The Global Ltd
TSE:3271
Balance Sheet
Balance Sheet Decomposition
The Global Ltd
The Global Ltd
Balance Sheet
The Global Ltd
| Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| Cash & Cash Equivalents |
2 298
|
1 576
|
2 953
|
3 154
|
4 470
|
4 459
|
5 518
|
6 586
|
10 970
|
10 306
|
4 491
|
1 028
|
1 963
|
4 744
|
4 495
|
11 761
|
|
| Cash Equivalents |
2 298
|
1 576
|
2 953
|
3 154
|
4 470
|
4 459
|
5 518
|
6 586
|
10 970
|
10 306
|
4 491
|
1 028
|
1 963
|
4 744
|
4 495
|
11 761
|
|
| Total Receivables |
1
|
59
|
72
|
178
|
164
|
187
|
220
|
183
|
21
|
805
|
36
|
57
|
32
|
62
|
56
|
103
|
|
| Accounts Receivables |
1
|
59
|
72
|
178
|
164
|
187
|
220
|
183
|
21
|
805
|
36
|
57
|
32
|
62
|
56
|
103
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
5 185
|
10 032
|
12 818
|
17 613
|
19 388
|
15 707
|
18 791
|
23 454
|
29 822
|
35 257
|
36 216
|
29 786
|
36 847
|
26 098
|
40 847
|
27 193
|
|
| Other Current Assets |
545
|
1 011
|
1 304
|
1 900
|
1 172
|
696
|
1 104
|
951
|
1 292
|
2 111
|
1 419
|
981
|
828
|
1 331
|
2 107
|
570
|
|
| Total Current Assets |
8 029
|
12 677
|
17 147
|
22 846
|
25 193
|
21 049
|
25 632
|
31 173
|
42 104
|
48 479
|
42 162
|
31 852
|
39 671
|
32 235
|
47 505
|
39 627
|
|
| PP&E Net |
1 488
|
1 485
|
1 568
|
1 303
|
527
|
590
|
244
|
242
|
1 735
|
2 186
|
1 539
|
51
|
56
|
59
|
59
|
313
|
|
| PP&E Gross |
1 488
|
1 485
|
1 568
|
1 303
|
527
|
590
|
244
|
242
|
1 735
|
2 186
|
1 539
|
51
|
56
|
59
|
59
|
313
|
|
| Accumulated Depreciation |
105
|
89
|
148
|
192
|
237
|
278
|
274
|
302
|
358
|
440
|
319
|
248
|
176
|
184
|
182
|
178
|
|
| Intangible Assets |
13
|
10
|
15
|
19
|
20
|
28
|
23
|
14
|
8
|
3
|
27
|
14
|
11
|
9
|
12
|
12
|
|
| Note Receivable |
21
|
3
|
0
|
134
|
133
|
133
|
133
|
578
|
588
|
600
|
1 773
|
4 405
|
487
|
326
|
352
|
338
|
|
| Long-Term Investments |
0
|
17
|
54
|
69
|
77
|
173
|
357
|
410
|
610
|
567
|
454
|
364
|
4
|
305
|
661
|
13
|
|
| Other Long-Term Assets |
251
|
237
|
262
|
209
|
182
|
198
|
414
|
216
|
836
|
1 511
|
349
|
3 683
|
144
|
310
|
413
|
167
|
|
| Total Assets |
9 802
N/A
|
14 429
+47%
|
19 046
+32%
|
24 579
+29%
|
26 132
+6%
|
22 170
-15%
|
26 802
+21%
|
32 633
+22%
|
45 881
+41%
|
53 346
+16%
|
46 304
-13%
|
33 003
-29%
|
40 373
+22%
|
33 244
-18%
|
49 002
+47%
|
40 471
-17%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
366
|
651
|
1 216
|
1 922
|
2 269
|
1 446
|
623
|
523
|
619
|
956
|
2 389
|
287
|
538
|
713
|
1 763
|
1 556
|
|
| Accrued Liabilities |
77
|
35
|
146
|
19
|
107
|
230
|
119
|
156
|
75
|
101
|
88
|
42
|
215
|
767
|
118
|
322
|
|
| Short-Term Debt |
