LA Holdings Co Ltd
TSE:2986
Balance Sheet
Balance Sheet Decomposition
LA Holdings Co Ltd
LA Holdings Co Ltd
Balance Sheet
LA Holdings Co Ltd
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
777
|
927
|
1 393
|
1 906
|
3 022
|
2 820
|
6 815
|
9 483
|
12 783
|
13 545
|
23 059
|
|
| Cash Equivalents |
777
|
927
|
1 393
|
1 906
|
3 022
|
2 820
|
6 815
|
9 483
|
12 783
|
13 545
|
23 059
|
|
| Total Receivables |
5
|
9
|
84
|
14
|
416
|
20
|
4
|
3
|
0
|
1
|
0
|
|
| Accounts Receivables |
5
|
9
|
84
|
14
|
416
|
20
|
4
|
3
|
0
|
1
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
2 670
|
8 046
|
9 830
|
12 464
|
13 831
|
9 775
|
17 514
|
28 839
|
36 157
|
47 360
|
65 387
|
|
| Other Current Assets |
291
|
471
|
599
|
807
|
553
|
1 488
|
1 660
|
992
|
940
|
2 237
|
2 366
|
|
| Total Current Assets |
3 743
|
9 453
|
11 907
|
15 191
|
17 822
|
14 104
|
25 994
|
39 317
|
49 881
|
63 141
|
90 811
|
|
| PP&E Net |
1 994
|
2 527
|
2 824
|
1 245
|
6 434
|
8 856
|
9 667
|
10 369
|
10 191
|
6 737
|
8 920
|
|
| PP&E Gross |
1 994
|
2 527
|
2 824
|
1 245
|
6 434
|
8 856
|
9 667
|
10 369
|
10 191
|
6 737
|
8 920
|
|
| Accumulated Depreciation |
233
|
157
|
215
|
203
|
269
|
425
|
615
|
764
|
979
|
860
|
1 073
|
|
| Intangible Assets |
1
|
2
|
72
|
71
|
107
|
107
|
108
|
40
|
39
|
42
|
40
|
|
| Note Receivable |
2
|
1
|
0
|
1
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
|
| Long-Term Investments |
108
|
143
|
174
|
155
|
142
|
138
|
170
|
345
|
652
|
667
|
678
|
|
| Other Long-Term Assets |
92
|
114
|
126
|
170
|
392
|
426
|
393
|
527
|
447
|
661
|
1 500
|
|
| Total Assets |
5 939
N/A
|
12 241
+106%
|
15 102
+23%
|
16 833
+11%
|
24 897
+48%
|
23 630
-5%
|
36 333
+54%
|
50 669
+39%
|
61 210
+21%
|
71 248
+16%
|
101 950
+43%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
61
|
263
|
257
|
359
|
509
|
375
|
281
|
548
|
346
|
626
|
1 439
|
|
| Accrued Liabilities |
17
|
2
|
66
|
23
|
167
|
24
|
184
|
180
|
321
|
228
|
439
|
|
| Short-Term Debt |
705
|
1 220
|
1 867
|
3 596
|
5 810
|
3 464
|
2 950
|
4 198
|
7 650
|
11 489
|
17 029
|
|
| Current Portion of Long-Term Debt |
140
|
900
|
1 779
|
954
|
1 655
|
1 545
|
2 947
|
8 958
|
9 671
|
8 944
|
12 618
|
|
| Other Current Liabilities |
583
|
652
|
668
|
1 424
|
2 272
|
1 880
|
1 863
|
2 185
|
1 872
|
3 499
|
3 657
|
|
| Total Current Liabilities |
1 506
|
3 037
|
4 637
|
6 356
|
10 413
|
7 287
|
8 225
|
16 069
|
19 859
|
24 786
|
35 183
|
|
| Long-Term Debt |
2 456
|
6 785
|
7 102
|
6 750
|
9 164
|
11 201
|
19 849
|
22 242
|
25 439
|
27 523
|
35 948
|
|
| Deferred Income Tax |
0
|
0
|
18
|
0
|
0
|
12
|
0
|
55
|
50
|
50
|
50
|
|
| Minority Interest |
4
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
373
|
693
|
718
|
529
|
780
|
781
|
916
|
886
|
649
|
758
|
821
|
|
| Total Liabilities |
4 339
N/A
|
10 515
+142%
|
12 482
+19%
|
13 635
+9%
|
20 356
+49%
|
19 281
-5%
|
28 990
+50%
|
39 252
+35%
|
45 997
+17%
|
53 116
+15%
|
72 001
+36%
|
|
| Equity | ||||||||||||
| Common Stock |
356
|
382
|
484
|
484
|
484
|
250
|
288
|
614
|
1 423
|
1 506
|
4 914
|
|
| Retained Earnings |
840
|
994
|
1 418
|
2 015
|
3 348
|
3 785
|
5 737
|
9 175
|
12 113
|
15 519
|
20 853
|
|
| Additional Paid In Capital |
555
|
581
|
731
|
734
|
734
|
967
|
1 358
|
1 645
|
1 684
|
1 767
|
4 164
|
|
| Unrealized Security Profit/Loss |
1
|
15
|
5
|
25
|
19
|
34
|
34
|
27
|
1
|
6
|
19
|
|
| Treasury Stock |
150
|
203
|
12
|
0
|
0
|
607
|
0
|
0
|
1
|
653
|
2
|
|
| Other Equity |
0
|
11
|
6
|
10
|
7
|
12
|
7
|
11
|
5
|
1
|
2
|
|
| Total Equity |
1 600
N/A
|
1 727
+8%
|
2 620
+52%
|
3 198
+22%
|
4 540
+42%
|
4 349
-4%
|
7 343
+69%
|
11 418
+55%
|
15 213
+33%
|
18 132
+19%
|
29 949
+65%
|
|
| Total Liabilities & Equity |
5 939
N/A
|
12 241
+106%
|
15 102
+23%
|
16 833
+11%
|
24 897
+48%
|
23 630
-5%
|
36 333
+54%
|
50 669
+39%
|
61 210
+21%
|
71 248
+16%
|
101 950
+43%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
4
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
8
|
|