Asax Co Ltd
TSE:8772
Balance Sheet
Balance Sheet Decomposition
Asax Co Ltd
Asax Co Ltd
Balance Sheet
Asax 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 |
769
|
479
|
847
|
600
|
913
|
2 575
|
1 906
|
2 891
|
2 148
|
3 050
|
2 756
|
4 094
|
2 113
|
1 289
|
1 933
|
2 280
|
2 855
|
2 538
|
2 704
|
5 617
|
3 633
|
6 345
|
5 470
|
5 173
|
|
| Cash Equivalents |
769
|
479
|
847
|
600
|
913
|
2 575
|
1 906
|
2 891
|
2 148
|
3 050
|
2 756
|
4 094
|
2 113
|
1 289
|
1 933
|
2 280
|
2 855
|
2 538
|
2 704
|
5 617
|
3 633
|
6 345
|
5 470
|
5 173
|
|
| Total Receivables |
20 172
|
21 742
|
25 531
|
29 704
|
33 683
|
41 393
|
55 062
|
50 963
|
44 544
|
48 010
|
48 301
|
53 331
|
54 783
|
63 097
|
66 593
|
66 292
|
68 126
|
67 763
|
72 188
|
72 125
|
78 138
|
88 544
|
95 273
|
102 470
|
|
| Accounts Receivables |
60
|
111
|
115
|
80
|
50
|
54
|
71
|
382
|
393
|
361
|
155
|
187
|
149
|
70
|
74
|
73
|
76
|
74
|
80
|
80
|
86
|
98
|
106
|
113
|
|
| Other Receivables |
20 232
|
21 853
|
25 646
|
29 784
|
33 733
|
41 447
|
55 133
|
51 345
|
44 937
|
48 371
|
48 456
|
53 518
|
54 932
|
63 167
|
66 666
|
66 365
|
68 201
|
67 837
|
72 267
|
72 205
|
78 224
|
88 642
|
95 379
|
102 584
|
|
| Inventory |
601
|
567
|
440
|
178
|
99
|
109
|
303
|
365
|
824
|
180
|
52
|
96
|
3
|
1
|
27
|
5
|
34
|
8
|
41
|
0
|
25
|
38
|
46
|
70
|
|
| Other Current Assets |
136
|
184
|
180
|
283
|
273
|
296
|
357
|
617
|
495
|
457
|
210
|
594
|
353
|
354
|
404
|
388
|
621
|
432
|
394
|
418
|
1 171
|
1 550
|
787
|
787
|
|
| Total Current Assets |
21 678
|
22 973
|
26 998
|
30 765
|
34 967
|
44 373
|
57 628
|
54 836
|
48 012
|
51 697
|
51 320
|
58 115
|
57 252
|
64 741
|
68 957
|
68 965
|
71 635
|
70 742
|
75 327
|
78 160
|
82 967
|
96 478
|
101 577
|
108 500
|
|
| PP&E Net |
129
|
149
|
148
|
709
|
686
|
677
|
668
|
206
|
187
|
140
|
143
|
121
|
130
|
128
|
125
|
110
|
86
|
98
|
100
|
99
|
95
|
3 944
|
3 964
|
3 936
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
143
|
0
|
0
|
128
|
125
|
110
|
0
|
98
|
100
|
0
|
95
|
3 944
|
3 964
|
3 936
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
0
|
0
|
0
|
196
|
215
|
0
|
174
|
192
|
0
|
216
|
211
|
275
|
337
|
|
| Intangible Assets |
14
|
15
|
74
|
62
|
49
|
47
|
36
|
30
|
26
|
28
|
27
|
27
|
30
|
28
|
24
|
69
|
57
|
43
|
30
|
18
|
24
|
28
|
38
|
133
|
|
| Note Receivable |
84
|
30
|
121
|
123
|
50
|
41
|
10
|
286
|
52
|
16
|
3
|
71
|
61
|
0
|
0
|
13
|
13
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
24
|
24
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
500
|
500
|
500
|
10
|
10
|
0
|
10
|
10
|
10
|
10
|
10
|
2 012
|
3 811
|
|
| Other Long-Term Assets |
60
|
218
|
385
|
303
|
499
|
544
|
536
|
542
|
541
|
652
|
491
|
509
|
541
|
581
|
546
|
515
|
562
|
546
|
544
|
540
|
622
|
734
|
1 957
|
1 891
|
|
| Total Assets |
21 991
N/A
|
23 409
+6%
|
27 731
+18%
|
31 965
+15%
|
36 250
+13%
|
45 683
+26%
|
58 878
+29%
|
55 900
-5%
|
48 818
-13%
|
52 534
+8%
|
51 984
-1%
|
59 342
+14%
|
58 514
-1%
|
65 919
+13%
|
69 662
+6%
|
69 682
+0%
|
72 352
+4%
|
71 476
-1%
|
76 011
+6%
|
78 827
+4%
|
83 718
+6%
|
101 193
+21%
|
109 547
+8%
|
118 272
