Valuetronics Holdings Ltd
F:GJ7
Balance Sheet
Balance Sheet Decomposition
Valuetronics Holdings Ltd
Valuetronics Holdings Ltd
Balance Sheet
Valuetronics Holdings Ltd
| Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | 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 | |||||||||||||||||||||||
| Cash & Cash Equivalents |
60
|
63
|
77
|
177
|
182
|
154
|
140
|
136
|
264
|
222
|
478
|
506
|
689
|
753
|
671
|
930
|
1 053
|
1 129
|
937
|
1 010
|
1 164
|
1 094
|
|
| Cash Equivalents |
60
|
63
|
77
|
177
|
182
|
154
|
140
|
136
|
264
|
222
|
478
|
506
|
689
|
753
|
671
|
930
|
1 053
|
1 129
|
937
|
1 010
|
1 164
|
1 094
|
|
| Short-Term Investments |
6
|
6
|
4
|
12
|
4
|
14
|
15
|
0
|
0
|
3
|
0
|
0
|
11
|
55
|
0
|
0
|
39
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
65
|
70
|
92
|
137
|
142
|
114
|
292
|
449
|
521
|
490
|
530
|
536
|
353
|
516
|
618
|
463
|
356
|
521
|
476
|
471
|
389
|
383
|
|
| Accounts Receivables |
59
|
67
|
88
|
132
|
136
|
102
|
274
|
431
|
508
|
482
|
517
|
517
|
343
|
486
|
583
|
437
|
326
|
491
|
431
|
464
|
382
|
373
|
|
| Other Receivables |
6
|
3
|
4
|
6
|
7
|
11
|
18
|
18
|
13
|
9
|
12
|
19
|
9
|
29
|
35
|
26
|
30
|
31
|
45
|
7
|
7
|
9
|
|
| Inventory |
46
|
46
|
55
|
69
|
110
|
67
|
130
|
213
|
204
|
178
|
199
|
222
|
199
|
292
|
386
|
302
|
228
|
214
|
274
|
204
|
173
|
172
|
|
| Other Current Assets |
8
|
6
|
3
|
0
|
1
|
4
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
27
|
27
|
|
| Total Current Assets |
184
|
190
|
231
|
395
|
439
|
352
|
578
|
799
|
989
|
893
|
1 207
|
1 272
|
1 251
|
1 615
|
1 674
|
1 696
|
1 676
|
1 865
|
1 686
|
1 707
|
1 753
|
1 675
|
|
| PP&E Net |
28
|
31
|
25
|
39
|
97
|
160
|
165
|
212
|
223
|
197
|
182
|
172
|
164
|
157
|
210
|
210
|
252
|
338
|
366
|
329
|
302
|
311
|
|
| PP&E Gross |
28
|
31
|
25
|
39
|
97
|
160
|
165
|
212
|
223
|
197
|
182
|
172
|
164
|
157
|
210
|
210
|
252
|
338
|
366
|
329
|
302
|
311
|
|
| Accumulated Depreciation |
48
|
60
|
70
|
80
|
89
|
109
|
131
|
160
|
202
|
247
|
282
|
306
|
323
|
333
|
367
|
398
|
440
|
452
|
494
|
501
|
516
|
521
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
25
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
12
|
59
|
72
|
17
|
50
|
62
|
22
|
24
|
25
|
22
|
22
|
14
|
|
| Other Long-Term Assets |
0
|
0
|
10
|
25
|
24
|
0
|
0
|
21
|
22
|
21
|
21
|
20
|
19
|
34
|
34
|
46
|
64
|
15
|
19
|
18
|
12
|
179
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
212
N/A
|
221
+4%
|
265
+20%
|
460
+74%
|
563
+22%
|
538
-4%
|
767
+43%
|
1 031
+34%
|
1 233
+20%
|
1 112
-10%
|
1 422
+28%
|
1 523
+7%
|
1 506
-1%
|
1 823
+21%
|
1 969
+8%
|
2 013
+2%
|
2 013
+0%
|
2 242
+11%
