	15,196
Tangible Book Value Per Share	5.55	5.77	5.45	4.97	4.23	3.71
Buildings	12,367	12,071	9,606	8,458	6,571	4,422
Machinery	3,649	3,475	2,888	2,367	1,706	1,459
Construction In Progress	736.13	639.82	1,101	598.31	723.66	1,293
Leasehold Improvements	1,718	1,636	1,598	1,456	1,287	998.83

Updated Oct 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.