Alps Alpine Co Ltd
OTC:APELY
Balance Sheet
Balance Sheet Decomposition
Alps Alpine Co Ltd
Alps Alpine Co Ltd
Balance Sheet
Alps Alpine Co Ltd
| Mar-2002 | Mar-2003 | 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 |
77 252
|
76 757
|
65 996
|
79 016
|
88 063
|
82 215
|
78 825
|
68 372
|
89 286
|
99 031
|
85 588
|
76 687
|
122 738
|
134 783
|
117 543
|
118 968
|
121 554
|
122 079
|
129 598
|
153 067
|
139 730
|
84 173
|
122 667
|
147 941
|
|
| Cash Equivalents |
77 252
|
76 757
|
65 996
|
79 016
|
88 063
|
82 215
|
78 825
|
68 372
|
89 286
|
99 031
|
85 588
|
76 687
|
122 738
|
134 783
|
117 543
|
118 968
|
121 554
|
122 079
|
129 598
|
153 067
|
139 730
|
84 173
|
122 667
|
147 941
|
|
| Short-Term Investments |
151
|
163
|
117
|
135
|
573
|
502
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
95 758
|
100 279
|
105 584
|
113 089
|
119 060
|
129 629
|
109 536
|
67 715
|
88 960
|
92 534
|
100 588
|
101 734
|
110 471
|
127 010
|
122 989
|
145 702
|
159 671
|
156 555
|
119 352
|
147 963
|
156 289
|
176 711
|
158 292
|
164 915
|
|
| Accounts Receivables |
95 758
|
100 279
|
105 584
|
113 089
|
119 060
|
129 629
|
109 536
|
67 715
|
88 960
|
92 534
|
100 588
|
101 734
|
110 471
|
127 010
|
122 989
|
145 702
|
159 671
|
156 555
|
119 352
|
147 963
|
156 289
|
176 711
|
158 292
|
164 915
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
79 817
|
82 265
|
78 613
|
84 976
|
83 724
|
77 395
|
72 525
|
52 095
|
48 149
|
56 567
|
69 122
|
74 337
|
73 123
|
85 351
|
87 527
|
89 628
|
96 125
|
95 834
|
100 472
|
95 777
|
133 400
|
165 424
|
163 715
|
138 634
|
|
| Other Current Assets |
40 656
|
39 379
|
33 930
|
33 650
|
26 183
|
31 656
|
28 703
|
24 426
|
20 434
|
20 832
|
20 412
|
20 393
|
21 079
|
25 618
|
26 319
|
25 415
|
22 957
|
28 437
|
19 765
|
28 492
|
29 630
|
40 207
|
46 784
|
43 456
|
|
| Total Current Assets |
293 634
|
298 843
|
284 240
|
310 866
|
317 603
|
321 397
|
289 620
|
212 608
|
246 829
|
268 964
|
275 710
|
273 151
|
327 411
|
372 762
|
354 378
|
379 713
|
400 307
|
402 905
|
369 187
|
425 299
|
459 049
|
466 515
|
491 458
|
494 946
|
|
| PP&E Net |
138 384
|
138 653
|
147 160
|
152 793
|
157 994
|
159 745
|
138 956
|
110 598
|
108 691
|
109 292
|
120 969
|
129 262
|
133 779
|
140 942
|
144 167
|
149 785
|
185 891
|
187 646
|
177 865
|
181 270
|
191 260
|
158 545
|
134 211
|
136 673
|
|
| PP&E Gross |
138 384
|
138 653
|
147 160
|
152 793
|
157 994
|
159 745
|
138 956
|
110 598
|
108 691
|
109 292
|
120 969
|
129 262
|
133 779
|
140 942
|
144 167
|
149 785
|
185 891
|
187 646
|
177 865
|
181 270
|
191 260
|
158 545
|
134 211
|
136 673
|
|
| Accumulated Depreciation |
273 693
|
281 141
|
229 420
|
256 720
|
278 249
|
295 115
|
313 041
|
326 763
|
308 392
|
295 653
|
302 440
|
316 275
|
327 261
|
351 935
|
350 823
|
358 369
|
376 311
|
392 143
|
412 114
|
441 375
|
480 709
|
479 553
|
531 864
|
526 663
|
|
| Intangible Assets |
9 149
|
11 927
|
12 881
|
13 009
|
14 222
|
15 040
|
15 169
|
14 102
|
11 696
|
9 866
|
9 384
|
11 818
|
12 482
|
13 069
|
14 217
|
16 773
