Yellow Hat Ltd
OTC:YLLWF
Balance Sheet
Balance Sheet Decomposition
Yellow Hat Ltd
Yellow Hat Ltd
Balance Sheet
Yellow Hat 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 |
10 013
|
10 074
|
7 181
|
6 474
|
7 426
|
3 963
|
4 533
|
5 915
|
8 248
|
1 823
|
5 851
|
7 381
|
4 314
|
4 125
|
2 360
|
3 643
|
7 414
|
13 003
|
8 199
|
14 053
|
10 917
|
8 266
|
4 853
|
31 251
|
|
| Cash Equivalents |
10 013
|
10 074
|
7 181
|
6 474
|
7 426
|
3 963
|
4 533
|
5 915
|
8 248
|
1 823
|
5 851
|
7 381
|
4 314
|
4 125
|
2 360
|
3 643
|
7 414
|
13 003
|
8 199
|
14 053
|
10 917
|
8 266
|
4 853
|
31 251
|
|
| Short-Term Investments |
170
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 999
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
21 988
|
19 689
|
17 542
|
17 167
|
15 120
|
17 546
|
15 637
|
15 295
|
15 277
|
15 564
|
17 076
|
15 990
|
17 086
|
14 884
|
15 065
|
14 686
|
14 258
|
14 048
|
12 701
|
12 601
|
14 773
|
14 230
|
12 542
|
12 735
|
|
| Accounts Receivables |
17 644
|
16 116
|
14 067
|
13 284
|
11 730
|
13 200
|
11 410
|
11 795
|
11 391
|
11 886
|
12 824
|
11 071
|
11 595
|
9 250
|
9 824
|
9 420
|
9 881
|
9 571
|
8 388
|
8 628
|
9 803
|
10 219
|
8 846
|
9 071
|
|
| Other Receivables |
4 344
|
3 573
|
3 475
|
3 883
|
3 390
|
4 346
|
4 227
|
3 500
|
3 886
|
3 678
|
4 252
|
4 919
|
5 491
|
5 634
|
5 241
|
5 266
|
4 377
|
4 477
|
4 313
|
3 973
|
4 970
|
4 011
|
3 696
|
3 664
|
|
| Inventory |
11 258
|
11 688
|
12 509
|
14 039
|
13 693
|
13 935
|
12 349
|
8 445
|
7 652
|
7 452
|
8 750
|
12 117
|
12 500
|
17 889
|
20 820
|
23 121
|
24 299
|
24 089
|
26 497
|
21 757
|
23 043
|
25 451
|
26 656
|
29 303
|
|
| Other Current Assets |
2 168
|
2 754
|
2 732
|
3 320
|
2 820
|
3 325
|
2 633
|
1 908
|
2 320
|
3 485
|
3 959
|
5 484
|
4 505
|
4 919
|
4 313
|
4 714
|
3 224
|
3 034
|
3 095
|
3 044
|
3 925
|
3 832
|
3 658
|
3 500
|
|
| Total Current Assets |
45 597
|
44 205
|
39 964
|
41 000
|
39 059
|
38 769
|
35 152
|
31 563
|
33 497
|
28 324
|
35 636
|
40 972
|
41 404
|
41 817
|
42 558
|
46 164
|
49 195
|
54 174
|
50 492
|
51 455
|
52 658
|
51 779
|
47 709
|
76 789
|
|
| PP&E Net |
30 294
|
32 197
|
33 318
|
33 877
|
31 540
|
38 945
|
38 715
|
32 186
|
30 550
|
29 832
|
29 495
|
27 428
|
27 488
|
29 042
|
30 377
|
32 727
|
34 927
|
35 549
|
42 070
|
48 424
|
54 042
|
64 575
|
72 742
|
81 545
|
|
| PP&E Gross |
30 294
|
32 197
|
33 318
|
33 877
|
31 540
|
38 945
|
38 715
|
32 186
|
30 550
|
29 832
|
29 495
|
27 428
|
27 488
|
29 042
|
30 377
|
32 727
|
34 927
|
35 549
|
42 070
|
48 424
|
54 042
|
64 575
|
72 742
|
81 545
|
|
| Accumulated Depreciation |
13 653
|
15 224
|
16 731
|
18 257
|
18 987
|
19 976
|
19 917
|
16 840
|
17 617
|
19 241
|
19 743
|
19 156
|
19 934
|
20 326
|
21 587
|
23 147
|
25 060
|
26 928
|
28 117
|
29 750
|
31 012
|
32 741
|
34 894
|
37 171
|
|
| Intangible Assets |
877
|
890
|
