Capital Asset Planning Inc
TSE:3965
Balance Sheet
Balance Sheet Decomposition
Capital Asset Planning Inc
Capital Asset Planning Inc
Balance Sheet
Capital Asset Planning Inc
| Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
486
|
910
|
492
|
912
|
2 854
|
2 257
|
1 415
|
1 891
|
1 209
|
1 888
|
1 410
|
1 769
|
|
| Cash Equivalents |
486
|
910
|
492
|
912
|
2 854
|
2 257
|
1 415
|
1 891
|
1 209
|
1 888
|
1 410
|
1 769
|
|
| Total Receivables |
526
|
801
|
1 182
|
1 588
|
1 471
|
1 499
|
1 989
|
1 448
|
1 801
|
1 582
|
2 223
|
2 767
|
|
| Accounts Receivables |
526
|
801
|
1 182
|
1 588
|
1 471
|
1 499
|
1 989
|
1 448
|
1 801
|
1 582
|
2 223
|
2 767
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
126
|
152
|
227
|
355
|
230
|
207
|
261
|
209
|
54
|
45
|
86
|
57
|
|
| Other Current Assets |
59
|
26
|
45
|
65
|
54
|
63
|
115
|
64
|
72
|
43
|
97
|
85
|
|
| Total Current Assets |
1 197
|
1 889
|
1 945
|
2 919
|
4 610
|
4 027
|
3 781
|
3 612
|
3 136
|
3 557
|
3 816
|
4 678
|
|
| PP&E Net |
66
|
76
|
133
|
131
|
450
|
426
|
373
|
324
|
281
|
261
|
323
|
304
|
|
| PP&E Gross |
66
|
76
|
133
|
131
|
0
|
426
|
373
|
324
|
281
|
261
|
323
|
304
|
|
| Accumulated Depreciation |
97
|
120
|
152
|
211
|
0
|
245
|
289
|
315
|
340
|
372
|
418
|
478
|
|
| Intangible Assets |
62
|
90
|
117
|
92
|
148
|
356
|
591
|
924
|
766
|
718
|
423
|
273
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
96
|
74
|
51
|
28
|
6
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
13
|
13
|
19
|
1
|
0
|
330
|
337
|
422
|
424
|
563
|
653
|
921
|
|
| Other Long-Term Assets |
204
|
219
|
283
|
447
|
413
|
490
|
525
|
533
|
460
|
440
|
445
|
455
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
96
|
74
|
51
|
28
|
6
|
0
|
0
|
|
| Total Assets |
1 542
N/A
|
2 287
+48%
|
2 496
+9%
|
3 591
+44%
|
5 621
+57%
|
5 724
+2%
|
5 680
-1%
|
5 866
+3%
|
5 096
-13%
|
5 546
+9%
|
5 661
+2%
|
6 631
+17%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
68
|
144
|
212
|
266
|
228
|
317
|
297
|
272
|
288
|
300
|
315
|
402
|
|
| Accrued Liabilities |
18
|
73
|
2
|
62
|
0
|
11
|
15
|
17
|
19
|
22
|
26
|
29
|
|
| Short-Term Debt |
400
|
640
|
550
|
600
|
600
|
600
|
600
|
550
|
500
|
500
|
500
|
500
|
|
| Current Portion of Long-Term Debt |
139
|
217
|
274
|
432
|
655
|
535
|
518
|
572
|
533
|
489
|
497
|
478
|
|
| Other Current Liabilities |
132
|
150
|
243
|
258
|
458
|
411
|
278
|
339
|
303
|
567
|
376
|
548
|
|
| Total Current Liabilities |
757
|
1 222
|
1 281
|
1 618
|
1 942
|
1 875
|
1 708
|
1 750
|
1 643
|
1 878
|
1 714
|
1 957
|
|
| Long-Term Debt |
108
|
296
|
290
|
441
|
664
|
324
|
439
|
531
|
345
|
347
|
442
|
433
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
20
|
15
|
26
|
0
|
0
|
0
|
99
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
144
|
|
| Other Liabilities |
28
|
32
|
62
|
71
|
200
|
295
|
310
|
322
|
170
|
171
|
209
|
211
|
|
| Total Liabilities |
893
N/A
|
1 550
+74%
|
1 633
+5%
|
2 129
+30%
|
2 806
+32%
|
2 513
-10%
|
2 471
-2%
|
2 629
+6%
|
2 157
-18%
|
2 397
+11%
|
2 364
-1%
|
2 844
+20%
|
|
| Equity | |||||||||||||
| Common Stock |
153
|
153
|
153
|
363
|
935
|
935
|
935
|
935
|
940
|
941
|
944
|
949
|
|
| Retained Earnings |
462
|
550
|
675
|
855
|
1 064
|
1 434
|
1 426
|
1 403
|
1 121
|
1 281
|
1 346
|
1 646
|
|
| Additional Paid In Capital |
34
|
34
|
34
|
244
|
816
|
816
|
816
|
816
|
821
|
822
|
825
|
830
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
26
|
31
|
83
|
57
|
105
|
181
|
362
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
649
N/A
|
737
+14%
|
862
+17%
|
1 462
+70%
|
2 815
+93%
|
3 211
+14%
|
3 208
0%
|
3 237
+1%
|
2 938
-9%
|
3 149
+7%
|
3 296
+5%
|
3 786
+15%
|
|
| Total Liabilities & Equity |
1 542
N/A
|
2 287
+48%
|
2 496
+9%
|
3 591
+44%
|
5 621
+57%
|
5 724
+2%
|
5 680
-1%
|
5 866
+3%
|
5 096
-13%
|
5 546
+9%
|
5 661
+2%
|
6 631
+17%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
4
|
4
|
4
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|