879
|
1 808
|
2 373
|
2 679
|
2 660
|
2 254
|
4 689
|
5 339
|
8 060
|
6 825
|
7 921
|
2 492
|
8 988
|
10 946
|
11 753
|
5 019
|
|
| Current Portion of Long-Term Debt |
2 151
|
2 515
|
4 673
|
6 240
|
9 304
|
5 767
|
5 167
|
6 534
|
9 326
|
13 207
|
13 569
|
4 507
|
3 981
|
8 693
|
8 240
|
11 945
|
|
| Other Current Liabilities |
811
|
1 497
|
2 298
|
2 805
|
2 162
|
1 506
|
1 663
|
1 535
|
2 345
|
2 073
|
1 342
|
941
|
1 437
|
1 858
|
2 290
|
1 559
|
|
| Total Current Liabilities |
4 283
|
6 505
|
10 706
|
13 664
|
16 502
|
11 204
|
12 261
|
14 088
|
20 426
|
23 162
|
25 310
|
8 269
|
15 160
|
22 977
|
24 164
|
20 400
|
|
| Long-Term Debt |
3 275
|
4 932
|
3 871
|
5 864
|
3 709
|
4 966
|
7 699
|
10 995
|
15 547
|
20 033
|
15 930
|
20 926
|
21 528
|
4 912
|
16 829
|
9 014
|
|
| Deferred Income Tax |
0
|
0
|
0
|
7
|
7
|
8
|
12
|
24
|
413
|
403
|
369
|
93
|
33
|
6
|
0
|
89
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
22
|
21
|
23
|
48
|
53
|
9
|
89
|
15
|
175
|
187
|
291
|
436
|
55
|
57
|
52
|
114
|
|
| Total Liabilities |
7 580
N/A
|
11 458
+51%
|
14 599
+27%
|
19 582
+34%
|
20 270
+4%
|
16 187
-20%
|
20 062
+24%
|
25 121
+25%
|
36 561
+46%
|
43 784
+20%
|
41 900
-4%
|
29 724
-29%
|
36 776
+24%
|
27 951
-24%
|
41 045
+47%
|
29 618
-28%
|
|
| Equity | |||||||||||||||||
| Common Stock |
464
|
289
|
289
|
375
|
387
|
389
|
393
|
394
|
404
|
405
|
424
|
1 924
|
1 924
|
1 924
|
1 924
|
1 924
|
|
| Retained Earnings |
1 413
|
1 353
|
2 932
|
3 292
|
4 131
|
4 243
|
4 990
|
5 710
|
7 481
|
7 773
|
2 579
|
1 564
|
1 100
|
647
|
3 362
|
6 225
|
|
| Additional Paid In Capital |
351
|
1 338
|
1 235
|
1 321
|
1 333
|
1 336
|
1 339
|
1 341
|
1 351
|
1 351
|
1 371
|
2 871
|
2 871
|
2 871
|
2 871
|
2 871
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
12
|
11
|
14
|
14
|
56
|
80
|
32
|
28
|
80
|
0
|
1
|
1
|
2
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
5
|
9
|
10
|
3
|
2
|
2
|
5
|
11
|
4
|
2
|
2
|
32
|
98
|
151
|
201
|
168
|
|
| Total Equity |
2 222
N/A
|
2 971
+34%
|
4 446
+50%
|
4 997
+12%
|
5 862
+17%
|
5 984
+2%
|
6 740
+13%
|
7 512
+11%
|
9 320
+24%
|
9 562
+3%
|
4 404
-54%
|
3 279
-26%
|
3 597
+10%
|
5 292
+47%
|
7 957
+50%
|
10 853
+36%
|
|
| Total Liabilities & Equity |
9 802
N/A
|
14 429
+47%
|
19 046
+32%
|
24 579
+29%
|
26 132
+6%
|
22 170
-15%
|
26 802
+21%
|
32 633
+22%
|
45 881
+41%
|
53 346
+16%
|
46 304
-13%
|
33 003
-29%
|
40 373
+22%
|
33 244
-18%
|
49 002
+47%
|
40 471
-17%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
126
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
28
|
28
|
28
|
28
|
28
|
|