Wavelock Holdings Co Ltd
TSE:7940
Balance Sheet
Balance Sheet Decomposition
Wavelock Holdings Co Ltd
Wavelock Holdings Co Ltd
Balance Sheet
Wavelock Holdings Co Ltd
| Mar-1999 | Mar-2000 | Mar-2001 | Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | 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 |
511
|
602
|
547
|
321
|
380
|
760
|
688
|
677
|
816
|
397
|
960
|
2 008
|
1 774
|
2 062
|
2 489
|
2 044
|
2 368
|
4 882
|
1 962
|
2 453
|
2 581
|
3 222
|
|
| Cash Equivalents |
511
|
602
|
547
|
321
|
380
|
760
|
688
|
677
|
816
|
397
|
960
|
2 008
|
1 774
|
2 062
|
2 489
|
2 044
|
2 368
|
4 882
|
1 962
|
2 453
|
2 581
|
3 222
|
|
| Short-Term Investments |
214
|
205
|
62
|
57
|
57
|
88
|
77
|
72
|
62
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
3 735
|
4 365
|
4 375
|
3 480
|
2 926
|
4 138
|
3 889
|
3 965
|
4 662
|
4 464
|
4 109
|
6 418
|
6 593
|
7 265
|
7 762
|
7 709
|
7 390
|
6 643
|
5 905
|
5 702
|
6 502
|
5 641
|
|
| Accounts Receivables |
3 735
|
4 365
|
4 375
|
3 480
|
2 926
|
4 138
|
3 889
|
3 965
|
4 662
|
4 464
|
4 109
|
6 418
|
6 593
|
7 265
|
7 762
|
7 709
|
7 390
|
6 643
|
4 207
|
4 037
|
4 626
|
3 886
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 698
|
1 665
|
1 876
|
1 755
|
|
| Inventory |
874
|
844
|
877
|
918
|
939
|
2 500
|
2 657
|
2 850
|
3 667
|
4 187
|
4 598
|
6 296
|
6 188
|
5 351
|
5 939
|
6 370
|
6 345
|
5 569
|
6 554
|
7 883
|
8 192
|
8 120
|
|
| Other Current Assets |
163
|
155
|
323
|
523
|
420
|
579
|
655
|
671
|
822
|
1 056
|
865
|
687
|
557
|
563
|
302
|
244
|
317
|
278
|
601
|
508
|
569
|
785
|
|
| Total Current Assets |
5 497
|
6 171
|
6 183
|
5 299
|
4 722
|
8 065
|
7 966
|
8 235
|
10 030
|
10 151
|
10 532
|
15 409
|
15 112
|
15 240
|
16 492
|
16 368
|
16 420
|
17 373
|
15 022
|
16 546
|
17 844
|
17 768
|
|
| PP&E Net |
5 735
|
5 641
|
5 959
|
6 065
|
5 891
|
10 946
|
10 600
|
10 441
|
12 424
|
11 530
|
11 562
|
10 550
|
11 931
|
11 868
|
11 451
|
11 319
|
11 064
|
7 137
|
7 494
|
8 076
|
8 399
|
9 032
|
|
| PP&E Gross |
5 735
|
5 641
|
5 959
|
6 065
|
5 891
|
10 946
|
10 600
|
10 441
|
12 424
|
11 530
|
11 562
|
10 550
|
11 931
|
11 868
|
0
|
11 319
|
11 064
|
7 137
|
7 494
|
8 076
|
8 399
|
9 032
|
|
| Accumulated Depreciation |
4 725
|
5 251
|
5 744
|
6 207
|
6 710
|
9 030
|
9 674
|
10 342
|
10 752
|
11 384
|
12 331
|
0
|
16 430
|
17 125
|
0
|
18 751
|
19 699
|
13 839
|
13 992
|
14 365
|
15 046
|
15 742
|
|
| Intangible Assets |
6
|
6
|
15
|
14
|
11
|
128
|
141
|
168
|
335
|
207
|
282
|
147
|
215
|
247
|
377
|
416
|
319
|
246
|
220
|
361
|
303
|
278
|
|
| Goodwill |
325
|
269
|
212
|
156
|
99
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
90
|
85
|
127
|
74
|
72
|
104
|
60
|
61
|
62
|
60
|
67
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
361
|
307
|
453
|
349
|
433
|
940
|
912
|
1 307
|
1 149
|
495
|
249
|
3 429
|
287
|
284
|
328
|
302
|
121
|
400
|
633
|
268
|
925
|
1 095
|
|
| Other Long-Term Assets |
463
|
468
|
580
|
509
|
583
|
586
|
545
|
312
|
493
|
700
|
710
|
1 117
|
1 193
|
902
|
1 128
|
1 077
|
1 221
|
936
|
887
|
1 017
|
989
|
1 014
|
|
| Other Assets |
325
|
269
|
212
|
156
|
99
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
12 476
N/A
|
12 947
+4%
|
13 529
+4%
|
12 465
-8%
|
11 813
-5%
|
20 770
+76%
|
20 225
-3%
|
20 523
+1%
|
24 493
+19%
|
23 144
-6%
|
23 401
+1%
|
30 653
+31%
|
28 738
-6%
|
28 542
-1%
|
29 776
+4%
|
29 481
-1%
|
29 145
-1%
|
26 092
-10%
|
24 256
-7%
|
26 268
+8%
|
28 460
+8%
|
29 187
+3%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
717
|
663
|
871
|
704
|
899
|
1 300
|
1 486
|
1 672
|
2 957
|
2 844
|
2 363
|
3 539
|
4 405
|
3 809
|
4 391
|
4 412
|