|
18 572
|
23 248
|
28 259
|
28 183
|
28 231
|
26 484
|
26 551
|
22 031
|
|
| Long-Term Investments |
21 701
|
17 237
|
15 520
|
16 445
|
22 145
|
21 686
|
24 933
|
18 759
|
24 848
|
23 232
|
23 158
|
26 836
|
27 841
|
31 255
|
37 352
|
37 681
|
25 261
|
37 201
|
30 985
|
40 829
|
46 096
|
66 708
|
71 804
|
60 033
|
|
| Other Long-Term Assets |
21 958
|
14 248
|
19 223
|
24 486
|
31 292
|
30 165
|
26 066
|
19 212
|
18 872
|
16 169
|
12 830
|
10 349
|
10 852
|
12 454
|
12 742
|
19 009
|
39 843
|
24 717
|
19 246
|
18 704
|
18 884
|
18 745
|
29 965
|
27 032
|
|
| Total Assets |
484 826
N/A
|
480 908
-1%
|
479 024
0%
|
517 599
+8%
|
543 256
+5%
|
548 033
+1%
|
494 744
-10%
|
375 279
-24%
|
410 936
+10%
|
427 523
+4%
|
442 051
+3%
|
451 416
+2%
|
512 365
+14%
|
570 482
+11%
|
562 856
-1%
|
602 961
+7%
|
669 874
+11%
|
675 717
+1%
|
625 542
-7%
|
694 285
+11%
|
743 520
+7%
|
736 997
-1%
|
753 989
+2%
|
740 715
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
69 090
|
70 876
|
64 847
|
70 320
|
69 132
|
73 135
|
63 919
|
32 531
|
52 264
|
50 201
|
61 933
|
55 806
|
61 206
|
66 259
|
67 420
|
74 197
|
73 764
|
69 596
|
61 781
|
79 932
|
85 243
|
98 547
|
93 964
|
90 381
|
|
| Accrued Liabilities |
7 317
|
7 805
|
8 033
|
8 124
|
31 460
|
31 090
|
30 471
|
22 463
|
22 174
|
24 350
|
24 412
|
25 766
|
26 586
|
29 945
|
26 973
|
27 800
|
30 142
|
28 562
|
26 389
|
34 020
|
28 242
|
25 160
|
27 338
|
24 233
|
|
| Short-Term Debt |
63 989
|
50 417
|
31 109
|
42 725
|
44 651
|
41 014
|
13 402
|
43 084
|
35 792
|
31 754
|
34 512
|
47 879
|
48 981
|
28 479
|
34 917
|
35 550
|
0
|
28 870
|
28 020
|
49 051
|
44 596
|
44 088
|
40 865
|
21 100
|
|
| Current Portion of Long-Term Debt |
0
|
28 890
|
7 967
|
12 844
|
23 158
|
7 028
|
843
|
33 673
|
14 210
|
19 058
|
57 620
|
10 482
|
0
|
0
|
0
|
1 878
|
37 408
|
9 921
|
29 583
|
3 256
|
14 425
|
33 218
|
9 677
|
23 296
|
|
| Other Current Liabilities |
50 479
|
44 773
|
45 043
|
50 951
|
35 401
|
32 201
|
39 670
|
22 362
|
21 287
|
27 327
|
27 834
|
26 711
|
34 360
|
45 370
|
49 501
|
48 659
|
56 346
|
51 080
|
52 265
|
58 179
|
61 773
|
63 557
|
75 867
|
67 851
|
|
| Total Current Liabilities |
190 875
|
202 761
|
156 999
|
184 964
|
203 802
|
184 468
|
148 305
|
154 113
|
145 727
|
152 690
|
206 311
|
166 644
|
171 133
|
212 699
|
178 811
|
188 084
|
197 660
|
188 029
|
198 038
|
224 438
|
234 279
|
264 570
|
247 711
|
226 861
|
|
| Long-Term Debt |
87 850
|
62 415
|
90 656
|
75 211
|
41 811
|
57 308
|
58 840
|
27 643
|
66 396
|
69 134
|
26 377
|
66 106
|
85 382
|
45 074
|
19 418
|
25 843
|
35 571
|
73 094
|
47 374
|
71 216
|
62 149
|
44 973
|
79 057
|
56 692
|
|
| Deferred Income Tax |
2 744
|
1 722
|
2 828
|
2 818
|
3 479
|
4 748
|
1 607
|
2 833
|
4 718
|
5 342
|
5 554
|
6 553
|
7 129
|
5 502
|
5 988
|
4 696
|
2 646
|
1 038
|
2 333
|
3 730
|
4 136
|
8 140
|
17 592
|
23 717
|
|
| Minority Interest |
49 114
|
50 334
|
54 233
|
62 291
|
83 611
|
90 569
|
86 463
|
73 664
|
73 756
|
75 281
|
77 702
|
82 592
|
92 897
|
104 079
|
103 088
|
106 365
|
114 362
