Right On Co Ltd
F:RGH
Balance Sheet
Balance Sheet Decomposition
Right On Co Ltd
Right On Co Ltd
Balance Sheet
Right On Co Ltd
| Aug-2002 | Aug-2003 | Aug-2004 | Aug-2005 | Aug-2006 | Aug-2007 | Aug-2008 | Aug-2009 | Aug-2010 | Aug-2011 | Aug-2012 | Aug-2013 | Aug-2014 | Aug-2015 | Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | Aug-2024 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
9 189
|
8 572
|
6 617
|
7 040
|
6 433
|
4 540
|
8 717
|
10 389
|
15 168
|
13 322
|
19 063
|
22 701
|
18 491
|
21 775
|
16 993
|
12 928
|
17 865
|
13 542
|
10 204
|
6 183
|
8 218
|
3 482
|
1 155
|
578
|
|
| Cash Equivalents |
9 189
|
8 572
|
6 617
|
7 040
|
6 433
|
4 540
|
8 717
|
10 389
|
15 168
|
13 322
|
19 063
|
22 701
|
18 491
|
21 775
|
16 993
|
12 928
|
17 865
|
13 542
|
10 204
|
6 183
|
8 218
|
3 482
|
1 155
|
578
|
|
| Short-Term Investments |
10
|
1 331
|
2 878
|
4 408
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1 333
|
1 734
|
1 880
|
3 422
|
4 085
|
3 342
|
3 402
|
3 061
|
2 505
|
3 812
|
2 619
|
2 795
|
2 595
|
2 924
|
3 069
|
3 540
|
3 212
|
2 849
|
1 669
|
1 259
|
1 534
|
1 563
|
1 777
|
1 656
|
|
| Accounts Receivables |
316
|
449
|
585
|
908
|
1 192
|
1 196
|
1 296
|
1 225
|
1 163
|
1 425
|
1 337
|
1 201
|
1 230
|
1 383
|
1 557
|
1 730
|
1 730
|
1 611
|
1 358
|
908
|
1 268
|
1 314
|
1 278
|
908
|
|
| Other Receivables |
1 017
|
1 285
|
1 295
|
2 514
|
2 893
|
2 146
|
2 106
|
1 836
|
1 342
|
2 387
|
1 282
|
1 594
|
1 365
|
1 541
|
1 512
|
1 810
|
1 482
|
1 238
|
311
|
351
|
266
|
249
|
499
|
748
|
|
| Inventory |
7 401
|
7 664
|
7 686
|
9 181
|
9 467
|
10 172
|
11 698
|
12 178
|
11 878
|
13 045
|
12 424
|
11 969
|
13 464
|
15 174
|
19 143
|
15 826
|
14 587
|
12 069
|
11 012
|
12 094
|
11 466
|
10 479
|
5 111
|
4 541
|
|
| Other Current Assets |
510
|
1 673
|
1 054
|
984
|
1 321
|
1 745
|
1 168
|
1 257
|
836
|
1 256
|
755
|
1 280
|
690
|
719
|
1 475
|
2 424
|
288
|
707
|
522
|
503
|
194
|
249
|
238
|
211
|
|
| Total Current Assets |
18 443
|
20 975
|
20 114
|
25 036
|
21 305
|
19 799
|
24 985
|
26 885
|
30 387
|
31 435
|
34 861
|
38 745
|
35 240
|
40 592
|
40 680
|
34 718
|
35 952
|
29 167
|
23 407
|
20 039
|
21 412
|
15 773
|
8 281
|
6 986
|
|
| PP&E Net |
7 628
|
7 793
|
9 585
|
12 076
|
16 382
|
18 172
|
18 039
|
16 706
|
14 371
|
12 990
|
11 685
|
10 815
|
11 062
|
11 063
|
11 653
|
13 487
|
9 824
|
6 127
|
5 164
|
3 785
|
3 210
|
2 306
|
0
|
0
|
|
| PP&E Gross |
7 628
|
7 793
|
9 585
|
12 076
|
16 382
|
18 172
|
18 039
|
16 706
|
14 371
|
12 990
|
11 685
|
10 815
|
11 062
|
11 063
|
11 653
|
13 487
|
0
|
0
|
0
|
0
|
3 210
|
2 306
|
0
|
0
|
|
| Accumulated Depreciation |
5 328
|
