Resol Holdings Co Ltd
TSE:5261
Balance Sheet
Balance Sheet Decomposition
Resol Holdings Co Ltd
Resol Holdings Co Ltd
Balance Sheet
Resol Holdings Co Ltd
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | 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 |
2 834
|
2 402
|
3 962
|
6 666
|
4 209
|
2 796
|
2 543
|
2 923
|
2 501
|
4 527
|
2 267
|
1 846
|
3 541
|
2 406
|
2 162
|
1 698
|
2 438
|
2 501
|
2 880
|
4 311
|
3 453
|
5 224
|
3 591
|
4 100
|
|
| Cash Equivalents |
2 834
|
2 402
|
3 962
|
6 666
|
4 209
|
2 796
|
2 543
|
2 923
|
2 501
|
4 527
|
2 267
|
1 846
|
3 541
|
2 406
|
2 162
|
1 698
|
2 438
|
2 501
|
2 880
|
4 311
|
3 453
|
5 224
|
3 591
|
4 100
|
|
| Total Receivables |
2 275
|
2 798
|
2 193
|
2 156
|
2 243
|
2 312
|
2 556
|
3 326
|
2 594
|
1 618
|
1 843
|
2 465
|
1 941
|
1 756
|
2 128
|
1 884
|
2 220
|
2 193
|
1 775
|
1 137
|
1 098
|
1 459
|
1 825
|
1 958
|
|
| Accounts Receivables |
2 275
|
2 798
|
2 193
|
2 156
|
2 243
|
2 312
|
2 556
|
3 326
|
2 594
|
1 618
|
1 843
|
1 946
|
1 438
|
1 434
|
1 649
|
1 696
|
1 703
|
1 568
|
1 086
|
1 018
|
1 098
|
1 459
|
1 825
|
1 958
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
519
|
503
|
322
|
479
|
187
|
517
|
625
|
689
|
120
|
0
|
0
|
0
|
0
|
|
| Inventory |
4 141
|
3 276
|
2 179
|
2 034
|
2 946
|
4 231
|
4 824
|
4 797
|
1 151
|
1 334
|
1 395
|
1 239
|
1 150
|
2 708
|
4 176
|
3 358
|
2 212
|
1 636
|
9 633
|
5 974
|
4 746
|
2 434
|
2 142
|
2 288
|
|
| Other Current Assets |
961
|
976
|
760
|
775
|
2 037
|
2 251
|
1 345
|
1 275
|
1 249
|
988
|
878
|
995
|
998
|
1 079
|
1 012
|
1 164
|
1 330
|
909
|
1 539
|
734
|
1 377
|
1 773
|
1 182
|
933
|
|
| Total Current Assets |
10 211
|
9 453
|
9 093
|
11 631
|
11 435
|
11 590
|
11 268
|
12 320
|
7 495
|
8 467
|
6 383
|
6 544
|
7 630
|
7 949
|
9 478
|
8 104
|
8 200
|
7 239
|
15 827
|
12 156
|
10 674
|
10 891
|
8 740
|
9 279
|
|
| PP&E Net |
9 925
|
9 687
|
13 038
|
13 191
|
15 541
|
14 502
|
14 453
|
14 948
|
17 534
|
7 247
|
11 375
|
11 090
|
15 909
|
18 859
|
20 713
|
19 648
|
21 073
|
22 309
|
20 584
|
21 085
|
22 404
|
25 780
|
28 203
|
28 561
|
|
| Intangible Assets |
270
|
294
|
1 054
|
1 016
|
1 354
|
247
|
245
|
354
|
374
|
350
|
365
|
406
|
413
|
620
|
654
|
553
|
397
|
405
|
386
|
362
|
357
|
481
|
625
|
541
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
1 042
|
980
|
905
|
1 441
|
1 349
|
2 035
|
1 905
|
1 705
|
1 464
|
1 786
|
1 624
|
1 687
|
1 126
|
616
|
532
|
448
|
364
|
311
|
258
|
|
| Note Receivable |
632
|
554
|
265
|
211
|
177
|
146