|
29 652
|
30 872
|
33 244
|
35 701
|
1 565
|
1 648
|
1 515
|
|
| Other Liabilities |
16 728
|
14 794
|
14 307
|
15 404
|
8 803
|
7 494
|
5 677
|
5 897
|
7 634
|
9 605
|
10 670
|
12 703
|
18 341
|
23 507
|
26 875
|
23 224
|
18 125
|
18 196
|
22 182
|
16 522
|
17 648
|
19 532
|
16 805
|
17 930
|
|
| Total Liabilities |
347 311
N/A
|
332 026
-4%
|
319 023
-4%
|
340 688
+7%
|
341 506
+0%
|
344 587
+1%
|
300 892
-13%
|
264 150
-12%
|
298 231
+13%
|
312 052
+5%
|
326 614
+5%
|
334 598
+2%
|
374 882
+12%
|
390 861
+4%
|
334 180
-15%
|
348 212
+4%
|
368 364
+6%
|
310 009
-16%
|
300 799
-3%
|
349 150
+16%
|
353 913
+1%
|
338 780
-4%
|
362 813
+7%
|
326 715
-10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
22 913
|
22 913
|
22 913
|
22 913
|
23 623
|
23 623
|
23 623
|
23 623
|
23 623
|
23 623
|
23 623
|
23 623
|
23 623
|
23 623
|
38 730
|
38 730
|
38 730
|
38 730
|
38 730
|
38 730
|
38 730
|
38 730
|
38 730
|
38 730
|
|
| Retained Earnings |
72 570
|
88 035
|
102 684
|
116 124
|
131 309
|
132 845
|
133 450
|
59 940
|
60 494
|
69 807
|
70 391
|
60 622
|
78 339
|
108 427
|
143 829
|
172 925
|
214 123
|
227 439
|
206 769
|
198 711
|
217 277
|
222 490
|
184 417
|
213 947
|
|
| Additional Paid In Capital |
44 876
|
44 876
|
44 876
|
44 876
|
45 586
|
45 586
|
45 586
|
45 586
|
45 586
|
45 586
|
45 586
|
45 586
|
42 229
|
42 228
|
57 248
|
56 071
|
56 065
|
126 561
|
126 544
|
124 592
|
124 549
|
124 206
|
124 138
|
123 872
|
|
| Unrealized Security Profit/Loss |
2 627
|
1 420
|
2 451
|
2 626
|
4 294
|
3 955
|
1 826
|
1 399
|
3 449
|
2 799
|
2 950
|
4 013
|
3 827
|
4 929
|
3 420
|
3 973
|
4 229
|
2 698
|
12 939
|
16 562
|
20 307
|
21 852
|
23 897
|
22 678
|
|
| Treasury Stock |
16
|
332
|
406
|
497
|
539
|
3 544
|
3 550
|
3 540
|
3 541
|
3 527
|
3 515
|
3 507
|
3 505
|
3 506
|
3 505
|
3 493
|
3 497
|
18 283
|
32 233
|
26 396
|
26 219
|
28 581
|
28 365
|
28 254
|
|
| Other Equity |
5 456
|
8 030
|
12 517
|
9 133
|
2 524
|
981
|
7 083
|
15 882
|
16 907
|
22 820
|
23 600
|
13 519
|
7 030
|
3 920
|
11 046
|
13 457
|
8 140
|
11 437
|
28 006
|
7 064
|
14 963
|
19 520
|
48 359
|
43 027
|
|
| Total Equity |
137 514
N/A
|
148 882
+8%
|
160 001
+7%
|
176 909
+11%
|
201 749
+14%
|
203 446
+1%
|
193 852
-5%
|
111 126
-43%
|
112 704
+1%
|
115 468
+2%
|
115 435
0%
|
116 818
+1%
|
137 483
+18%
|
179 621
+31%
|
228 676
+27%
|
254 749
+11%
|
301 510
+18%
|
365 708
+21%
|
324 743
-11%
|
345 135
+6%
|
389 607
+13%
|
398 217
+2%
|
391 176
-2%
|
414 000
+6%
|
|
| Total Liabilities & Equity |
484 825
N/A
|
480 908
-1%
|
479 024
0%
|
517 597
+8%
|
543 255
+5%
|
548 033
+1%
|
494 744
-10%
|
375 276
-24%
|
410 935
+10%
|
427 520
+4%
|
442 049
+3%
|
451 416
+2%
|
512 365
+14%
|
570 482
+11%
|
562 856
-1%
|
602 961
+7%
|
669 874
+11%
|
675 717
+1%
|
625 542
-7%
|
694 285
+11%
|
743 520
+7%
|
736 997
-1%
|
753 989
+2%
|
740 715
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
181
|
180
|
180
|
180
|
181
|
179
|
179
|
179
|
179
|
179
|
179
|
179
|
179
|
179
|
196
|
196
|
196
|
211
|
204
|
207
|
207
|
205
|
206
|
206
|
|