OUG Holdings Inc
TSE:8041
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
OUG Holdings Inc
TSE:8041
|
JP |
Balance Sheet
Balance Sheet Decomposition
OUG Holdings Inc
OUG Holdings Inc
Balance Sheet
OUG Holdings Inc
| 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 |
4 848
|
4 409
|
3 172
|
2 667
|
2 608
|
3 204
|
2 684
|
2 221
|
2 586
|
2 349
|
2 182
|
1 794
|
1 971
|
2 054
|
2 607
|
2 137
|
2 896
|
2 739
|
2 147
|
2 069
|
2 595
|
2 741
|
2 430
|
2 793
|
|
| Cash Equivalents |
4 848
|
4 409
|
3 172
|
2 667
|
2 608
|
3 204
|
2 684
|
2 221
|
2 586
|
2 349
|
2 182
|
1 794
|
1 971
|
2 054
|
2 607
|
2 137
|
2 896
|
2 739
|
2 147
|
2 069
|
2 595
|
2 741
|
2 430
|
2 793
|
|
| Short-Term Investments |
209
|
79
|
82
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
40 222
|
36 823
|
33 360
|
34 502
|
33 043
|
37 451
|
29 906
|
26 910
|
25 828
|
25 568
|
28 776
|
27 318
|
26 202
|
27 695
|
26 209
|
27 391
|
32 530
|
32 668
|
25 821
|
28 209
|
28 783
|
30 466
|
35 250
|
33 231
|
|
| Accounts Receivables |
40 222
|
36 823
|
33 360
|
34 502
|
33 043
|
37 451
|
29 906
|
26 910
|
25 828
|
25 568
|
28 776
|
27 318
|
26 202
|
27 695
|
26 209
|
27 391
|
32 081
|
32 668
|
25 821
|
28 209
|
28 725
|
30 325
|
35 187
|
33 123
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
449
|
0
|
0
|
0
|
58
|
141
|
63
|
108
|
|
| Inventory |
20 530
|
19 171
|
19 161
|
22 687
|
19 042
|
19 260
|
17 983
|
17 047
|
14 343
|
16 310
|
17 086
|
16 905
|
18 555
|
20 056
|
19 231
|
19 891
|
20 908
|
23 686
|
24 068
|
22 826
|
28 060
|
29 420
|
30 813
|
31 496
|
|
| Other Current Assets |
3 313
|
3 441
|
3 342
|
3 352
|
3 880
|
3 694
|
2 583
|
2 502
|
1 251
|
1 450
|
1 327
|
1 217
|
1 094
|
1 021
|
1 131
|
1 215
|
544
|
491
|
614
|
665
|
894
|
863
|
1 415
|
1 001
|
|
| Total Current Assets |
69 122
|
63 923
|
59 117
|
63 208
|
58 573
|
63 609
|
53 156
|
48 680
|
44 008
|
45 677
|
49 371
|
47 234
|
47 822
|
50 826
|
49 178
|
50 634
|
56 878
|
59 584
|
52 650
|
53 769
|
60 332
|
63 490
|
69 908
|
68 521
|
|
| PP&E Net |
18 206
|
17 649
|
17 803
|
17 191
|
13 724
|
13 133
|
12 548
|
12 173
|
12 514
|
12 312
|
12 112
|
11 807
|
11 291
|
11 426
|
11 131
|
10 790
|
10 651
|
11 026
|
11 285
|
11 174
|
10 584
|
10 663
|
10 294
|
10 316
|
|
| PP&E Gross |
18 206
|
17 649
|
17 803
|
17 191
|
13 724
|
13 133
|
12 548
|
12 173
|
12 514
|
12 312
|
12 112
|
11 807
|
11 291
|
11 426
|
11 131
|
10 790
|
10 651
|
11 026
|
11 285
|
11 174
|
10 584
|
10 663
|
10 294
|
10 316
|
|
| Accumulated Depreciation |
11 368
|
11 340
|
11 798
|
12 048
|
11 913
|
12 414
|
10 183
|
10 373
|
11 571
|
11 779
|
12 374
|
12 870
|
13 431
|
13 683
|
13 276
|
13 609
|
13 920
|
14 554
|
14 314
|
14 455
|
14 771
|
14 653
|
15 005
|
14 422
|
|
| Intangible Assets |