6 136
|
7 078
|
8 519
|
10 389
|
12 288
|
14 766
|
16 912
|
18 811
|
22 003
|
22 640
|
22 676
|
22 236
|
22 570
|
22 782
|
23 000
|
0
|
0
|
0
|
0
|
21 134
|
20 430
|
19 249
|
15 839
|
|
| Intangible Assets |
70
|
132
|
950
|
2 069
|
3 332
|
3 160
|
2 498
|
1 632
|
908
|
534
|
532
|
597
|
627
|
484
|
545
|
506
|
562
|
569
|
978
|
723
|
596
|
539
|
0
|
0
|
|
| Note Receivable |
187
|
247
|
179
|
139
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
212
|
321
|
360
|
449
|
593
|
461
|
279
|
536
|
461
|
167
|
180
|
255
|
264
|
351
|
223
|
360
|
257
|
175
|
179
|
202
|
228
|
343
|
0
|
4
|
|
| Other Long-Term Assets |
9 895
|
9 716
|
10 275
|
11 671
|
12 711
|
13 752
|
14 393
|
14 721
|
14 238
|
13 139
|
12 277
|
11 493
|
11 367
|
11 220
|
11 101
|
10 837
|
11 188
|
10 568
|
9 990
|
9 516
|
8 594
|
8 041
|
7 019
|
5 004
|
|
| Total Assets |
36 434
N/A
|
39 184
+8%
|
41 465
+6%
|
51 439
+24%
|
54 332
+6%
|
55 344
+2%
|
60 194
+9%
|
60 480
+0%
|
60 365
0%
|
58 265
-3%
|
59 535
+2%
|
61 905
+4%
|
58 560
-5%
|
63 710
+9%
|
64 202
+1%
|
59 908
-7%
|
57 783
-4%
|
46 606
-19%
|
39 718
-15%
|
34 265
-14%
|
34 040
-1%
|
27 002
-21%
|
15 300
-43%
|
11 994
-22%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
9 387
|
2 259
|
1 693
|
2 609
|
1 722
|
1 933
|
1 883
|
2 318
|
2 098
|
1 334
|
1 788
|
1 722
|
2 469
|
4 704
|
12 041
|
9 861
|
8 895
|
9 144
|
5 592
|
5 383
|
6 671
|
4 817
|
3 917
|
2 303
|
|
| Accrued Liabilities |
1 127
|
1 289
|
1 387
|
1 701
|
1 612
|
1 850
|
1 921
|
1 782
|
1 409
|
1 443
|
1 686
|
1 540
|
1 540
|
1 758
|
1 609
|
1 635
|
486
|
494
|
427
|
197
|
767
|
845
|
675
|
420
|
|
| Short-Term Debt |
200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 000
|
5 000
|
2 740
|
2 015
|
1 100
|
2 300
|
|
| Current Portion of Long-Term Debt |
1 867
|
2 297
|
2 122
|
2 135
|
907
|
566
|
2 166
|
2 555
|
3 526
|
4 326
|
4 027
|
3 773
|
2 888
|
5 713
|
2 768
|
4 258
|
3 840
|
3 290
|
3 020
|
1 800
|
1 809
|
1 789
|
1 341
|
1 341
|
|
| Other Current Liabilities |
3 293
|
11 579
|
11 902
|
14 983
|
15 729
|
14 688
|
15 263
|
13 685
|
12 852
|
10 483
|
11 257
|
10 982
|
8 311
|
11 888
|
3 307
|
1 920
|
3 826
|
2 957
|
3 661
|
3 950
|
1 407
|
1 410
|
4 303
|
1 467
|
|
| Total Current Liabilities |
15 873
|
17 424
|
17 104
|
21 427
|
19 970
|
19 037
|
21 233
|
20 340
|
19 885
|
17 586
|
18 758
|
18 017
|
15 208
|
24 063
|
19 725
|
17 674
|
17 047
|
15 885
|
17 700
|
16 330
|
13 394
|
10 876
|
11 336
|
7 831
|
|
| Long-Term Debt |
4 265
|
3 968
|
3 042
|
907
|
0
|
661
|
5 695
|
7 390
|
8 545
|
8 019
|
6 330
|
8 320
|
7 931
|
3 668
|
7 429
|
9 871
|
8 630
|
5 340
|
2 320
|
520
|
3 134
|
1 343
|
1
|
1 000