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accrued Liabilities |
22
|
30
|
34
|
49
|
54
|
65
|
78
|
69
|
56
|
55
|
72
|
79
|
69
|
75
|
74
|
74
|
76
|
73
|
66
|
62
|
59
|
68
|
78
|
85
|
|
| Short-Term Debt |
2 253
|
1 638
|
1 656
|
2 986
|
2 507
|
3 154
|
4 404
|
516
|
2 390
|
2 344
|
850
|
14
|
1 000
|
0
|
0
|
0
|
0
|
0
|
1 000
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3 430
|
3 949
|
3 934
|
4 467
|
4 603
|
9 767
|
12 794
|
17 728
|
10 597
|
12 579
|
13 669
|
16 852
|
12 831
|
15 191
|
14 936
|
12 904
|
12 375
|
12 323
|
13 152
|
12 783
|
12 775
|
14 416
|
17 163
|
20 358
|
|
| Other Current Liabilities |
775
|
653
|
623
|
772
|
783
|
1 057
|
1 406
|
1 100
|
973
|
1 079
|
704
|
960
|
903
|
832
|
1 007
|
839
|
864
|
897
|
795
|
946
|
727
|
1 030
|
1 206
|
1 241
|
|
| Total Current Liabilities |
6 480
|
6 270
|
6 247
|
8 273
|
7 948
|
14 042
|
18 682
|
19 412
|
14 015
|
16 057
|
15 294
|
17 905
|
14 804
|
16 098
|
16 017
|
13 817
|
13 316
|
13 292
|
15 013
|
13 791
|
13 562
|
15 515
|
18 448
|
21 684
|
|
| Long-Term Debt |
8 902
|
9 762
|
12 922
|
13 918
|
17 079
|
17 182
|
23 845
|
18 727
|
15 562
|
15 671
|
14 461
|
17 516
|
18 060
|
22 502
|
24 209
|
24 168
|
25 071
|
21 928
|
22 603
|
24 399
|
27 530
|
40 664
|
43 384
|
46 027
|
|
| Other Liabilities |
4
|
4
|
343
|
420
|
819
|
835
|
877
|
913
|
913
|
943
|
974
|
1 031
|
1 055
|
1 048
|
1 040
|
1 056
|
1 069
|
1 091
|
1 102
|
1 157
|
1 201
|
1 382
|
1 388
|
1 507
|
|
| Total Liabilities |
15 386
N/A
|
16 037
+4%
|
19 512
+22%
|
22 611
+16%
|
25 846
+14%
|
32 060
+24%
|
43 404
+35%
|
39 051
-10%
|
30 491
-22%
|
32 671
+7%
|
30 729
-6%
|
36 452
+19%
|
33 919
-7%
|
39 649
+17%
|
41 266
+4%
|
39 040
-5%
|
39 456
+1%
|
36 310
-8%
|
38 718
+7%
|
39 347
+2%
|
42 292
+7%
|
57 561
+36%
|
63 220
+10%
|
69 218
+9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
43
|
87
|
87
|
87
|
87
|
1 863
|
2 308
|
2 308
|
2 308
|
2 308
|
2 308
|
2 308
|
2 308
|
2 308
|
2 308
|
2 308
|
2 308
|
2 308
|
2 308
|
2 308
|
2 308
|
2 308
|
2 308
|
2 308
|
|
| Retained Earnings |
6 535
|
7 285
|
8 131
|
9 266
|
10 317
|
11 760
|
13 167
|
14 542
|
16 021
|
17 556
|
18 949
|
20 583
|
22 289
|
23 963
|
26 089
|
28 335
|
30 590
|
32 859
|
34 986
|
37 173
|
39 119
|
41 325
|
44 021
|
46 747
|
|
| Additional Paid In Capital |
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Equity |
6 605
N/A
|
7 372
+12%
|
8 218
+11%
|
9 353
+14%
|
10 404
+11%
|
13 623
+31%
|
15 474
+14%
|
16 849
+9%
|
18 327
+9%
|
19 863
+8%
|
21 255
+7%
|
22 890
+8%
|
24 596
+7%
|
26 270
+7%
|
28 396
+8%
|
30 641
+8%
|
32 897
+7%
|
35 166
+7%
|
37 293
+6%
|
39 480
+6%
|
41 425
+5%
|
43 632
+5%
|
46 327
+6%
|
49 054
+6%
|
|
| Total Liabilities & Equity |
21 991
N/A
|
23 409
+6%
|
27 731
+18%
|
31 965
+15%
|
36 250
+13%
|
45 683
+26%
|
58 878
+29%
|
55 900
-5%
|
48 818
-13%
|
52 534
+8%
|
51 984
-1%
|
59 342
+14%
|
58 514
-1%
|
65 919
+13%
|
69 662
+6%
|
69 682
+0%
|
72 352
+4%
|
71 476
-1%
|
76 011
+6%
|
78 827
+4%
|
83 718
+6%
|
101 193
+21%
|
109 547
+8%
|
118 272
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
31
|
31
|
31
|
31
|
31
|
32
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
|