|
620
|
616
|
619
|
553
|
552
|
96
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1 043
|
888
|
353
|
644
|
113
|
298
|
399
|
409
|
686
|
9 453
|
8 207
|
8 497
|
2 983
|
94
|
97
|
6
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
2 199
|
2 100
|
1 372
|
1 286
|
2 778
|
2 423
|
2 203
|
1 866
|
2 001
|
1 939
|
1 836
|
1 437
|
1 301
|
1 021
|
1 656
|
2 076
|
3 552
|
4 156
|
3 839
|
4 290
|
5 173
|
5 146
|
5 124
|
4 842
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
1 042
|
980
|
905
|
1 441
|
1 349
|
2 035
|
1 905
|
1 705
|
1 464
|
1 786
|
1 624
|
1 687
|
1 126
|
616
|
532
|
448
|
364
|
311
|
258
|
|
| Total Assets |
24 281
N/A
|
22 975
-5%
|
25 175
+10%
|
27 980
+11%
|
31 397
+12%
|
30 248
-4%
|
30 168
0%
|
31 417
+4%
|
30 151
-4%
|
29 358
-3%
|
30 752
+5%
|
29 974
-3%
|
29 996
+0%
|
30 059
+0%
|
34 430
+15%
|
32 011
-7%
|
34 910
+9%
|
35 237
+1%
|
41 254
+17%
|
38 426
-7%
|
39 056
+2%
|
42 663
+9%
|
43 004
+1%
|
43 481
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4 270
|
3 951
|
2 239
|
1 593
|
2 057
|
1 065
|
1 155
|
1 440
|
998
|
416
|
741
|
690
|
555
|
567
|
545
|
578
|
824
|
338
|
525
|
252
|
270
|
327
|
374
|
411
|
|
| Accrued Liabilities |
352
|
256
|
134
|
144
|
144
|
175
|
203
|
165
|
135
|
106
|
84
|
104
|
111
|
127
|
132
|
162
|
149
|
178
|
175
|
106
|
159
|
173
|
283
|
331
|
|
| Short-Term Debt |
9 970
|
5 780
|
3 794
|
3 507
|
1 409
|
2 122
|
2 400
|
4 400
|
5 034
|
6 555
|
2 982
|
2 498
|
1 763
|
1 600
|
2 500
|
800
|
1 300
|
3 000
|
3 300
|
1 500
|
4 500
|
3 400
|
2 000
|
900
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
22
|
91
|
151
|
244
|
1 043
|
1 792
|
3 527
|
1 331
|
2 155
|
4 476
|
2 147
|
1 901
|
3 301
|
3 084
|
4 703
|
4 021
|
3 401
|
4 521
|
|
| Other Current Liabilities |
2 956
|
2 680
|
1 627
|
1 713
|
3 612
|
2 934
|
2 702
|
2 535
|
2 105
|
1 992
|
2 921
|
3 325
|
3 377
|
3 794
|
3 024
|
2 135
|
2 541
|
2 278
|
3 995
|
2 448
|
4 503
|
3 928
|
4 278
|
4 233
|
|
| Total Current Liabilities |
17 548
|
12 667
|
7 795
|
6 956
|
7 223
|
6 296
|
6 482
|
8 632
|
8 423
|
9 313
|
7 770
|
8 409
|
9 333
|
7 419
|
8 356
|
8 152
|
6 960
|
7 694
|
11 296
|
7 391
|
14 136
|
11 849
|
10 335
|
10 396
|
|
| Long-Term Debt |
1 472
|
1 605
|
1 237
|
806
|
183
|
84
|
62
|
562
|
1 274
|
1 093
|
5 219
|
4 974
|
4 051
|
5 733
|
7 931
|
5 339
|
7 124
|
8 372
|
11 979
|
14 324
|
8 121
|
10 367
|
9 878
|
9 779
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
131
|
131
|
130
|
175
|
175
|
175
|
154
|
154
|
154
|
154
|
245
|
