SI Holdings Plc
TSE:7070
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
SI Holdings Plc
TSE:7070
|
JP |
Balance Sheet
Balance Sheet Decomposition
SI Holdings Plc
SI Holdings Plc
Balance Sheet
SI Holdings Plc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||
| Cash & Cash Equivalents |
2
|
83
|
142
|
517
|
1 066
|
482
|
234
|
800
|
302
|
1 111
|
1 178
|
1 703
|
878
|
75
|
1 003
|
538
|
743
|
525
|
2 101
|
2 190
|
|
| Cash Equivalents |
2
|
83
|
142
|
517
|
1 066
|
482
|
234
|
800
|
302
|
1 111
|
1 178
|
1 703
|
878
|
75
|
1 003
|
538
|
743
|
525
|
2 101
|
2 190
|
|
| Total Receivables |
12
|
47
|
385
|
507
|
567
|
705
|
870
|
975
|
920
|
958
|
919
|
973
|
1 100
|
764
|
553
|
601
|
756
|
1 260
|
1 422
|
1 437
|
|
| Accounts Receivables |
12
|
30
|
377
|
503
|
567
|
705
|
870
|
865
|
864
|
892
|
866
|
886
|
1 100
|
764
|
553
|
601
|
756
|
1 260
|
1 401
|
1 416
|
|
| Other Receivables |
0
|
17
|
8
|
4
|
0
|
0
|
0
|
110
|
55
|
66
|
53
|
88
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
21
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
70
|
|
| Other Current Assets |
1
|
12
|
32
|
61
|
65
|
90
|
128
|
230
|
145
|
128
|
118
|
169
|
264
|
200
|
165
|
145
|
142
|
162
|
185
|
194
|
|
| Total Current Assets |
15
|
142
|
559
|
1 085
|
1 697
|
1 277
|
1 232
|
2 005
|
1 367
|
2 196
|
2 215
|
2 853
|
2 244
|
1 040
|
1 721
|
1 284
|
1 641
|
1 946
|
3 723
|
3 891
|
|
| PP&E Net |
14
|
67
|
587
|
536
|
498
|
672
|
954
|
1 050
|
1 087
|
1 024
|
927
|
846
|
750
|
2 722
|
2 521
|
2 406
|
2 288
|
2 198
|
2 219
|
1 999
|
|
| PP&E Gross |
14
|
67
|
587
|
536
|
498
|
672
|
954
|
1 050
|
1 087
|
1 024
|
927
|
846
|
750
|
2 722
|
2 521
|
2 406
|
2 288
|
2 198
|
2 219
|
1 999
|
|
| Accumulated Depreciation |
3
|
6
|
79
|
84
|
129
|
182
|
262
|
364
|
468
|
565
|
639
|
711
|
778
|
782
|
295
|
395
|
500
|
628
|
768
|
859
|
|
| Intangible Assets |
0
|
0
|
1
|
3
|
11
|
9
|
8
|
6
|
6
|
6
|
7
|
11
|
18
|
22
|
16
|
13
|
7
|
7
|
8
|
15
|
|
| Long-Term Investments |
35
|
44
|
0
|
7
|
5
|
3
|
33
|
0
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
12
|
40
|
121
|
131
|
127
|
221
|
411
|
429
|
433
|
432
|
457
|
627
|
1 223
|
828
|
595
|
588
|
702
|
663
|
641
|
676
|
|
| Total Assets |
75
N/A
|
293
+290%
|
1 268
+333%
|
1 762
+39%
|
2 338
+33%
|
2 183
-7%
|
2 637
+21%
|
3 490
+32%
|
2 894
-17%
|
3 658
+26%
|
3 606
-1%
|
4 368
+21%
|
4 234
-3%
|
4 612
+9%
|
4 854
+5%
|
4 290
-12%
|
4 638
+8%
|
4 815
+4%
|
6 592
+37%
|
6 581
0%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
0
|
1
|
9
|
11
|
14
|
17
|
21
|
0
|
0
|
0
|
0
|
0
|
72
|
38
|
54
|
37
|
61
|
134
|
236
|
234
|
|
| Accrued Liabilities |