199
|
185
|
231
|
209
|
165
|
180
|
200
|
561
|
1 771
|
2 489
|
2 897
|
3 408
|
3 409
|
3 950
|
3 612
|
2 836
|
239
|
211
|
308
|
427
|
656
|
906
|
1 374
|
1 569
|
|
| Goodwill |
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
14 021
|
12 909
|
11 933
|
10 603
|
3 823
|
3 346
|
3 762
|
2 742
|
1 873
|
1 366
|
1 889
|
1 698
|
945
|
547
|
0
|
423
|
397
|
380
|
377
|
310
|
374
|
406
|
303
|
257
|
|
| Long-Term Investments |
4 777
|
4 623
|
6 299
|
8 940
|
11 990
|
10 535
|
7 333
|
5 672
|
5 787
|
5 046
|
4 973
|
5 639
|
5 544
|
6 317
|
5 936
|
7 348
|
6 674
|
6 306
|
4 413
|
5 435
|
5 103
|
5 008
|
6 842
|
7 108
|
|
| Other Long-Term Assets |
6 664
|
6 313
|
7 042
|
7 656
|
2 272
|
1 395
|
1 773
|
1 428
|
730
|
271
|
902
|
806
|
8
|
420
|
386
|
625
|
1 307
|
1 150
|
1 381
|
1 618
|
1 693
|
1 515
|
2 429
|
2 499
|
|
| Other Assets |
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
99 681
N/A
|
92 976
-7%
|
88 341
-5%
|
92 495
+5%
|
86 003
-7%
|
89 408
+4%
|
75 226
-16%
|
68 400
-9%
|
65 223
-5%
|
66 619
+2%
|
70 340
+6%
|
68 980
-2%
|
69 019
+0%
|
73 486
+6%
|
70 907
-4%
|
72 656
+2%
|
76 146
+5%
|
78 657
+3%
|
70 414
-10%
|
72 733
+3%
|
78 742
+8%
|
81 988
+4%
|
91 150
+11%
|
90 270
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
27 943
|
22 087
|
22 792
|
23 092
|
21 202
|
23 796
|
20 188
|
18 240
|
17 798
|
17 469
|
20 152
|
20 098
|
18 349
|
18 878
|
18 171
|
17 711
|
19 229
|
21 635
|
17 845
|
19 123
|
20 814
|
20 778
|
25 428
|
21 670
|
|
| Accrued Liabilities |
1 166
|
1 143
|
860
|
834
|
894
|
997
|
888
|
748
|
997
|
731
|
891
|
762
|
792
|
988
|
1 080
|
930
|
889
|
904
|
865
|
885
|
1 040
|
1 044
|
1 292
|
948
|
|
| Short-Term Debt |
28 144
|
32 506
|
26 200
|
31 005
|
26 118
|
26 715
|
19 958
|
20 099
|
15 670
|
15 550
|
15 795
|
15 200
|
16 315
|
18 710
|
16 750
|
17 370
|
19 535
|
17 080
|
14 469
|
13 172
|
15 703
|
17 753
|
16 658
|
15 455
|
|
| Current Portion of Long-Term Debt |
3 700
|
0
|
0
|
0
|
0
|
0
|
1 928
|
2 757
|
5 581
|
1 845
|
1 998
|
5 955
|
2 592
|
2 160
|
5 430
|
2 075
|
1 625
|
4 867
|
3 139
|
2 928
|
4 213
|
2 536
|
3 060
|
4 154
|
|
| Other Current Liabilities |
3 309
|
3 062
|
2 896
|
2 899
|
3 209
|
3 309
|
3 091
|
2 585
|
2 697
|
2 940
|
2 955
|
2 909
|
2 819
|
3 545
|
4 187
|
3 497
|
3 760
|
4 101
|
3 363
|
3 490
|
4 293
|
4 405
|
4 450
|
4 093
|
|
| Total Current Liabilities |
64 262
|
58 798
|
52 748
|
57 830
|
51 423
|
54 817
|
46 053
|
44 429
|
42 743
|
38 535
|
41 791
|
44 924
|
40 867
|
44 281
|
45 618
|
41 583
|
45 038
|
48 587
|
39 681
|
39 598
|
46 063
|
46 516
|
50 888
|
46 320
|
|
| Long-Term Debt |
10 577
|
8 757
|
6 672
|
5 111
|
4 613
|
4 211
|
7 587
|
5 699
|
3 760
|
9 208
|
8 735
|
4 594
|
7 434
|
7 539
|
3 444
|
6 436
