KK Softfront Holdings
TSE:2321
Balance Sheet
Balance Sheet Decomposition
KK Softfront Holdings
KK Softfront Holdings
Balance Sheet
KK Softfront Holdings
| 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 |
779
|
276
|
313
|
757
|
1 102
|
856
|
673
|
525
|
336
|
294
|
320
|
214
|
499
|
481
|
1 080
|
1 036
|
102
|
205
|
182
|
217
|
293
|
157
|
206
|
1 419
|
|
| Cash Equivalents |
779
|
276
|
313
|
757
|
1 102
|
856
|
673
|
525
|
336
|
294
|
320
|
214
|
499
|
481
|
1 080
|
1 036
|
102
|
205
|
182
|
217
|
293
|
157
|
206
|
1 419
|
|
| Total Receivables |
699
|
292
|
285
|
162
|
197
|
384
|
241
|
367
|
319
|
375
|
269
|
241
|
181
|
132
|
75
|
727
|
110
|
78
|
77
|
82
|
121
|
216
|
209
|
183
|
|
| Accounts Receivables |
696
|
292
|
265
|
157
|
192
|
380
|
237
|
367
|
272
|
375
|
269
|
241
|
181
|
132
|
75
|
727
|
78
|
66
|
65
|
81
|
120
|
216
|
209
|
183
|
|
| Other Receivables |
2
|
0
|
20
|
5
|
4
|
4
|
4
|
0
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
12
|
12
|
1
|
1
|
0
|
0
|
0
|
|
| Inventory |
6
|
4
|
0
|
0
|
1
|
1
|
7
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
32
|
18
|
57
|
12
|
18
|
18
|
20
|
13
|
12
|
11
|
16
|
15
|
12
|
50
|
22
|
161
|
41
|
43
|
18
|
12
|
14
|
24
|
21
|
23
|
|
| Total Current Assets |
1 516
|
590
|
656
|
931
|
1 318
|
1 259
|
941
|
905
|
669
|
680
|
605
|
470
|
692
|
663
|
1 176
|
1 924
|
253
|
326
|
276
|
311
|
428
|
397
|
436
|
1 626
|
|
| PP&E Net |
30
|
17
|
12
|
7
|
29
|
25
|
22
|
19
|
16
|
15
|
12
|
9
|
11
|
0
|
0
|
302
|
0
|
0
|
0
|
0
|
7
|
7
|
0
|
0
|
|
| PP&E Gross |
30
|
17
|
12
|
7
|
29
|
25
|
22
|
19
|
16
|
15
|
12
|
9
|
11
|
0
|
0
|
302
|
0
|
0
|
0
|
0
|
7
|
7
|
0
|
0
|
|
| Accumulated Depreciation |
27
|
23
|
20
|
9
|
11
|
16
|
17
|
22
|
26
|
29
|
32
|
32
|
35
|
31
|
31
|
387
|
3
|
4
|
4
|
4
|
6
|
4
|
5
|
5
|
|
| Intangible Assets |
116
|
159
|
150
|
128
|
107
|
130
|
201
|
173
|
97
|
104
|
139
|
205
|
156
|
147
|
137
|
186
|
13
|
22
|
5
|
47
|
117
|
143
|
46
|
38
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 534
|
22
|
0
|
0
|
0
|
210
|
174
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
18
|
12
|
8
|
4
|
32
|
26
|
25
|
24
|
22
|
24
|
0
|
0
|
0
|
78
|
77
|
40
|
32
|
27
|
21
|
15
|
14
|
13
|
|
| Long-Term Investments |
0
|
0
|
0
|
20
|
20
|
182
|
0
|
0
|
0
|
0
|
5
|
35
|
42
|
15
|
10
|
23
|
67
|
43
|
43
|
42
|
42
|
42
|
42
|
42
|
|
| Other Long-Term Assets |
92
|
97
|
17
|
29
|
46
|
46
|
15
|
20
|
21
|
23
|
25
|
17
|
44
|
30
|
36
|
220
|
3
|
6
|
15
|
8
|
4
|
5
|
22
|
11
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 534
|
22
|
0
|
0
|
0
|
210
|
174
|
0
|
0
|
|
| Total Assets |
1 754
N/A
|
863
-51%
|
854
-1%
|
1 127
+32%
|
1 528
+35%
|
1 645
+8%
|
1 210
-26%
|
1 143
-5%
|
828
-28%
|
846
+2%
|
808
-4%
|
760
-6%
|
946
+24%
|
854
-10%
|
1 358
+59%
|
4 267
+214%
|
434
-90%
|
437
+1%
|
341
-22%
|
418
+23%
|
820
+96%
|
773
-6%
|
515
-33%
|
1 707
+231%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
