Right On Co Ltd
TSE:7445
Balance Sheet
Balance Sheet Decomposition
Right On Co Ltd
Current Assets | 16B |
Cash & Short-Term Investments | 2B |
Receivables | 2.3B |
Other Current Assets | 11.7B |
Non-Current Assets | 11.2B |
PP&E | 2.3B |
Intangibles | 557m |
Other Non-Current Assets | 8.4B |
Current Liabilities | 12.2B |
Accounts Payable | 7.2B |
Accrued Liabilities | 77m |
Short-Term Debt | 1.2B |
Other Current Liabilities | 3.8B |
Non-Current Liabilities | 3.1B |
Long-Term Debt | 894m |
Other Non-Current Liabilities | 2.2B |
Balance Sheet
Right On Co Ltd
Aug-2014 | Aug-2015 | Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
18 491
|
21 775
|
16 993
|
12 928
|
17 865
|
13 542
|
10 204
|
6 183
|
8 218
|
3 482
|
|
Cash Equivalents |
18 491
|
21 775
|
16 993
|
12 928
|
17 865
|
13 542
|
10 204
|
6 183
|
8 218
|
3 482
|
|
Total Receivables |
2 595
|
2 924
|
3 069
|
3 540
|
3 212
|
2 849
|
1 669
|
1 259
|
1 534
|
1 563
|
|
Accounts Receivables |
1 230
|
1 383
|
1 557
|
1 730
|
1 730
|
1 611
|
1 358
|
908
|
1 268
|
1 314
|
|
Other Receivables |
1 365
|
1 541
|
1 512
|
1 810
|
1 482
|
1 238
|
311
|
351
|
266
|
249
|
|
Inventory |
13 464
|
15 174
|
19 143
|
15 826
|
14 587
|
12 069
|
11 012
|
12 094
|
11 466
|
10 479
|
|
Other Current Assets |
690
|
719
|
1 475
|
2 424
|
288
|
707
|
522
|
503
|
194
|
249
|
|
Total Current Assets |
35 240
|
40 592
|
40 680
|
34 718
|
35 952
|
29 167
|
23 407
|
20 039
|
21 412
|
15 773
|
|
PP&E Net |
11 062
|
11 063
|
11 653
|
13 487
|
9 824
|
6 127
|
5 164
|
3 785
|
3 210
|
2 306
|
|
PP&E Gross |
11 062
|
11 063
|
11 653
|
13 487
|
0
|
0
|
0
|
0
|
3 210
|
2 306
|
|
Accumulated Depreciation |
22 236
|
22 570
|
22 782
|
23 000
|
0
|
0
|
0
|
0
|
21 134
|
20 430
|
|
Intangible Assets |
627
|
484
|
545
|
506
|
562
|
569
|
978
|
723
|
596
|
539
|
|
Long-Term Investments |
264
|
351
|
223
|
360
|
257
|
175
|
179
|
202
|
228
|
343
|
|
Other Long-Term Assets |
11 367
|
11 220
|
11 101
|
10 837
|
11 188
|
10 568
|
9 990
|
9 516
|
8 594
|
8 041
|
|
Total Assets |
58 560
N/A
|
63 710
+9%
|
64 202
+1%
|
59 908
-7%
|
57 783
-4%
|
46 606
-19%
|
39 718
-15%
|
34 265
-14%
|
34 040
-1%
|
27 002
-21%
|
|
Liabilities | |||||||||||
Accounts Payable |
2 469
|
4 704
|
12 041
|
9 861
|
8 895
|
9 144
|
5 592
|
5 383
|
6 671
|
4 817
|
|
Accrued Liabilities |
1 540
|
1 758
|
1 609
|
1 635
|
486
|
494
|
427
|
197
|
767
|
845
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
5 000
|
5 000
|
2 740
|
2 015
|
|
Current Portion of Long-Term Debt |
2 888
|
5 713
|
2 768
|
4 258
|
3 840
|
3 290
|
3 020
|
1 800
|
1 809
|
1 789
|
|
Other Current Liabilities |
8 311
|
11 888
|
3 307
|
1 920
|
3 826
|
2 957
|
3 661
|
3 950
|
1 407
|
1 410
|
|
Total Current Liabilities |
15 208
|
24 063
|
19 725
|
17 674
|
17 047
|
15 885
|
17 700
|
16 330
|
13 394
|
10 876
|
|
Long-Term Debt |
7 931
|
3 668
|
7 429
|
9 871
|
8 630
|
5 340
|
2 320
|
520
|
3 134
|
1 343
|
|
Deferred Income Tax |
0
|
0
|
0
|
170
|
11
|
0
|
0
|
0
|
118
|
150
|
|
Other Liabilities |
2 552
|
2 557
|
2 513
|
2 661
|
2 735
|
2 741
|
2 726
|
2 472
|
2 358
|
2 067
|
|
Total Liabilities |
25 691
N/A
|
30 288
+18%
|
29 667
-2%
|
30 376
+2%
|
28 423
-6%
|
23 966
-16%
|
22 746
-5%
|
19 322
-15%
|
19 004
-2%
|
14 436
-24%
|
|
Equity | |||||||||||
Common Stock |
6 195
|
6 195
|
6 195
|
6 195
|
6 195
|
6 195
|
6 195
|
6 195
|
6 195
|
6 195
|
|
Retained Earnings |
23 284
|
23 766
|
24 786
|
19 645
|
19 396
|
12 703
|
6 985
|
4 899
|
3 639
|
1 092
|
|
Additional Paid In Capital |
6 481
|
6 481
|
6 481
|
6 481
|
6 403
|
6 376
|
6 376
|
6 376
|
5 251
|
5 251
|
|
Unrealized Security Profit/Loss |
49
|
109
|
9
|
44
|
41
|
21
|
20
|
0
|
15
|
93
|
|
Treasury Stock |
3 145
|
3 100
|
2 936
|
2 835
|
2 689
|
2 625
|
2 625
|
2 625
|
66
|
66
|
|
Other Equity |
5
|
29
|
0
|
2
|
14
|
12
|
61
|
98
|
2
|
1
|
|
Total Equity |
32 869
N/A
|
33 422
+2%
|
34 535
+3%
|
29 532
-14%
|
29 360
-1%
|
22 640
-23%
|
16 972
-25%
|
14 943
-12%
|
15 036
+1%
|
12 566
-16%
|
|
Total Liabilities & Equity |
58 560
N/A
|
63 710
+9%
|
64 202
+1%
|
59 908
-7%
|
57 783
-4%
|
46 606
-19%
|
39 718
-15%
|
34 265
-14%
|
34 040
-1%
|
27 002
-21%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
27
|
27
|
27
|
27
|
28
|
28
|
28
|
28
|
30
|
30
|