Fidea Holdings Co Ltd
F:5F9
Balance Sheet
Balance Sheet Decomposition
Fidea Holdings Co Ltd
Fidea Holdings Co Ltd
Balance Sheet
Fidea Holdings Co Ltd
| Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| Net Loans |
1 379 221
|
1 425 557
|
1 502 278
|
1 587 583
|
1 648 707
|
1 704 713
|
1 732 794
|
1 743 011
|
1 723 957
|
1 702 688
|
1 685 486
|
1 717 675
|
1 698 547
|
1 878 308
|
1 853 353
|
1 900 698
|
|
| Investments |
650 853
|
676 773
|
762 462
|
821 774
|
867 489
|
1 037 253
|
1 048 932
|
988 723
|
819 846
|
823 559
|
811 322
|
938 277
|
922 120
|
779 934
|
849 496
|
684 367
|
|
| PP&E Net |
24 852
|
23 815
|
21 920
|
21 691
|
22 928
|
24 394
|
25 830
|
28 836
|
29 109
|
27 580
|
26 668
|
24 167
|
23 518
|
21 317
|
20 621
|
19 748
|
|
| Intangible Assets |
1 124
|
953
|
932
|
1 690
|
2 758
|
3 682
|
3 062
|
2 736
|
1 992
|
1 716
|
2 387
|
2 442
|
2 236
|
1 846
|
1 712
|
1 298
|
|
| Goodwill |
548
|
512
|
371
|
292
|
135
|
40
|
15
|
0
|
0
|
134
|
104
|
74
|
44
|
14
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
99
|
214
|
276
|
406
|
224
|
58
|
371
|
500
|
477
|
1 066
|
|
| Customer Acceptances Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
16 823
|
15 427
|
12 120
|
4 388
|
4 155
|
2 231
|
1 529
|
2 352
|
2 068
|
1 268
|
2 946
|
2 027
|
3 743
|
5 645
|
6 122
|
8 711
|
|
| Other Assets |
13 226
|
10 615
|
12 789
|
9 479
|
8 694
|
13 895
|
16 225
|
26 956
|
75 398
|
71 646
|
82 101
|
108 182
|
106 500
|
110 456
|
114 445
|
84 397
|
|
| Total Assets |
2 115 916
N/A
|
2 213 586
+5%
|
2 352 269
+6%
|
2 488 060
+6%
|
2 597 193
+4%
|
2 831 229
+9%
|
2 873 939
+2%
|
2 846 854
-1%
|
2 761 970
-3%
|
2 731 298
-1%
|
2 714 985
-1%
|
3 221 460
+19%
|
3 265 199
+1%
|
3 019 852
-8%
|
3 060 664
+1%
|
2 921 972
-5%
|
|
| Liabilities | |||||||||||||||||
| Accrued Liabilities |
247
|
355
|
368
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
0
|
30
|
45
|
42
|
42
|
40
|
|
| Short-Term Debt |
47 918
|
91 631
|
80 690
|
17 316
|
58 952
|
101 568
|
98 840
|
129 825
|
60 830
|
64 187
|
77 542
|
76 015
|
52 883
|
41 695
|
88 808
|
29
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
90
|
226
|
98 791
|
|
| Total Deposits |
1 944 871
|
2 014 542
|
2 168 429
|
2 289 398
|
2 356 957
|
2 489 516
|
2 578 786
|
2 533 915
|
2 528 949
|
2 467 528
|
2 464 336
|
2 650 508
|
2 711 829
|
2 727 390
|
2 762 994
|
2 691 787
|
|
| Other Interest Bearing Liabilities |
16 814
|
14 792
|
13 909
|
14 265
|
14 761
|
15 073
|
16 854
|
21 801
|
22 015
|
23 626
|
21 575
|
19 401
|
17 958
|
19 065
|
19 359
|
18 881
|
|
| Total Current Liabilities |
48 165
|
91 986
|
81 058
|
17 316
|
58 952
|
101 568
|
98 840
|
129 825
|
60 830
