Oak Capital Corp
TSE:3113
Balance Sheet
Balance Sheet Decomposition
Oak Capital Corp
Oak Capital Corp
Balance Sheet
Oak Capital Corp
| 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 |
283
|
1 167
|
2 007
|
3 754
|
11 076
|
4 440
|
2 274
|
310
|
855
|
475
|
177
|
191
|
1 350
|
4 238
|
1 738
|
4 745
|
3 723
|
2 358
|
1 771
|
2 246
|
1 957
|
1 304
|
974
|
855
|
|
| Cash Equivalents |
283
|
1 167
|
2 007
|
3 754
|
11 076
|
4 440
|
2 274
|
310
|
855
|
475
|
177
|
191
|
1 350
|
4 238
|
1 738
|
4 745
|
3 723
|
2 358
|
1 771
|
2 246
|
1 957
|
1 304
|
974
|
855
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
3 926
|
3 665
|
2 299
|
1 286
|
1 787
|
1 404
|
1 019
|
732
|
2 207
|
2 733
|
4 027
|
1 477
|
3 127
|
2 120
|
1 067
|
291
|
319
|
499
|
56
|
9
|
|
| Total Receivables |
793
|
2 289
|
4 482
|
5 594
|
6 044
|
5 870
|
2 350
|
496
|
142
|
139
|
138
|
97
|
356
|
110
|
1 519
|
178
|
265
|
907
|
660
|
348
|
781
|
1 010
|
1 026
|
1 997
|
|
| Accounts Receivables |
431
|
1 129
|
3 153
|
3 421
|
4 260
|
3 997
|
589
|
174
|
139
|
137
|
132
|
95
|
30
|
295
|
206
|
12
|
76
|
123
|
660
|
240
|
496
|
481
|
452
|
452
|
|
| Other Receivables |
362
|
1 160
|
1 329
|
2 173
|
1 784
|
1 873
|
1 761
|
322
|
3
|
2
|
6
|
2
|
386
|
405
|
1 725
|
190
|
189
|
784
|
0
|
107
|
285
|
529
|
574
|
1 545
|
|
| Inventory |
150
|
156
|
587
|
1 558
|
1 442
|
1 821
|
722
|
276
|
189
|
165
|
161
|
157
|
0
|
0
|
0
|
0
|
0
|
2
|
491
|
327
|
207
|
583
|
503
|
103
|
|
| Other Current Assets |
61
|
33
|
113
|
571
|
409
|
494
|
113
|
25
|
346
|
374
|
346
|
427
|
29
|
8
|
68
|
77
|
170
|
1 007
|
568
|
443
|
464
|
341
|
633
|
165
|
|
| Total Current Assets |
1 287
|
3 645
|
7 189
|
11 477
|
22 897
|
16 290
|
7 758
|
2 393
|
3 319
|
2 558
|
1 841
|
1 605
|
3 942
|
7 137
|
7 352
|
6 477
|
7 285
|
6 394
|
4 557
|
3 654
|
3 727
|
3 737
|
3 192
|
3 128
|
|
| PP&E Net |
509
|
658
|
568
|
2 510
|
1 744
|
1 595
|
144
|
94
|
72
|
64
|
58
|
47
|
56
|
59
|
60
|
105
|
314
|
285
|
1 548
|
1 528
|
1 543
|
1 473
|
1 371
|
1 323
|
|
| PP&E Gross |
509
|
658
|
568
|
2 510
|
1 744
|
1 595
|
144
|
94
|
72
|
64
|
58
|
47
|
56
|
59
|
60
|
105
|
314
|
285
|
1 548
|
1 528
|
1 543
|
1 473
|
1 371
|
1 323
|
|
| Accumulated Depreciation |
431
|
1 162
|
986
|
2 565
|
2 015
|
1 910
|
189
|
130
|
131
|
137
|
142
|
144
|
118
|
121
|
130
|
135
|
157
|
205
|
253
|
268
|
184
|
171
|
152
|
167
|
|
| Intangible Assets |
9
|
78
|
74
|
174
|
106
|
63
|
7
|
5
|
5
|
6
|
5
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