|
2 096
-7%
|
2 076
-1%
|
2 089
+1%
|
2 184
+5%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
83
|
82
|
99
|
121
|
121
|
77
|
230
|
302
|
394
|
241
|
354
|
347
|
286
|
485
|
483
|
392
|
291
|
365
|
263
|
234
|
237
|
274
|
|
| Accrued Liabilities |
43
|
65
|
86
|
110
|
136
|
81
|
110
|
150
|
169
|
220
|
256
|
224
|
215
|
231
|
225
|
243
|
259
|
299
|
233
|
215
|
238
|
241
|
|
| Short-Term Debt |
29
|
3
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1
|
1
|
5
|
4
|
7
|
53
|
55
|
62
|
78
|
56
|
83
|
141
|
144
|
166
|
191
|
211
|
222
|
225
|
229
|
265
|
210
|
207
|
|
| Total Current Liabilities |
155
|
151
|
189
|
235
|
264
|
211
|
394
|
552
|
650
|
517
|
692
|
713
|
646
|
881
|
899
|
845
|
773
|
889
|
724
|
713
|
685
|
722
|
|
| Long-Term Debt |
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
1
|
0
|
1
|
2
|
1
|
3
|
3
|
4
|
4
|
3
|
3
|
2
|
3
|
3
|
7
|
9
|
8
|
5
|
3
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
|
| Total Liabilities |
156
N/A
|
154
-1%
|
190
+24%
|
237
+25%
|
265
+12%
|
215
-19%
|
397
+85%
|
555
+40%
|
665
+20%
|
520
-22%
|
695
+34%
|
714
+3%
|
649
-9%
|
884
+36%
|
907
+3%
|
854
-6%
|
782
-8%
|
895
+14%
|
727
-19%
|
714
-2%
|
689
-3%
|
730
+6%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
22
|
13
|
0
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
37
|
37
|
38
|
38
|
43
|
43
|
44
|
44
|
44
|
44
|
44
|
44
|
|
| Retained Earnings |
34
|
54
|
74
|
102
|
170
|
196
|
241
|
340
|
421
|
442
|
560
|
635
|
682
|
763
|
850
|
943
|
1 012
|
1 119
|
1 149
|
1 215
|
1 277
|
1 341
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
86
|
86
|
86
|
86
|
87
|
90
|
92
|
102
|
112
|
121
|
131
|
155
|
159
|
164
|
165
|
165
|
165
|
165
|
169
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
2
|
2
|
0
|
11
|
65
|
79
|
80
|
|
| Other Equity |
0
|
0
|
0
|
0
|
6
|
11
|
11
|
15
|
21
|
23
|
27
|
23
|
18
|
14
|
22
|
16
|
15
|
20
|
23
|
3
|
7
|
20
|
|
| Total Equity |
56
N/A
|
67
+20%
|
75
+12%
|
223
+198%
|
298
+33%
|
324
+9%
|
370
+14%
|
476
+29%
|
568
+19%
|
592
+4%
|
727
+23%
|
809
+11%
|
857
+6%
|
939
+9%
|
1 062
+13%
|
1 159
+9%
|
1 232
+6%
|
1 347
+9%
|
1 369
+2%
|
1 362
0%
|
1 400
+3%
|
1 454
+4%
|
|
| Total Liabilities & Equity |
212
N/A
|
221
+4%
|
265
+20%
|
460
+74%
|
563
+22%
|
538
-4%
|
767
+43%
|
1 031
+34%
|
1 233
+20%
|
1 112
-10%
|
1 422
+28%
|
1 523
+7%
|
1 506
-1%
|
1 823
+21%
|
1 969
+8%
|
2 013
+2%
|
2 013
+0%
|
2 242
+11%
|
2 096
-7%
|
2 076
-1%
|
2 089
+1%
|
2 184
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
391
|
391
|
391
|
391
|
391
|
387
|
387
|
391
|
395
|
396
|
405
|
412
|
417
|
419
|
429
|
433
|
435
|
436
|
432
|
414
|
409
|
406
|
|