|
64 217
|
77 542
|
76 045
|
52 951
|
41 827
|
89 076
|
98 860
|
|
| Long-Term Debt |
20 700
|
10 000
|
5 000
|
68 170
|
59 440
|
79 400
|
26 000
|
21 400
|
15 100
|
16 900
|
13 900
|
323 700
|
343 827
|
116 292
|
88 429
|
6 003
|
|
| Deferred Income Tax |
775
|
786
|
683
|
1 482
|
3 208
|
9 286
|
7 847
|
3 861
|
4 390
|
3 785
|
2 459
|
3 878
|
2 456
|
397
|
396
|
397
|
|
| Minority Interest |
2 694
|
2 136
|
1 331
|
1 205
|
1 274
|
1 378
|
1 471
|
165
|
250
|
250
|
283
|
293
|
314
|
109
|
155
|
162
|
|
| Other Liabilities |
28 554
|
25 150
|
20 669
|
18 737
|
19 947
|
27 357
|
25 577
|
24 115
|
14 930
|
35 734
|
23 373
|
27 855
|
26 945
|
24 260
|
14 586
|
28 648
|
|
| Total Liabilities |
2 062 573
N/A
|
2 159 392
+5%
|
2 291 079
+6%
|
2 410 573
+5%
|
2 514 539
+4%
|
2 723 578
+8%
|
2 755 375
+1%
|
2 735 082
-1%
|
2 646 464
-3%
|
2 612 040
-1%
|
2 603 468
0%
|
3 101 680
+19%
|
3 156 280
+2%
|
2 929 340
-7%
|
2 974 995
+2%
|
2 844 738
-4%
|
|
| Equity | |||||||||||||||||
| Common Stock |
20 000
|
20 000
|
20 000
|
20 000
|
20 000
|
20 450
|
23 000
|
23 000
|
23 000
|
23 000
|
23 000
|
23 000
|
20 500
|
18 000
|
18 000
|
18 000
|
|
| Retained Earnings |
13 743
|
16 764
|
19 344
|
22 708
|
28 093
|
34 652
|
42 652
|
45 519
|
48 634
|
51 248
|
51 398
|
53 564
|
55 942
|
57 858
|
57 665
|
59 147
|
|
| Additional Paid In Capital |
29 712
|
19 744
|
19 744
|
19 744
|
19 744
|
20 194
|
22 757
|
24 272
|
24 261
|
24 261
|
24 197
|
24 197
|
21 050
|
18 161
|
18 167
|
18 172
|
|
| Unrealized Security Profit/Loss |
122
|
2 294
|
2 117
|
15 048
|
15 601
|
32 861
|
31 198
|
19 935
|
20 258
|
21 311
|
12 919
|
19 255
|
11 231
|
3 608
|
9 802
|
22 581
|
|
| Treasury Stock |
9 972
|
0
|
1
|
1
|
2
|
3
|
4
|
9
|
5
|
5
|
5
|
6
|
24
|
105
|
63
|
178
|
|
| Other Equity |
18
|
17
|
16
|
12
|
782
|
503
|
1 039
|
945
|
642
|
557
|
8
|
230
|
220
|
206
|
1 702
|
4 674
|
|
| Total Equity |
53 343
N/A
|
54 197
+2%
|
61 188
+13%
|
77 487
+27%
|
82 654
+7%
|
107 651
+30%
|
118 564
+10%
|
111 772
-6%
|
115 506
+3%
|
119 258
+3%
|
111 517
-6%
|
119 780
+7%
|
108 919
-9%
|
90 512
-17%
|
85 669
-5%
|
77 234
-10%
|
|
| Total Liabilities & Equity |
2 115 916
N/A
|
2 213 589
+5%
|
2 352 267
+6%
|
2 488 060
+6%
|
2 597 193
+4%
|
2 831 229
+9%
|
2 873 939
+2%
|
2 846 854
-1%
|
2 761 970
-3%
|
2 731 298
-1%
|
2 714 985
-1%
|
3 221 460
+19%
|
3 265 199
+1%
|
3 019 852
-8%
|
3 060 664
+1%
|
2 921 972
-5%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
14
|
14
|
14
|
14
|
14
|
15
|
17
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
|
| Preferred Shares Outstanding |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
1
|
0
|
0
|
0
|
|