41
|
26
|
13
|
18
|
19
|
82
|
22
|
61
|
32
|
11
|
12
|
15
|
23
|
12
|
1
|
78
|
20
|
18
|
9
|
15
|
13
|
30
|
27
|
15
|
|
| Accrued Liabilities |
0
|
0
|
18
|
11
|
4
|
28
|
4
|
4
|
5
|
16
|
13
|
10
|
14
|
0
|
0
|
0
|
25
|
13
|
9
|
7
|
5
|
7
|
12
|
11
|
|
| Short-Term Debt |
588
|
201
|
180
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
490
|
200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
121
|
89
|
58
|
63
|
41
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
320
|
10
|
3
|
1
|
0
|
12
|
11
|
10
|
0
|
|
| Other Current Liabilities |
91
|
84
|
8
|
22
|
19
|
26
|
33
|
35
|
40
|
58
|
38
|
50
|
36
|
42
|
45
|
860
|
104
|
35
|
21
|
34
|
57
|
63
|
138
|
224
|
|
| Total Current Liabilities |
840
|
400
|
276
|
114
|
82
|
157
|
60
|
100
|
77
|
86
|
63
|
125
|
79
|
60
|
52
|
1 749
|
360
|
68
|
41
|
57
|
87
|
112
|
188
|
250
|
|
| Long-Term Debt |
203
|
114
|
99
|
94
|
53
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
18
|
12
|
740
|
4
|
51
|
0
|
0
|
20
|
9
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
7
|
0
|
0
|
0
|
71
|
70
|
39
|
58
|
|
| Other Liabilities |
9
|
8
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
483
|
159
|
156
|
156
|
156
|
156
|
156
|
156
|
168
|
|
| Total Liabilities |
1 052
N/A
|
521
-50%
|
379
-27%
|
209
-45%
|
134
-36%
|
191
+42%
|
60
-69%
|
100
+68%
|
77
-24%
|
86
+12%
|
63
-27%
|
125
+100%
|
103
-17%
|
78
-25%
|
64
-18%
|
2 988
+4 585%
|
530
-82%
|
276
-48%
|
198
-28%
|
213
+8%
|
336
+58%
|
348
+4%
|
383
+10%
|
476
+24%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 806
|
1 976
|
1 997
|
2 354
|
2 716
|
2 723
|
2 743
|
2 793
|
2 793
|
2 793
|
2 793
|
2 793
|
3 019
|
3 197
|
3 701
|
3 989
|
3 989
|
10
|
98
|
10
|
10
|
10
|
22
|
612
|
|
| Retained Earnings |
2 605
|
3 400
|
3 301
|
3 572
|
3 821
|
3 779
|
4 118
|
4 324
|
4 615
|
4 607
|
4 622
|
4 732
|
4 979
|
5 404
|
5 889
|
6 562
|
7 941
|
273
|
466
|
121
|
92
|
33
|
284
|
365
|
|
| Additional Paid In Capital |
1 505
|
1 759
|
1 779
|
2 136
|
2 498
|
2 505
|
2 525
|
2 575
|
2 575
|
2 575
|
2 575
|
2 575
|
2 801
|
2 979
|
3 483
|
3 849
|
3 849
|
424
|
512
|
74
|
382
|
382
|
394
|
984
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
701
N/A
|
341
-51%
|
476
+39%
|
919
+93%
|
1 393
+52%
|
1 454
+4%
|
1 150
-21%
|
1 043
-9%
|
752
-28%
|
760
+1%
|
745
-2%
|
635
-15%
|
842
+33%
|
776
-8%
|
1 295
+67%
|
1 279
-1%
|
96
N/A
|
161
N/A
|
143
-11%
|
205
+43%
|
484
+136%
|
425
-12%
|
132
-69%
|
1 231
+830%
|
|
| Total Liabilities & Equity |
1 754
N/A
|
863
-51%
|
854
-1%
|
1 127
+32%
|
1 528
+35%
|
1 645
+8%
|
1 210
-26%
|
1 143
-5%
|
828
-28%
|
846
+2%
|
808
-4%
|
760
-6%
|
946
+24%
|
854
-10%
|
1 358
+59%
|
4 267
+214%
|
434
-90%
|
437
+1%
|
341
-22%
|
418
+23%
|
820
+96%
|
773
-6%
|
515
-33%
|
1 707
+231%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
13
|
15
|
19
|
22
|
22
|
26
|
27
|
28
|
31
|
31
|
31
|
45
|
|