Oro Co Ltd
TSE:3983
Balance Sheet
Balance Sheet Decomposition
Oro Co Ltd
Oro Co Ltd
Balance Sheet
Oro Co Ltd
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
680
|
1 220
|
1 271
|
4 273
|
4 954
|
5 540
|
5 905
|
5 915
|
6 832
|
8 707
|
9 903
|
10 058
|
|
| Cash Equivalents |
680
|
1 220
|
1 271
|
4 273
|
4 954
|
5 540
|
5 905
|
5 915
|
6 832
|
8 707
|
9 903
|
10 058
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
390
|
436
|
583
|
641
|
746
|
718
|
|
| Total Receivables |
341
|
483
|
773
|
568
|
974
|
948
|
1 608
|
1 316
|
1 920
|
1 446
|
1 409
|
1 512
|
|
| Accounts Receivables |
341
|
483
|
773
|
568
|
974
|
948
|
1 576
|
1 267
|
1 870
|
1 446
|
1 409
|
1 512
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
32
|
49
|
50
|
0
|
0
|
0
|
|
| Inventory |
100
|
125
|
133
|
162
|
200
|
400
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
95
|
162
|
135
|
115
|
95
|
93
|
65
|
69
|
73
|
126
|
397
|
144
|
|
| Total Current Assets |
1 216
|
1 990
|
2 312
|
5 118
|
6 222
|
6 982
|
7 967
|
7 736
|
9 408
|
10 921
|
12 455
|
12 432
|
|
| PP&E Net |
86
|
90
|
90
|
101
|
108
|
416
|
1 121
|
914
|
828
|
731
|
574
|
807
|
|
| PP&E Gross |
86
|
90
|
90
|
101
|
108
|
416
|
1 121
|
914
|
828
|
731
|
574
|
0
|
|
| Accumulated Depreciation |
0
|
97
|
123
|
140
|
175
|
198
|
464
|
728
|
1 021
|
1 143
|
1 419
|
0
|
|
| Intangible Assets |
45
|
38
|
48
|
53
|
52
|
28
|
31
|
46
|
71
|
83
|
120
|
171
|
|
| Goodwill |
0
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
2
|
4
|
9
|
13
|
29
|
12
|
113
|
111
|
103
|
111
|
114
|
118
|
|
| Other Long-Term Assets |
90
|
94
|
101
|
93
|
173
|
245
|
488
|
541
|
636
|
527
|
327
|
219
|
|
| Other Assets |
0
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 440
N/A
|
2 216
+54%
|
2 561
+16%
|
5 377
+110%
|
6 638
+23%
|
7 682
+16%
|
9 720
+27%
|
9 348
-4%
|
11 046
+18%
|
12 374
+12%
|
13 590
+10%
|
13 747
+1%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
28
|
35
|
109
|
121
|
234
|
189
|
289
|
208
|
303
|
300
|
349
|
441
|
|
| Accrued Liabilities |
144
|
141
|
161
|
34
|
51
|
51
|
306
|
312
|
330
|
395
|
411
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
176
|
185
|
191
|
195
|
140
|
206
|
|
| Other Current Liabilities |
210
|
543
|
356
|
514
|
958
|
1 072
|
1 920
|
2 196
|
2 464
|
2 252
|
2 087
|
2 196
|
|
| Total Current Liabilities |
382
|
719
|
626
|
669
|
1 243
|
1 313
|
2 691
|
2 900
|
3 288
|
3 143
|
2 987
|
2 842
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
568
|
412
|
288
|
220
|
196
|
432
|
|
| Minority Interest |
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
2
|
4
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
205
|
128
|
127
|
132
|
126
|
126
|
120
|
|
| Total Liabilities |
387
N/A
|
723
+87%
|
626
-13%
|
669
+7%
|
1 243
+86%
|
1 518
+22%
|
3 387
+123%
|
3 439
+2%
|
3 715
+8%
|
3 489
-6%
|
3 306
-5%
|
3 390
+3%
|
|
| Equity | |||||||||||||
| Common Stock |
90
|
90
|
90
|
1 185
|
1 185
|
1 185
|
1 191
|
1 194
|
1 194
|
1 194
|
1 194
|
1 194
|
|
| Retained Earnings |
916
|
1 369
|
1 830
|
2 404
|
3 114
|
3 889
|
4 042
|
5 300
|
5 118
|
6 621
|
8 203
|
9 019
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
1 095
|
1 095
|
1 095
|
1 093
|
1 095
|
1 095
|
1 095
|
1 095
|
1 095
|
|
| Unrealized Security Profit/Loss |
0
|
1
|
1
|
3
|
3
|
5
|
8
|
4
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1 727
|
142
|
113
|
313
|
1 051
|
|
| Other Equity |
47
|
33
|
13
|
20
|
2
|
9
|
1
|
43
|
66
|
87
|
105
|
101
|
|
| Total Equity |
1 053
N/A
|
1 493
+42%
|
1 934
+30%
|
4 708
+143%
|
5 394
+15%
|
6 164
+14%
|
6 334
+3%
|
5 909
-7%
|
7 331
+24%
|
8 884
+21%
|
10 284
+16%
|
10 357
+1%
|
|
| Total Liabilities & Equity |
1 440
N/A
|
2 216
+54%
|
2 561
+16%
|
5 377
+110%
|
6 638
+23%
|
7 682
+16%
|
9 720
+27%
|
9 348
-4%
|
11 046
+18%
|
12 374
+12%
|
13 590
+10%
|
13 747
+1%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
12
|
12
|
12
|
17
|
17
|
17
|
17
|
16
|
16
|
16
|
16
|
16
|
|