Access Co Ltd
TSE:4813
Balance Sheet
Balance Sheet Decomposition
Access Co Ltd
Access Co Ltd
Balance Sheet
Access Co Ltd
| Jan-2002 | Jan-2003 | Jan-2004 | Jan-2005 | Jan-2006 | Jan-2007 | Jan-2008 | Jan-2009 | Jan-2010 | Jan-2011 | Jan-2012 | Jan-2013 | Jan-2014 | Jan-2015 | Jan-2016 | Jan-2017 | Jan-2018 | Jan-2019 | Jan-2020 | Jan-2021 | Jan-2022 | Jan-2023 | Jan-2024 | Jan-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
3 019
|
3 419
|
5 445
|
7 461
|
24 917
|
14 262
|
12 889
|
9 462
|
16 331
|
17 433
|
21 769
|
22 473
|
23 093
|
23 535
|
24 543
|
23 933
|
25 387
|
23 016
|
19 282
|
16 569
|
15 148
|
11 876
|
10 919
|
10 809
|
|
| Cash Equivalents |
3 019
|
3 419
|
5 445
|
7 461
|
24 917
|
14 262
|
12 889
|
9 462
|
16 331
|
17 433
|
21 769
|
22 473
|
23 093
|
23 535
|
24 543
|
23 933
|
25 387
|
23 016
|
19 282
|
16 569
|
15 148
|
11 876
|
10 919
|
10 809
|
|
| Short-Term Investments |
190
|
0
|
0
|
0
|
6 926
|
8 501
|
5 515
|
3 706
|
3 521
|
2 905
|
1 251
|
326
|
956
|
675
|
732
|
335
|
342
|
120
|
117
|
93
|
96
|
0
|
0
|
0
|
|
| Total Receivables |
939
|
2 220
|
2 366
|
3 101
|
6 420
|
9 815
|
10 629
|
18 267
|
8 391
|
8 307
|
4 604
|
3 067
|
3 628
|
2 521
|
1 537
|
1 739
|
2 154
|
2 946
|
4 108
|
2 376
|
2 830
|
5 002
|
7 514
|
3 804
|
|
| Accounts Receivables |
939
|
2 220
|
2 366
|
3 101
|
6 420
|
9 815
|
10 629
|
18 267
|
8 391
|
8 307
|
4 604
|
3 067
|
3 628
|
2 521
|
1 537
|
1 739
|
2 154
|
2 946
|
4 108
|
2 376
|
2 830
|
5 002
|
7 514
|
3 804
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
458
|
398
|
834
|
692
|
508
|
601
|
362
|
639
|
1 428
|
281
|
98
|
133
|
112
|
87
|
159
|
217
|
81
|
88
|
59
|
152
|
277
|
264
|
236
|
793
|
|
| Other Current Assets |
172
|
216
|
306
|
549
|
1 912
|
2 191
|
2 351
|
2 040
|
2 384
|
1 372
|
995
|
986
|
457
|
475
|
215
|
259
|
347
|
344
|
742
|
604
|
633
|
615
|
758
|
1 842
|
|
| Total Current Assets |
4 777
|
6 253
|
8 951
|
11 802
|
40 682
|
35 370
|
31 746
|
34 113
|
32 055
|
30 299
|
28 717
|
26 985
|
28 245
|
27 293
|
27 186
|
26 482
|
28 311
|
26 513
|
24 307
|
19 794
|
18 985
|
17 756
|
19 428
|
17 248
|
|
| PP&E Net |
602
|
588
|
723
|
729
|
1 445
|
1 393
|
1 330
|
1 341
|
4 930
|
4 849
|
4 590
|
4 305
|
4 110
|
2 706
|
319
|
382
|
336
|
388
|
479
|
452
|
456
|
807
|
685
|
1 297
|
|
| PP&E Gross |
602
|
588
|
723
|
729
|
1 445
|
1 393
|
1 330
|
1 341
|
4 930
|
4 849
|
4 590
|
4 305
|
4 110
|
2 706
|
319
|
382
|
336
|
388
|
479
|
452
|
456
|
807
|
685
|
1 297
|
|
| Accumulated Depreciation |
183
|
305
|
406
|
523
|
1 463
|
1 952
|
2 236
|
2 276
|
2 623
|
2 459
|
2 361
|
2 505
|
3 026
|
1 955
|
838
|
614
|
701
|
778
|
923
|
1 041
|
1 079