6
|
23
|
32
|
33
|
26
|
23
|
|
| Goodwill |
0
|
0
|
0
|
646
|
709
|
652
|
11
|
8
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
240
|
502
|
469
|
232
|
852
|
31
|
26
|
|
| Note Receivable |
717
|
872
|
838
|
1 088
|
472
|
437
|
0
|
160
|
115
|
0
|
0
|
0
|
0
|
0
|
0
|
155
|
989
|
389
|
922
|
824
|
805
|
837
|
929
|
11
|
|
| Long-Term Investments |
4 790
|
1 680
|
1 911
|
3 451
|
2 383
|
5 837
|
3 501
|
420
|
463
|
469
|
448
|
210
|
526
|
534
|
657
|
1 572
|
1 300
|
1 088
|
954
|
777
|
524
|
167
|
87
|
181
|
|
| Other Long-Term Assets |
513
|
162
|
138
|
773
|
848
|
927
|
189
|
75
|
42
|
82
|
87
|
80
|
146
|
153
|
59
|
51
|
30
|
99
|
403
|
477
|
498
|
461
|
408
|
315
|
|
| Other Assets |
0
|
0
|
0
|
646
|
709
|
652
|
11
|
8
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
240
|
502
|
469
|
232
|
852
|
31
|
26
|
|
| Total Assets |
6 798
N/A
|
6 771
0%
|
10 441
+54%
|
20 120
+93%
|
29 160
+45%
|
25 801
-12%
|
11 609
-55%
|
3 005
-74%
|
3 936
+31%
|
3 180
-19%
|
2 440
-23%
|
1 785
-27%
|
4 381
+145%
|
7 580
+73%
|
8 131
+7%
|
8 363
+3%
|
9 860
+18%
|
8 499
-14%
|
8 891
+5%
|
7 753
-13%
|
7 361
-5%
|
7 561
+3%
|
6 044
-20%
|
5 007
-17%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
235
|
580
|
1 632
|
3 867
|
3 788
|
4 984
|
273
|
31
|
31
|
21
|
34
|
31
|
0
|
0
|
0
|
0
|
0
|
7
|
379
|
241
|
177
|
283
|
131
|
147
|
|
| Accrued Liabilities |
22
|
162
|
161
|
322
|
182
|
463
|
53
|
30
|
19
|
19
|
18
|
17
|
13
|
0
|
9
|
0
|
0
|
1
|
1
|
29
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
1 212
|
1 357
|
2 228
|
2 328
|
1 476
|
217
|
387
|
322
|
310
|
289
|
277
|
0
|
0
|
0
|
0
|
0
|
0
|
903
|
567
|
753
|
377
|
508
|
748
|
|
| Current Portion of Long-Term Debt |
0
|
115
|
100
|
897
|
547
|
573
|
5 448
|
41
|
28
|
8
|
8
|
9
|
1
|
0
|
0
|
0
|
0
|
0
|
189
|
186
|
200
|
282
|
236
|
695
|
|
| Other Current Liabilities |
102
|
350
|
448
|
1 028
|
912
|
648
|
306
|
71
|
48
|
106
|
117
|
110
|
83
|
537
|
124
|
204
|
426
|
910
|
628
|
331
|
833
|
820
|
912
|
831
|
|
| Total Current Liabilities |
358
|
2 418
|
3 697
|
8 341
|
7 757
|
8 143
|
6 296
|
559
|
447
|
464
|
467
|
443
|
98
|
552
|
133
|
204
|
426
|
918
|
2 100
|
1 354
|
1 963
|
1 762
|
1 787
|
2 420
|
|
| Long-Term Debt |
0
|
365
|
968
|
2 490
|
6 417
|
6 737
|
60
|
23
|
907
|
20
|
15
|
6
|
1
|
0
|
0
|
0
|
0
|
0
|
773
|
1 040
|
983
|
1 029
|
1 378
|
683
|
|
| Deferred Income Tax |
7
|
0
|
0
|
34
|
29
|
42
|
37
|
0
|
0
|
1
|
1
|
1
|
2
|
4
|
2
|
2
|
3
|
2
|
5
|
0
|
2
|
49
|
5
|
