Edia Co Ltd
TSE:3935
Balance Sheet
Balance Sheet Decomposition
Edia Co Ltd
Edia Co Ltd
Balance Sheet
Edia Co Ltd
| Feb-2014 | Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | Feb-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
211
|
221
|
318
|
792
|
521
|
854
|
1 050
|
897
|
830
|
781
|
1 416
|
1 768
|
|
| Cash Equivalents |
211
|
221
|
318
|
792
|
521
|
854
|
1 050
|
897
|
830
|
781
|
1 416
|
1 768
|
|
| Total Receivables |
147
|
147
|
201
|
181
|
225
|
535
|
475
|
534
|
498
|
558
|
553
|
582
|
|
| Accounts Receivables |
146
|
144
|
199
|
176
|
187
|
503
|
450
|
507
|
475
|
532
|
524
|
556
|
|
| Other Receivables |
1
|
3
|
2
|
5
|
39
|
32
|
25
|
27
|
23
|
26
|
29
|
26
|
|
| Inventory |
0
|
10
|
71
|
0
|
43
|
48
|
62
|
56
|
53
|
89
|
144
|
195
|
|
| Other Current Assets |
14
|
26
|
29
|
31
|
23
|
34
|
34
|
27
|
33
|
94
|
114
|
156
|
|
| Total Current Assets |
372
|
405
|
620
|
1 004
|
812
|
1 471
|
1 622
|
1 513
|
1 415
|
1 522
|
2 228
|
2 700
|
|
| PP&E Net |
7
|
7
|
6
|
14
|
25
|
14
|
17
|
4
|
5
|
4
|
2
|
13
|
|
| PP&E Gross |
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
45
|
84
|
102
|
115
|
292
|
132
|
89
|
17
|
12
|
8
|
31
|
9
|
|
| Goodwill |
0
|
0
|
0
|
0
|
38
|
96
|
74
|
52
|
30
|
7
|
0
|
76
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
39
|
30
|
|
| Other Long-Term Assets |
21
|
20
|
22
|
37
|
51
|
66
|
68
|
103
|
90
|
96
|
102
|
169
|
|
| Other Assets |
0
|
0
|
0
|
0
|
38
|
96
|
74
|
52
|
30
|
7
|
0
|
76
|
|
| Total Assets |
446
N/A
|
515
+16%
|
750
+46%
|
1 169
+56%
|
1 218
+4%
|
1 778
+46%
|
1 870
+5%
|
1 690
-10%
|
1 552
-8%
|
1 648
+6%
|
2 402
+46%
|
2 998
+25%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
20
|
37
|
72
|
52
|
87
|
123
|
161
|
154
|
172
|
209
|
285
|
237
|
|
| Accrued Liabilities |
15
|
27
|
29
|
18
|
34
|
29
|
58
|
48
|
34
|
22
|
43
|
60
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
515
|
436
|
286
|
136
|
0
|
140
|
237
|
|
| Current Portion of Long-Term Debt |
34
|
52
|
54
|
134
|
123
|
113
|
71
|
45
|
40
|
49
|
148
|
196
|
|
| Other Current Liabilities |
56
|
85
|
106
|
71
|
102
|
452
|
194
|
218
|
167
|
208
|
259
|
404
|
|
| Total Current Liabilities |
125
|
201
|
261
|
275
|
346
|
1 233
|
921
|
751
|
548
|
487
|
876
|
1 135
|
|
| Long-Term Debt |
36
|
21
|
36
|
160
|
57
|
92
|
111
|
175
|
133
|
169
|
384
|
490
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
5
|
7
|
5
|
2
|
0
|
0
|
2
|
|
| Total Liabilities |
161
N/A
|
221
+37%
|
298
+35%
|
435
+46%
|
402
-8%
|
1 329
+230%
|
1 039
-22%
|
931
-10%
|
683
-27%
|
656
-4%
|
1 259
+92%
|
1 626
+29%
|
|
| Equity | |||||||||||||
| Common Stock |
325
|
325
|
325
|
482
|
791
|
1 167
|
1 461
|
1 461
|
11
|
11
|
11
|
23
|
|
| Retained Earnings |
356
|
346
|
188
|
220
|
757
|
1 875
|
2 082
|
2 162
|
130
|
253
|
403
|
606
|
|
| Additional Paid In Capital |
315
|
315
|
315
|
472
|
781
|
1 157
|
1 451
|
1 460
|
729
|
729
|
729
|
742
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
285
N/A
|
294
+3%
|
452
+54%
|
733
+62%
|
815
+11%
|
449
-45%
|
831
+85%
|
759
-9%
|
869
+15%
|
992
+14%
|
1 142
+15%
|
1 371
+20%
|
|
| Total Liabilities & Equity |
446
N/A
|
515
+16%
|
750
+46%
|
1 169
+56%
|
1 218
+4%
|
1 778
+46%
|
1 870
+5%
|
1 690
-10%
|
1 552
-8%
|
1 648
+6%
|
2 402
+46%
|
2 998
+25%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
3
|
3
|
3
|
3
|
4
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
|