3
|
21
|
157
|
182
|
31
|
36
|
57
|
59
|
53
|
61
|
34
|
34
|
31
|
13
|
10
|
15
|
18
|
14
|
282
|
331
|
|
| Short-Term Debt |
0
|
15
|
130
|
140
|
100
|
120
|
450
|
700
|
100
|
0
|
0
|
30
|
150
|
667
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
9
|
11
|
313
|
381
|
461
|
324
|
142
|
205
|
166
|
665
|
478
|
846
|
1 189
|
1 374
|
83
|
83
|
84
|
84
|
107
|
83
|
|
| Other Current Liabilities |
1
|
40
|
50
|
110
|
439
|
447
|
493
|
607
|
459
|
534
|
421
|
464
|
676
|
654
|
669
|
500
|
532
|
455
|
434
|
193
|
|
| Total Current Liabilities |
13
|
87
|
659
|
824
|
1 044
|
944
|
1 163
|
1 571
|
778
|
1 261
|
933
|
1 374
|
2 119
|
2 746
|
815
|
635
|
694
|
687
|
1 060
|
842
|
|
| Long-Term Debt |
53
|
179
|
916
|
772
|
576
|
203
|
114
|
672
|
506
|
765
|
1 106
|
1 490
|
1 628
|
2 554
|
2 365
|
2 281
|
2 198
|
2 114
|
3 080
|
3 061
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
0
|
48
|
10
|
7
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
6
|
0
|
0
|
0
|
0
|
4
|
9
|
120
|
125
|
127
|
152
|
226
|
328
|
194
|
189
|
186
|
187
|
190
|
191
|
|
| Total Liabilities |
65
N/A
|
272
+316%
|
1 574
+479%
|
1 595
+1%
|
1 619
+2%
|
1 147
-29%
|
1 281
+12%
|
2 252
+76%
|
1 404
-38%
|
2 151
+53%
|
2 166
+1%
|
3 037
+40%
|
3 972
+31%
|
5 676
+43%
|
3 384
-40%
|
3 112
-8%
|
3 078
-1%
|
2 988
-3%
|
4 329
+45%
|
4 094
-5%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
10
|
10
|
50
|
130
|
304
|
304
|
304
|
304
|
304
|
304
|
304
|
304
|
304
|
304
|
100
|
100
|
100
|
100
|
100
|
100
|
|
| Retained Earnings |
0
|
11
|
357
|
41
|
160
|
492
|
871
|
784
|
1 051
|
1 068
|
1 005
|
896
|
173
|
1 502
|
1 032
|
739
|
1 122
|
1 391
|
1 827
|
2 052
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
80
|
254
|
254
|
254
|
254
|
254
|
255
|
254
|
254
|
254
|
254
|
459
|
459
|
459
|
502
|
502
|
502
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
14
|
73
|
105
|
120
|
120
|
124
|
124
|
124
|
0
|
124
|
124
|
124
|
167
|
166
|
166
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
4
|
3
|
0
|
0
|
0
|
|
| Total Equity |
10
N/A
|
21
+115%
|
307
N/A
|
167
N/A
|
719
+331%
|
1 036
+44%
|
1 357
+31%
|
1 238
-9%
|
1 490
+20%
|
1 507
+1%
|
1 440
-4%
|
1 331
-8%
|
262
-80%
|
1 065
N/A
|
1 470
N/A
|
1 178
-20%
|
1 560
+32%
|
1 827
+17%
|
2 262
+24%
|
2 487
+10%
|
|
| Total Liabilities & Equity |
75
N/A
|
293
+290%
|
1 268
+333%
|
1 762
+39%
|
2 338
+33%
|
2 183
-7%
|
2 637
+21%
|
3 490
+32%
|
2 894
-17%
|
3 658
+26%
|
3 606
-1%
|
4 368
+21%
|
4 234
-3%
|
4 612
+9%
|
4 854
+5%
|
4 290
-12%
|
4 638
+8%
|
4 815
+4%
|
6 592
+37%
|
6 581
0%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
|