895
|
736
|
552
|
1 189
|
2 196
|
2 365
|
1 865
|
1 261
|
676
|
234
|
162
|
398
|
413
|
353
|
289
|
218
|
714
|
807
|
1 168
|
1 483
|
1 680
|
1 537
|
|
| Goodwill |
834
|
665
|
306
|
121
|
9
|
1
|
0
|
0
|
0
|
61
|
106
|
72
|
37
|
60
|
89
|
115
|
87
|
16
|
16
|
8
|
6
|
18
|
71
|
2 426
|
|
| Note Receivable |
1 792
|
1 710
|
1 788
|
1 668
|
1 597
|
1 614
|
1 155
|
2 199
|
1 652
|
968
|
371
|
441
|
426
|
479
|
0
|
468
|
441
|
409
|
412
|
353
|
360
|
384
|
392
|
362
|
|
| Long-Term Investments |
2 530
|
2 532
|
3 634
|
2 358
|
3 189
|
3 088
|
2 160
|
1 143
|
1 024
|
967
|
1 153
|
2 311
|
2 447
|
1 820
|
1 544
|
1 753
|
1 894
|
2 625
|
3 368
|
5 742
|
6 534
|
7 491
|
11 073
|
12 705
|
|
| Other Long-Term Assets |
19 642
|
19 339
|
19 315
|
20 514
|
20 528
|
18 642
|
17 316
|
12 890
|
12 830
|
12 802
|
12 549
|
10 664
|
11 288
|
11 880
|
11 996
|
11 905
|
13 453
|
12 329
|
12 488
|
12 191
|
11 650
|
10 712
|
10 363
|
10 171
|
|
| Other Assets |
834
|
665
|
306
|
121
|
9
|
1
|
0
|
0
|
0
|
61
|
106
|
72
|
37
|
60
|
89
|
115
|
87
|
16
|
16
|
8
|
6
|
18
|
71
|
2 426
|
|
| Total Assets |
101 566
N/A
|
101 538
0%
|
99 220
-2%
|
100 274
+1%
|
96 474
-4%
|
102 248
+6%
|
96 694
-5%
|
82 346
-15%
|
81 418
-1%
|
74 215
-9%
|
79 986
+8%
|
82 122
+3%
|
83 252
+1%
|
85 496
+3%
|
87 506
+2%
|
93 485
+7%
|
100 286
+7%
|
105 320
+5%
|
109 560
+4%
|
118 980
+9%
|
126 418
+6%
|
136 442
+8%
|
144 030
+6%
|
185 535
+29%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
11 952
|
10 408
|
9 872
|
10 210
|
9 281
|
10 060
|
9 848
|
8 172
|
7 664
|
7 461
|
8 496
|
10 649
|
11 374
|
10 502
|
10 912
|
11 298
|
10 412
|
10 246
|
9 375
|
8 707
|
10 231
|
11 226
|
8 501
|
9 199
|
|
| Accrued Liabilities |
1 093
|
1 000
|
1 088
|
950
|
915
|
790
|
645
|
333
|
392
|
412
|
423
|
665
|
693
|
781
|
843
|
949
|
996
|
1 090
|
1 173
|
1 237
|
1 317
|
1 348
|
1 367
|
1 484
|
|
| Short-Term Debt |
14 700
|
17 214
|
14 904
|
16 504
|
13 207
|
16 493
|
18 789
|
15 669
|
17 712
|
1 650
|
400
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35 000
|
|
| Current Portion of Long-Term Debt |
1 374
|
1 348
|
15 049
|
2 547
|
3 097
|
3 993
|
3 858
|
8 457
|
5 122
|
3 909
|
4 122
|
6 821
|
1 890
|
1 499
|
145
|
119
|
96
|
83
|
71
|
61
|
37
|
27
|
20
|
18
|
|
| Other Current Liabilities |
4 218
|
4 289
|
4 206
|
3 869
|
4 030
|
3 797
|
4 909
|
3 884
|
4 396
|
5 816
|
7 137
|
7 655
|
8 212
|
7 851
|
6 801
|
8 170
|
9 912
|
9 314
|
8 840
|
11 878
|
11 455
|
12 020
|
11 876
|
13 126
|
|
| Total Current Liabilities |
33 337
|
34 259
|
45 119
|
34 080
|
30 530
|
35 133
|
38 049
|
36 515
|
35 286
|
19 248
|
20 578
|
25 790
|
22 169
|
20 633
|
18 701
|
20 536
|
21 416
|
20 733
|
19 459
|
21 883
|
23 040
|
24 621
|
21 764
|
58 827
|
|
| Long-Term Debt |
16 962
|
16 358
|
3 580
|
15 371
|
16 209
|
18 279
|
14 777
|
5 087
|
4 453
|
10 909
|
10 829
|
4 028
