Cross Marketing Group Inc
TSE:3675
Balance Sheet
Balance Sheet Decomposition
Cross Marketing Group Inc
Cross Marketing Group Inc
Balance Sheet
Cross Marketing Group Inc
| Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
5 174
|
5 542
|
6 478
|
7 377
|
7 634
|
|
| Cash Equivalents |
5 174
|
5 542
|
6 478
|
7 377
|
7 634
|
|
| Total Receivables |
3 127
|
3 399
|
3 101
|
3 807
|
3 729
|
|
| Accounts Receivables |
3 127
|
3 228
|
2 980
|
3 540
|
3 688
|
|
| Other Receivables |
0
|
170
|
121
|
267
|
41
|
|
| Inventory |
549
|
990
|
714
|
623
|
584
|
|
| Other Current Assets |
706
|
785
|
1 000
|
950
|
922
|
|
| Total Current Assets |
9 556
|
10 715
|
11 292
|
12 758
|
12 870
|
|
| PP&E Net |
297
|
293
|
278
|
271
|
208
|
|
| PP&E Gross |
297
|
293
|
278
|
271
|
208
|
|
| Accumulated Depreciation |
613
|
656
|
691
|
804
|
561
|
|
| Intangible Assets |
449
|
598
|
839
|
621
|
551
|
|
| Goodwill |
228
|
381
|
623
|
1 233
|
1 176
|
|
| Long-Term Investments |
381
|
250
|
397
|
470
|
491
|
|
| Other Long-Term Assets |
865
|
896
|
880
|
1 278
|
1 125
|
|
| Other Assets |
228
|
381
|
623
|
1 233
|
1 176
|
|
| Total Assets |
11 775
N/A
|
13 133
+12%
|
14 308
+9%
|
16 630
+16%
|
16 421
-1%
|
|
| Liabilities | ||||||
| Accounts Payable |
1 448
|
1 325
|
983
|
1 234
|
1 228
|
|
| Accrued Liabilities |
403
|
344
|
514
|
419
|
448
|
|
| Short-Term Debt |
306
|
444
|
393
|
473
|
486
|
|
| Current Portion of Long-Term Debt |
892
|
703
|
946
|
1 154
|
1 097
|
|
| Other Current Liabilities |
2 003
|
2 220
|
2 311
|
2 589
|
2 158
|
|
| Total Current Liabilities |
5 051
|
5 036
|
5 147
|
5 868
|
5 417
|
|
| Long-Term Debt |
2 106
|
1 674
|
2 759
|
3 352
|
2 666
|
|
| Deferred Income Tax |
4
|
1
|
0
|
0
|
0
|
|
| Minority Interest |
336
|
370
|
85
|
0
|
3
|
|
| Other Liabilities |
274
|
286
|
313
|
327
|
351
|
|
| Total Liabilities |
7 773
N/A
|
7 367
-5%
|
8 304
+13%
|
9 548
+15%
|
8 438
-12%
|
|
| Equity | ||||||
| Common Stock |
647
|
647
|
647
|
647
|
647
|
|
| Retained Earnings |
3 128
|
4 539
|
5 322
|
6 275
|
7 372
|
|
| Additional Paid In Capital |
629
|
758
|
569
|
540
|
468
|
|
| Unrealized Security Profit/Loss |
0
|
1
|
3
|
26
|
30
|
|
| Treasury Stock |
100
|
40
|
483
|
423
|
454
|
|
| Other Equity |
301
|
136
|
55
|
17
|
79
|
|
| Total Equity |
4 003
N/A
|
5 766
+44%
|
6 004
+4%
|
7 082
+18%
|
7 983
+13%
|
|
| Total Liabilities & Equity |
11 775
N/A
|
13 133
+12%
|
14 308
+9%
|
16 630
+16%
|
16 421
-1%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
20
|
20
|
19
|
19
|
19
|
|