|
7 359
|
5 037
|
6 436
|
6 738
|
5 746
|
6 503
|
6 337
|
4 926
|
|
| Deferred Income Tax |
288
|
255
|
273
|
353
|
978
|
1 798
|
998
|
778
|
829
|
846
|
857
|
1 067
|
1 076
|
993
|
309
|
335
|
313
|
380
|
249
|
285
|
265
|
272
|
228
|
1 093
|
|
| Minority Interest |
7 609
|
7 522
|
7 496
|
7 521
|
6 494
|
6 356
|
1
|
2
|
2
|
6
|
5
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
2 694
|
3 038
|
3 207
|
3 083
|
3 165
|
3 171
|
4 382
|
3 950
|
3 773
|
3 454
|
3 116
|
3 081
|
3 041
|
2 309
|
3 312
|
3 215
|
3 010
|
2 961
|
3 056
|
2 969
|
2 827
|
2 770
|
2 703
|
2 376
|
|
| Total Liabilities |
85 430
N/A
|
78 370
-8%
|
70 396
-10%
|
73 898
+5%
|
66 673
-10%
|
70 353
+6%
|
59 021
-16%
|
54 858
-7%
|
51 107
-7%
|
52 049
+2%
|
54 504
+5%
|
53 666
-2%
|
52 420
-2%
|
55 122
+5%
|
52 683
-4%
|
51 569
-2%
|
55 720
+8%
|
56 965
+2%
|
49 422
-13%
|
49 590
+0%
|
54 901
+11%
|
56 061
+2%
|
60 156
+7%
|
54 715
-9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
6 495
|
|
| Retained Earnings |
2 192
|
3 580
|
4 698
|
5 045
|
4 340
|
4 763
|
3 052
|
1 142
|
1 596
|
2 363
|
3 382
|
2 424
|
3 765
|
4 489
|
5 281
|
6 690
|
6 260
|
7 508
|
8 455
|
9 284
|
10 252
|
13 002
|
16 252
|
20 384
|
|
| Additional Paid In Capital |
6 033
|
6 033
|
6 033
|
6 035
|
6 033
|
6 042
|
6 153
|
6 153
|
6 153
|
6 153
|
6 153
|
6 153
|
6 090
|
6 090
|
6 090
|
6 090
|
6 090
|
6 090
|
6 090
|
6 090
|
6 090
|
6 090
|
6 090
|
6 094
|
|
| Unrealized Security Profit/Loss |
424
|
1 321
|
922
|
1 379
|
2 834
|
2 154
|
619
|
35
|
89
|
199
|
50
|
473
|
455
|
1 046
|
0
|
2 190
|
1 683
|
1 678
|
275
|
957
|
742
|
767
|
2 047
|
2 179
|
|
| Treasury Stock |
43
|
181
|
201
|
358
|
373
|
500
|
168
|
217
|
220
|
241
|
243
|
244
|
183
|
151
|
0
|
88
|
23
|
25
|
27
|
39
|
42
|
442
|
443
|
404
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
100
|
51
|
1
|
1
|
2
|
1
|
13
|
23
|
395
|
530
|
290
|
79
|
54
|
296
|
356
|
304
|
15
|
553
|
807
|
|
| Total Equity |
14 253
N/A
|
14 606
+2%
|
17 947
+23%
|
18 596
+4%
|
19 329
+4%
|
19 054
-1%
|
16 202
-15%
|
13 539
-16%
|
14 114
+4%
|
14 569
+3%
|
15 836
+9%
|
15 314
-3%
|
16 599
+8%
|
18 364
+11%
|
18 224
-1%
|
21 087
+16%
|
20 426
-3%
|
21 692
+6%
|
20 992
-3%
|
23 143
+10%
|
23 841
+3%
|
25 927
+9%
|
30 994
+20%
|
35 555
+15%
|
|
| Total Liabilities & Equity |
99 683
N/A
|
92 976
-7%
|
88 343
-5%
|
92 494
+5%
|
86 002
-7%
|
89 407
+4%
|
75 223
-16%
|
68 397
-9%
|
65 221
-5%
|
66 618
+2%
|
70 340
+6%
|
68 980
-2%
|
69 019
+0%
|
73 486
+6%
|
70 907
-4%
|
72 656
+2%
|
76 146
+5%
|
78 657
+3%
|
70 414
-10%
|
72 733
+3%
|
78 742
+8%
|
81 988
+4%
|
91 150
+11%
|
90 270
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
6
|
5
|
5
|
5
|
5
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
|