Socialwire Co Ltd
TSE:3929
Balance Sheet
Balance Sheet Decomposition
Socialwire Co Ltd
Socialwire Co Ltd
Balance Sheet
Socialwire Co Ltd
| 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 |
234
|
379
|
521
|
500
|
862
|
877
|
943
|
943
|
899
|
1 015
|
354
|
1 412
|
|
| Cash Equivalents |
234
|
379
|
521
|
500
|
862
|
877
|
943
|
943
|
899
|
1 015
|
354
|
1 412
|
|
| Total Receivables |
118
|
119
|
124
|
173
|
168
|
232
|
260
|
338
|
291
|
338
|
285
|
267
|
|
| Accounts Receivables |
118
|
119
|
124
|
173
|
168
|
232
|
260
|
338
|
291
|
330
|
285
|
267
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
|
| Other Current Assets |
81
|
106
|
121
|
135
|
139
|
144
|
265
|
297
|
233
|
325
|
158
|
262
|
|
| Total Current Assets |
433
|
604
|
765
|
808
|
1 169
|
1 253
|
1 467
|
1 577
|
1 423
|
1 677
|
798
|
1 941
|
|
| PP&E Net |
215
|
343
|
440
|
593
|
728
|
801
|
1 990
|
1 629
|
1 634
|
1 232
|
90
|
26
|
|
| PP&E Gross |
215
|
343
|
440
|
593
|
728
|
801
|
1 990
|
1 629
|
1 634
|
1 232
|
90
|
26
|
|
| Accumulated Depreciation |
82
|
123
|
193
|
282
|
401
|
487
|
917
|
1 035
|
1 140
|
1 421
|
535
|
54
|
|
| Intangible Assets |
134
|
152
|
187
|
204
|
213
|
200
|
188
|
160
|
158
|
185
|
258
|
398
|
|
| Goodwill |
19
|
21
|
16
|
43
|
48
|
228
|
189
|
150
|
119
|
88
|
32
|
21
|
|
| Note Receivable |
58
|
58
|
0
|
81
|
0
|
100
|
94
|
56
|
67
|
76
|
80
|
0
|
|
| Long-Term Investments |
1
|
0
|
1
|
0
|
0
|
46
|
103
|
37
|
36
|
62
|
58
|
59
|
|
| Other Long-Term Assets |
186
|
251
|
370
|
552
|
622
|
682
|
979
|
1 563
|
1 541
|
1 403
|
19
|
77
|
|
| Other Assets |
19
|
21
|
16
|
43
|
48
|
228
|
189
|
150
|
119
|
88
|
32
|
21
|
|
| Total Assets |
1 045
N/A
|
1 437
+38%
|
1 836
+28%
|
2 281
+24%
|
2 780
+22%
|
3 310
+19%
|
5 011
+51%
|
5 173
+3%
|
4 978
-4%
|
4 724
-5%
|
1 336
-72%
|
2 521
+89%
|
|
| Liabilities | |||||||||||||
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
74
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
533
|
161
|
0
|
|
| Current Portion of Long-Term Debt |
128
|
177
|
150
|
191
|
230
|
239
|
538
|
511
|
511
|
629
|
192
|
54
|
|
| Other Current Liabilities |
331
|
446
|
545
|
729
|
852
|
924
|
1 137
|
1 288
|
1 269
|
1 387
|
714
|
654
|
|
| Total Current Liabilities |
459
|
623
|
695
|
921
|
1 081
|
1 163
|
1 675
|
1 800
|
1 780
|
2 549
|
1 136
|
782
|
|
| Long-Term Debt |
289
|
395
|
303
|
404
|
386
|
639
|
1 542
|
1 716
|
1 473
|
1 253
|
102
|
140
|
|
| Deferred Income Tax |
3
|
5
|
4
|
3
|
4
|
5
|
2
|
3
|
2
|
4
|
4
|
3
|
|
| Minority Interest |
25
|
13
|
13
|
25
|
34
|
29
|
19
|
11
|
13
|
13
|
7
|
32
|
|
| Other Liabilities |
20
|
25
|
28
|
63
|
170
|
192
|
474
|
575
|
658
|
707
|
8
|
21
|
|
| Total Liabilities |
795
N/A
|
1 060
+33%
|
1 043
-2%
|
1 415
+36%
|
1 675
+18%
|
2 028
+21%
|
3 711
+83%
|
4 103
+11%
|
3 926
-4%
|
4 525
+15%
|
1 258
-72%
|
978
-22%
|
|
| Equity | |||||||||||||
| Common Stock |
126
|
147
|
289
|
309
|
335
|
341
|
352
|
355
|
355
|
355
|
355
|
1 017
|
|
| Retained Earnings |
21
|
95
|
242
|
335
|
512
|
695
|
693
|
472
|
477
|
400
|
549
|
378
|
|
| Additional Paid In Capital |
68
|
89
|
231
|
251
|
277
|
283
|
292
|
295
|
295
|
295
|
295
|
997
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
2
|
2
|
2
|
|
| Treasury Stock |
0
|
0
|
0
|
45
|
45
|
45
|
45
|
45
|
84
|
84
|
84
|
84
|
|
| Other Equity |
34
|
46
|
31
|
16
|
25
|
8
|
6
|
7
|
9
|
31
|
60
|
10
|
|
| Total Equity |
250
N/A
|
377
+51%
|
793
+111%
|
866
+9%
|
1 105
+28%
|
1 282
+16%
|
1 300
+1%
|
1 070
-18%
|
1 052
-2%
|
199
-81%
|
78
-61%
|
1 543
+1 868%
|
|
| Total Liabilities & Equity |
1 045
N/A
|
1 437
+38%
|
1 836
+28%
|
2 281
+24%
|
2 780
+22%
|
3 310
+19%
|
5 011
+51%
|
5 173
+3%
|
4 978
-4%
|
4 724
-5%
|
1 336
-72%
|
2 521
+89%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
12
|
|