4 336
|
2 989
|
2 921
|
2 740
|
2 782
|
2 880
|
|
| Accrued Liabilities |
110
|
155
|
112
|
178
|
152
|
220
|
206
|
388
|
296
|
261
|
244
|
507
|
306
|
650
|
370
|
432
|
737
|
471
|
287
|
310
|
508
|
456
|
|
| Short-Term Debt |
2 382
|
2 701
|
2 459
|
1 949
|
1 019
|
1 121
|
3 996
|
1 940
|
3 690
|
3 827
|
5 100
|
4 110
|
2 880
|
1 800
|
1 600
|
2 000
|
350
|
100
|
1 350
|
1 950
|
1 250
|
300
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
200
|
200
|
200
|
200
|
1 141
|
1 281
|
3 182
|
3 061
|
3 163
|
3 080
|
2 956
|
2 761
|
2 316
|
1 478
|
906
|
1 337
|
1 327
|
|
| Other Current Liabilities |
241
|
423
|
389
|
472
|
524
|
881
|
979
|
1 072
|
1 276
|
817
|
1 157
|
1 139
|
1 150
|
1 144
|
1 455
|
1 151
|
1 447
|
1 292
|
1 120
|
1 685
|
1 510
|
1 738
|
|
| Total Current Liabilities |
3 450
|
3 941
|
3 831
|
3 304
|
2 595
|
3 722
|
6 866
|
5 272
|
8 420
|
8 890
|
10 145
|
12 478
|
11 802
|
10 567
|
10 895
|
10 950
|
9 630
|
7 168
|
7 156
|
7 591
|
7 386
|
6 701
|
|
| Long-Term Debt |
2 101
|
1 890
|
2 225
|
1 560
|
1 247
|
4 318
|
1 433
|
2 553
|
3 536
|
2 442
|
1 969
|
5 517
|
5 064
|
5 954
|
5 435
|
4 930
|
4 946
|
2 617
|
1 322
|
639
|
2 750
|
3 809
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
3 134
|
3 240
|
0
|
173
|
0
|
4
|
37
|
36
|
50
|
19
|
19
|
22
|
30
|
41
|
51
|
66
|
85
|
|
| Other Liabilities |
345
|
376
|
805
|
895
|
1 088
|
2 227
|
2 091
|
2 608
|
2 302
|
1 930
|
1 573
|
3 607
|
3 447
|
3 063
|
2 776
|
2 324
|
2 491
|
2 018
|
2 016
|
2 205
|
2 212
|
1 974
|
|
| Total Liabilities |
5 896
N/A
|
6 207
+5%
|
6 862
+11%
|
5 759
-16%
|
4 929
-14%
|
13 400
+172%
|
13 629
+2%
|
10 434
-23%
|
14 430
+38%
|
13 262
-8%
|
13 691
+3%
|
21 639
+58%
|
20 349
-6%
|
19 634
-4%
|
19 125
-3%
|
18 223
-5%
|
17 089
-6%
|
11 833
-31%
|
10 536
-11%
|
10 485
0%
|
12 414
+18%
|
12 569
+1%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
2 144
|
2 144
|
2 144
|
2 144
|
2 144
|
2 144
|
2 144
|
2 144
|
2 144
|
2 144
|
2 144
|
2 185
|
2 185
|
2 185
|
2 185
|
2 185
|
2 185
|
2 185
|
2 185
|
2 185
|
2 185
|
2 185
|
|
| Retained Earnings |
1 923
|
2 084
|
2 009
|
2 052
|
2 224
|
2 643
|
3 140
|
4 050
|
4 716
|
4 616
|
4 544
|
4 736
|
5 498
|
6 606
|
8 080
|
9 211
|
10 041
|
12 133
|
12 493
|
14 559
|
14 761
|
15 027
|
|
| Additional Paid In Capital |
2 513
|
2 513
|
2 513
|
2 513
|
2 513
|
2 513
|
2 513
|
4 847
|
4 874
|
4 917
|
4 860
|
1 063
|
666
|
666
|
741
|
776
|
775
|
744
|
744
|
744
|
744
|
744
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
2
|
2
|
4
|
72
|
87
|
338
|
192
|
59
|
9
|
38
|
0
|
62
|
90
|
80
|
16
|
14
|
7
|
9
|
11
|
17
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
2
|
2
|
1 289
|
1 290
|
1 863
|
1 853
|
1 847
|
0
|
0
|
720
|
596
|
1 060
|
1 055
|
897
|
1 882
|
1 882
|
1 882
|
1 875
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 063
|
5
|
108
|
151
|
66
|
94
|
79
|
172
|
168
|
227
|
520
|
|
| Total Equity |
6 579
N/A
|
6 740
+2%
|
6 667
-1%
|
6 706
+1%
|
6 883
+3%
|
7 370
+7%
|
6 596
-11%
|
10 090
+53%
|
10 063
0%
|
9 882
-2%
|
9 710
-2%
|
9 014
-7%
|
8 389
-7%
|
8 907
+6%
|
10 651
+20%
|
11 258
+6%
|
12 056
+7%
|
14 259
+18%
|
13 720
-4%
|
15 783
+15%
|
16 046
+2%
|
16 618
+4%
|
|
| Total Liabilities & Equity |
12 476
N/A
|
12 947
+4%
|
13 529
+4%
|
12 465
-8%
|
11 813
-5%
|
20 770
+76%
|
20 225
-3%
|
20 523
+1%
|
24 493
+19%
|
23 144
-6%
|
23 401
+1%
|
30 653
+31%
|
28 738
-6%
|
28 542
-1%
|
29 776
+4%
|
29 481
-1%
|
29 145
-1%
|
26 092
-10%
|
24 256
-7%
|
26 268
+8%
|
28 460
+8%
|
29 187
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
10
|
10
|
10
|
9
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|
8
|
8
|
8
|
8
|
|