|
1 485
|
1 949
|
1 537
|
|
| Intangible Assets |
98
|
166
|
545
|
450
|
5 924
|
6 859
|
1 480
|
1 126
|
756
|
476
|
296
|
172
|
91
|
10
|
241
|
1 049
|
1 665
|
3 268
|
5 752
|
6 126
|
5 370
|
4 899
|
5 595
|
1 618
|
|
| Goodwill |
0
|
0
|
0
|
153
|
22 251
|
13 763
|
2 652
|
1 330
|
249
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
644
|
1 160
|
961
|
606
|
497
|
370
|
0
|
|
| Note Receivable |
0
|
120
|
0
|
0
|
0
|
0
|
106
|
390
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
345
|
264
|
107
|
107
|
2 950
|
3 003
|
1 994
|
1 207
|
2 424
|
2 666
|
17
|
305
|
638
|
688
|
722
|
573
|
484
|
477
|
442
|
645
|
855
|
634
|
699
|
676
|
|
| Other Long-Term Assets |
201
|
216
|
571
|
360
|
2 314
|
1 792
|
2 535
|
2 204
|
2 226
|
1 293
|
2 383
|
2 542
|
2 406
|
2 228
|
2 312
|
2 236
|
247
|
399
|
643
|
1 285
|
1 690
|
646
|
505
|
690
|
|
| Other Assets |
0
|
0
|
0
|
153
|
22 251
|
13 763
|
2 652
|
1 330
|
249
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
644
|
1 160
|
961
|
606
|
497
|
370
|
0
|
|
| Total Assets |
6 023
N/A
|
7 608
+26%
|
10 897
+43%
|
13 602
+25%
|
75 566
+456%
|
62 180
-18%
|
41 843
-33%
|
41 709
0%
|
42 641
+2%
|
39 582
-7%
|
36 002
-9%
|
34 309
-5%
|
35 490
+3%
|
32 924
-7%
|
30 782
-7%
|
30 722
0%
|
31 044
+1%
|
31 689
+2%
|
32 783
+3%
|
29 263
-11%
|
27 962
-4%
|
25 240
-10%
|
27 282
+8%
|
21 529
-21%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
227
|
306
|
306
|
578
|
836
|
1 526
|
655
|
2 454
|
852
|
480
|
366
|
235
|
201
|
276
|
115
|
123
|
167
|
189
|
405
|
190
|
215
|
270
|
552
|
658
|
|
| Accrued Liabilities |
85
|
100
|
108
|
101
|
217
|
167
|
189
|
566
|
439
|
352
|
284
|
169
|
193
|
177
|
122
|
146
|
155
|
117
|
154
|
124
|
180
|
178
|
227
|
243
|
|
| Short-Term Debt |
0
|
330
|
303
|
350
|
350
|
426
|
400
|
700
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
33
|
33
|
252
|
252
|
252
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
69
|
|
| Other Current Liabilities |
416
|
425
|
1 155
|
956
|
4 714
|
7 320
|
4 844
|
5 049
|
5 177
|
3 734
|
2 709
|
1 699
|
1 696
|
1 295
|
1 291
|
858
|
877
|
1 000
|
1 346
|
1 149
|
1 694
|
1 964
|
3 180
|
9 015
|
|
| Total Current Liabilities |
728
|
1 161
|
1 871
|
1 985
|
6 118
|
9 439
|
6 121
|
8 802
|
6 720
|
4 817
|
3 610
|
2 102
|
2 090
|
1 749
|
1 528
|
1 127
|
1 198
|
1 306
|
1 905
|
1 463
|
2 089
|
2 412
|
3 958
|
9 985
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
58
|
25
|
2 038
|
1 786
|
1 534
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
963
|
|
| Deferred Income Tax |
25
|
20
|
0
|
0
|
882
|
135
|
0
|
0
|
0
|
0
|
2
|
0
|
26
|
0
|
27
|
21
|
0
|
0
|
20
|
13
|
4
|
6
|
4
|
15
|
|