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
170
|
11
|
0
|
0
|
0
|
118
|
150
|
82
|
157
|
|
| Other Liabilities |
1 081
|
451
|
236
|
235
|
250
|
296
|
261
|
253
|
217
|
2 687
|
2 646
|
2 595
|
2 552
|
2 557
|
2 513
|
2 661
|
2 735
|
2 741
|
2 726
|
2 472
|
2 358
|
2 067
|
3 566
|
2 510
|
|
| Total Liabilities |
21 218
N/A
|
21 842
+3%
|
20 382
-7%
|
22 570
+11%
|
20 220
-10%
|
19 994
-1%
|
27 189
+36%
|
27 983
+3%
|
28 647
+2%
|
28 292
-1%
|
27 734
-2%
|
28 932
+4%
|
25 691
-11%
|
30 288
+18%
|
29 667
-2%
|
30 376
+2%
|
28 423
-6%
|
23 966
-16%
|
22 746
-5%
|
19 322
-15%
|
19 004
-2%
|
14 436
-24%
|
14 985
+4%
|
11 498
-23%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 746
|
4 746
|
4 752
|
6 176
|
6 176
|
6 189
|
6 189
|
6 195
|
6 195
|
6 195
|
6 195
|
6 195
|
6 195
|
6 195
|
6 195
|
6 195
|
6 195
|
6 195
|
6 195
|
6 195
|
6 195
|
6 195
|
6 195
|
100
|
|
| Retained Earnings |
5 451
|
7 594
|
11 329
|
16 243
|
21 443
|
22 741
|
23 776
|
23 280
|
22 555
|
20 816
|
22 615
|
23 425
|
23 284
|
23 766
|
24 786
|
19 645
|
19 396
|
12 703
|
6 985
|
4 899
|
3 639
|
1 092
|
11 061
|
409
|
|
| Additional Paid In Capital |
5 033
|
5 033
|
5 039
|
6 462
|
6 462
|
6 475
|
6 475
|
6 481
|
6 481
|
6 481
|
6 481
|
6 481
|
6 481
|
6 481
|
6 481
|
6 481
|
6 403
|
6 376
|
6 376
|
6 376
|
5 251
|
5 251
|
5 251
|
871
|
|
| Unrealized Security Profit/Loss |
14
|
6
|
40
|
93
|
177
|
98
|
49
|
24
|
29
|
35
|
8
|
43
|
49
|
109
|
9
|
44
|
41
|
21
|
20
|
0
|
15
|
93
|
0
|
1
|
|
| Treasury Stock |
0
|
26
|
78
|
105
|
146
|
153
|
3 484
|
3 485
|
3 485
|
3 485
|
3 485
|
3 173
|
3 145
|
3 100
|
2 936
|
2 835
|
2 689
|
2 625
|
2 625
|
2 625
|
66
|
66
|
66
|
66
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
5
|
29
|
0
|
2
|
14
|
12
|
61
|
98
|
2
|
1
|
4
|
1
|
|
| Total Equity |
15 216
N/A
|
17 341
+14%
|
21 082
+22%
|
28 870
+37%
|
34 113
+18%
|
35 350
+4%
|
33 005
-7%
|
32 495
-2%
|
31 717
-2%
|
29 972
-6%
|
31 801
+6%
|
32 973
+4%
|
32 869
0%
|
33 422
+2%
|
34 535
+3%
|
29 532
-14%
|
29 360
-1%
|
22 640
-23%
|
16 972
-25%
|
14 943
-12%
|
15 036
+1%
|
12 566
-16%
|
315
-97%
|
496
+57%
|
|
| Total Liabilities & Equity |
36 434
N/A
|
39 184
+8%
|
41 465
+6%
|
51 439
+24%
|
54 332
+6%
|
55 344
+2%
|
60 194
+9%
|
60 478
+0%
|
60 364
0%
|
58 264
-3%
|
59 535
+2%
|
61 905
+4%
|
58 560
-5%
|
63 710
+9%
|
64 202
+1%
|
59 908
-7%
|
57 783
-4%
|
46 606
-19%
|
39 718
-15%
|
34 265
-14%
|
34 040
-1%
|
27 002
-21%
|
15 300
-43%
|
11 994
-22%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
28
|
28
|
28
|
30
|
30
|
30
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
28
|
28
|
28
|
28
|
30
|
30
|
30
|
35
|
|