5
|
|
| Minority Interest |
0
|
30
|
1
|
3
|
63
|
531
|
146
|
126
|
12
|
12
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
201
|
200
|
119
|
268
|
3
|
2
|
|
| Other Liabilities |
56
|
179
|
194
|
1 003
|
905
|
1 024
|
107
|
84
|
70
|
58
|
66
|
65
|
87
|
91
|
101
|
91
|
112
|
139
|
384
|
390
|
258
|
215
|
192
|
114
|
|
| Total Liabilities |
422
N/A
|
2 992
+609%
|
4 860
+62%
|
11 872
+144%
|
15 171
+28%
|
16 477
+9%
|
6 646
-60%
|
792
-88%
|
1 437
+81%
|
554
-61%
|
559
+1%
|
516
-8%
|
188
-64%
|
647
+244%
|
236
-64%
|
297
+26%
|
540
+82%
|
1 059
+96%
|
3 463
+227%
|
2 984
-14%
|
3 325
+11%
|
3 323
0%
|
3 365
+1%
|
3 225
-4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
6 604
|
6 614
|
4 203
|
6 260
|
7 964
|
7 964
|
7 964
|
3 042
|
3 077
|
3 136
|
3 145
|
3 213
|
3 402
|
3 557
|
4 282
|
4 282
|
4 282
|
4 282
|
4 282
|
4 282
|
4 788
|
4 788
|
100
|
100
|
|
| Retained Earnings |
988
|
2 832
|
737
|
353
|
1 471
|
2 805
|
4 484
|
2 196
|
2 090
|
1 975
|
2 634
|
3 320
|
2 769
|
949
|
809
|
1 265
|
1 883
|
329
|
1 725
|
1 634
|
3 293
|
3 980
|
5 413
|
580
|
|
| Additional Paid In Capital |
751
|
11
|
652
|
2 809
|
4 654
|
4 104
|
1 446
|
1 542
|
1 576
|
1 635
|
1 644
|
1 712
|
3 566
|
3 721
|
3 206
|
3 206
|
3 206
|
3 206
|
3 206
|
2 137
|
2 638
|
3 597
|
8 285
|
2 712
|
|
| Unrealized Security Profit/Loss |
10
|
13
|
3
|
58
|
79
|
65
|
52
|
166
|
54
|
161
|
264
|
325
|
5
|
615
|
0
|
667
|
36
|
368
|
332
|
47
|
33
|
42
|
0
|
0
|
|
| Treasury Stock |
1
|
1
|
14
|
525
|
21
|
17
|
15
|
9
|
9
|
10
|
10
|
10
|
10
|
12
|
0
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
3
|
3
|
10
|
44
|
49
|
195
|
278
|
435
|
|
| Total Equity |
6 376
N/A
|
3 779
-41%
|
5 581
+48%
|
8 248
+48%
|
13 988
+70%
|
9 324
-33%
|
4 964
-47%
|
2 212
-55%
|
2 499
+13%
|
2 626
+5%
|
1 881
-28%
|
1 270
-32%
|
4 193
+230%
|
6 933
+65%
|
7 895
+14%
|
8 065
+2%
|
9 320
+16%
|
7 439
-20%
|
5 428
-27%
|
4 768
-12%
|
4 036
-15%
|
4 237
+5%
|
2 679
-37%
|
1 782
-33%
|
|
| Total Liabilities & Equity |
6 798
N/A
|
6 771
0%
|
10 441
+54%
|
20 120
+93%
|
29 160
+45%
|
25 801
-12%
|
11 609
-55%
|
3 005
-74%
|
3 936
+31%
|
3 180
-19%
|
2 440
-23%
|
1 785
-27%
|
4 381
+145%
|
7 580
+73%
|
8 131
+7%
|
8 363
+3%
|
9 860
+18%
|
8 499
-14%
|
8 891
+5%
|
7 753
-13%
|
7 361
-5%
|
7 561
+3%
|
6 044
-20%
|
5 007
-17%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
13
|
13
|
15
|
19
|
21
|
21
|
21
|
21
|
22
|
22
|
22
|
25
|
48
|
49
|
57
|
57
|
57
|
57
|
57
|
57
|
67
|
81
|
81
|
81
|
|