| Minority Interest |
39
|
3
|
3
|
169
|
577
|
633
|
578
|
142
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
3
|
3
|
4
|
7
|
15
|
5
|
0
|
0
|
|
| Other Liabilities |
50
|
61
|
73
|
111
|
632
|
501
|
374
|
248
|
244
|
213
|
152
|
225
|
226
|
257
|
227
|
312
|
380
|
625
|
635
|
465
|
475
|
759
|
704
|
515
|
|
| Total Liabilities |
841
N/A
|
1 245
+48%
|
1 947
+56%
|
2 264
+16%
|
8 209
+263%
|
10 708
+30%
|
7 132
-33%
|
9 217
+29%
|
9 002
-2%
|
6 817
-24%
|
5 298
-22%
|
2 327
-56%
|
2 342
+1%
|
2 041
-13%
|
1 784
-13%
|
1 462
-18%
|
1 581
+8%
|
1 934
+22%
|
2 563
+33%
|
1 948
-24%
|
2 583
+33%
|
3 183
+23%
|
4 667
+47%
|
11 477
+146%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 229
|
4 064
|
4 654
|
5 086
|
31 290
|
31 370
|
31 380
|
31 384
|
31 386
|
31 391
|
31 391
|
31 391
|
31 391
|
31 391
|
31 399
|
31 415
|
29 387
|
29 387
|
29 424
|
29 473
|
29 539
|
17 000
|
17 072
|
17 180
|
|
| Retained Earnings |
2 080
|
2 532
|
1 103
|
463
|
3 248
|
12 624
|
28 275
|
6 384
|
5 707
|
2 578
|
6 921
|
4 452
|
4 019
|
6 550
|
8 267
|
8 016
|
2 717
|
3 095
|
3 555
|
904
|
2 145
|
4 250
|
4 530
|
16 207
|
|
| Additional Paid In Capital |
3 902
|
4 738
|
5 337
|
5 769
|
31 973
|
32 053
|
32 064
|
11 228
|
11 230
|
8 431
|
8 431
|
8 431
|
8 431
|
0
|
8 439
|
8 455
|
0
|
0
|
38
|
88
|
154
|
12 132
|
12 205
|
12 312
|
|
| Unrealized Security Profit/Loss |
35
|
28
|
1
|
0
|
788
|
344
|
63
|
416
|
84
|
7
|
8
|
6
|
26
|
55
|
56
|
48
|
40
|
40
|
32
|
22
|
37
|
59
|
86
|
71
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
405
|
405
|
402
|
386
|
346
|
346
|
346
|
346
|
303
|
278
|
1 534
|
1 534
|
1 511
|
|
| Other Equity |
96
|
66
|
63
|
20
|
67
|
337
|
512
|
3 312
|
3 177
|
4 463
|
2 180
|
2 991
|
2 277
|
2 042
|
2 245
|
2 296
|
2 336
|
2 421
|
2 483
|
2 870
|
1 927
|
1 350
|
683
|
1 793
|
|
| Total Equity |
5 182
N/A
|
6 363
+23%
|
8 951
+41%
|
11 337
+27%
|
67 357
+494%
|
51 472
-24%
|
34 711
-33%
|
32 492
-6%
|
33 639
+4%
|
32 766
-3%
|
30 705
-6%
|
31 982
+4%
|
33 148
+4%
|
30 883
-7%
|
28 997
-6%
|
29 260
+1%
|
29 462
+1%
|
29 755
+1%
|
30 220
+2%
|
27 314
-10%
|
25 379
-7%
|
22 057
-13%
|
22 615
+3%
|
10 052
-56%
|
|
| Total Liabilities & Equity |
6 023
N/A
|
7 608
+26%
|
10 897
+43%
|
13 602
+25%
|
75 566
+456%
|
62 180
-18%
|
41 843
-33%
|
41 709
0%
|
42 641
+2%
|
39 582
-7%
|
36 002
-9%
|
34 309
-5%
|
35 490
+3%
|
32 924
-7%
|
30 782
-7%
|
30 722
0%
|
31 044
+1%
|
31 689
+2%
|
32 783
+3%
|
29 263
-11%
|
27 962
-4%
|
25 240
-10%
|
27 282
+8%
|
21 529
-21%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
25
|
27
|
31
|
31
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
37
|
38
|
38
|
|