259
|
279
|
0
|
0
|
90
|
45
|
26
|
24
|
21
|
|
| Minority Interest |
0
|
0
|
1
|
11
|
10
|
11
|
17
|
20
|
29
|
32
|
83
|
95
|
104
|
14
|
20
|
24
|
1 502
|
1 568
|
1 267
|
39
|
223
|
26
|
32
|
15
|
|
| Other Liabilities |
3 371
|
3 511
|
10 446
|
14 519
|
17 708
|
16 542
|
15 303
|
13 800
|
11 774
|
10 222
|
8 657
|
7 124
|
7 101
|
6 804
|
7 090
|
6 396
|
6 070
|
4 077
|
3 461
|
3 220
|
3 074
|
6 894
|
8 100
|
7 104
|
|
| Total Liabilities |
22 391
N/A
|
17 783
-21%
|
19 478
+10%
|
22 292
+14%
|
25 255
+13%
|
23 064
-9%
|
21 994
-5%
|
23 189
+5%
|
21 676
-7%
|
20 835
-4%
|
21 883
+5%
|
20 755
-5%
|
20 743
0%
|
20 123
-3%
|
23 643
+17%
|
20 171
-15%
|
21 935
+9%
|
21 712
-1%
|
28 004
+29%
|
25 064
-10%
|
25 599
+2%
|
29 162
+14%
|
28 369
-3%
|
27 315
-4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 379
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
3 948
|
|
| Retained Earnings |
1 291
|
1 084
|
811
|
670
|
259
|
1 303
|
2 297
|
2 508
|
2 754
|
1 818
|
2 143
|
2 659
|
2 693
|
3 331
|
4 179
|
5 222
|
6 359
|
8 834
|
8 552
|
6 963
|
6 868
|
7 313
|
8 449
|
9 955
|
|
| Additional Paid In Capital |
1 210
|
2 760
|
2 745
|
2 745
|
2 745
|
2 745
|
2 745
|
2 523
|
2 523
|
2 523
|
2 523
|
2 357
|
2 357
|
2 402
|
2 401
|
2 402
|
2 402
|
2 402
|
2 402
|
2 476
|
2 663
|
2 243
|
2 245
|
2 267
|
|
| Unrealized Security Profit/Loss |
408
|
430
|
183
|
329
|
798
|
798
|
798
|
734
|
734
|
252
|
273
|
273
|
273
|
273
|
0
|
302
|
299
|
1 622
|
1 622
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
1
|
3
|
4
|
7
|
13
|
15
|
19
|
17
|
17
|
18
|
18
|
18
|
18
|
19
|
0
|
20
|
22
|
23
|
23
|
24
|
23
|
21
|
22
|
20
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
13
|
11
|
14
|
7
|
1
|
0
|
18
|
15
|
16
|
|
| Total Equity |
1 890
N/A
|
5 192
+175%
|
5 696
+10%
|
5 687
0%
|
6 142
+8%
|
7 184
+17%
|
8 173
+14%
|
8 229
+1%
|
8 475
+3%
|
8 523
+1%
|
8 870
+4%
|
9 219
+4%
|
9 253
+0%
|
9 935
+7%
|
10 787
+9%
|
11 840
+10%
|
12 975
+10%
|
13 525
+4%
|
13 249
-2%
|
13 362
+1%
|
13 457
+1%
|
13 501
+0%
|
14 635
+8%
|
16 166
+10%
|
|
| Total Liabilities & Equity |
24 281
N/A
|
22 975
-5%
|
25 175
+10%
|
27 980
+11%
|
31 397
+12%
|
30 248
-4%
|
30 168
0%
|
31 417
+4%
|
30 151
-4%
|
29 358
-3%
|
30 752
+5%
|
29 974
-3%
|
29 996
+0%
|
30 059
+0%
|
34 430
+15%
|
32 011
-7%
|
34 910
+9%
|
35 237
+1%
|
41 254
+17%
|
38 426
-7%
|
39 056
+2%
|
42 663
+9%
|
43 004
+1%
|
43 481
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
4
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|