|
2 379
|
879
|
621
|
503
|
408
|
328
|
258
|
167
|
131
|
96
|
69
|
44
|
|
| Deferred Income Tax |
286
|
274
|
377
|
256
|
264
|
277
|
277
|
531
|
531
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
271
|
290
|
266
|
259
|
219
|
219
|
63
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
9
|
4
|
5
|
5
|
7
|
0
|
1
|
|
| Other Liabilities |
6 824
|
6 782
|
6 541
|
6 805
|
7 278
|
6 956
|
6 963
|
6 187
|
5 536
|
5 984
|
5 331
|
5 354
|
5 326
|
4 622
|
4 628
|
4 622
|
5 099
|
5 319
|
5 423
|
5 544
|
4 949
|
5 015
|
5 675
|
6 070
|
|
| Total Liabilities |
57 680
N/A
|
57 963
+0%
|
55 883
-4%
|
56 771
+2%
|
54 500
-4%
|
60 864
+12%
|
60 129
-1%
|
48 320
-20%
|
45 806
-5%
|
36 141
-21%
|
36 738
+2%
|
35 172
-4%
|
29 874
-15%
|
26 134
-13%
|
23 950
-8%
|
25 662
+7%
|
26 927
+5%
|
26 389
-2%
|
25 144
-5%
|
27 599
+10%
|
28 125
+2%
|
29 739
+6%
|
27 508
-8%
|
64 942
+136%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
15 072
|
|
| Retained Earnings |
19 757
|
20 556
|
20 912
|
20 881
|
18 200
|
17 922
|
13 677
|
13 122
|
14 194
|
16 354
|
20 869
|
26 438
|
32 940
|
37 594
|
41 957
|
46 258
|
51 518
|
57 276
|
62 878
|
69 045
|
75 747
|
83 636
|
90 921
|
98 017
|
|
| Additional Paid In Capital |
12 315
|
11 056
|
9 928
|
9 928
|
9 928
|
9 928
|
9 928
|
9 928
|
9 928
|
9 928
|
10 006
|
10 006
|
10 006
|
10 392
|
10 392
|
10 392
|
10 393
|
10 394
|
10 401
|
10 417
|
10 442
|
10 471
|
10 509
|
9 085
|
|
| Unrealized Security Profit/Loss |
2 709
|
2 630
|
2 103
|
1 782
|
658
|
961
|
1 550
|
3 501
|
2 992
|
2 378
|
2 030
|
2 010
|
1 961
|
1 569
|
0
|
1 561
|
1 324
|
1 527
|
1 655
|
953
|
839
|
350
|
2 085
|
2 986
|
|
| Treasury Stock |
549
|
476
|
474
|
590
|
591
|
613
|
613
|
614
|
614
|
919
|
693
|
2 581
|
2 598
|
2 069
|
0
|
2 255
|
2 253
|
2 250
|
2 248
|
2 235
|
2 223
|
2 210
|
2 190
|
4 697
|
|
| Other Equity |
0
|
0
|
0
|
4
|
22
|
36
|
50
|
19
|
24
|
15
|
24
|
25
|
81
|
58
|
112
|
83
|
47
|
34
|
32
|
35
|
94
|
84
|
125
|
130
|
|
| Total Equity |
43 886
N/A
|
43 578
-1%
|
43 335
-1%
|
43 505
+0%
|
41 973
-4%
|
41 384
-1%
|
36 564
-12%
|
34 026
-7%
|
35 612
+5%
|
38 072
+7%
|
43 248
+14%
|
46 950
+9%
|
53 378
+14%
|
59 362
+11%
|
63 556
+7%
|
67 823
+7%
|
73 359
+8%
|
78 931
+8%
|
84 416
+7%
|
91 381
+8%
|
98 293
+8%
|
106 703
+9%
|
116 522
+9%
|
120 593
+3%
|
|
| Total Liabilities & Equity |
101 566
N/A
|
101 541
0%
|
99 218
-2%
|
100 276
+1%
|
96 473
-4%
|
102 248
+6%
|
96 693
-5%
|
82 346
-15%
|
81 418
-1%
|
74 213
-9%
|
79 986
+8%
|
82 122
+3%
|
83 252
+1%
|
85 496
+3%
|
87 506
+2%
|
93 485
+7%
|
100 286
+7%
|
105 320
+5%
|
109 560
+4%
|
118 980
+9%
|
126 418
+6%
|
136 442
+8%
|
144 030
+6%
|
185 535
+29%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
109
|
103
|
98
|
98
|
97
|
97
|
97
|
97
|
97
|
96
|
97
|
91
|
91
|
93
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
89
|
|