Pacific Textiles Holdings Ltd
XMUN:WHE
Balance Sheet
Balance Sheet Decomposition
Pacific Textiles Holdings Ltd
Pacific Textiles Holdings Ltd
Balance Sheet
Pacific Textiles Holdings Ltd
| 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 |
77
|
212
|
78
|
118
|
304
|
1 020
|
638
|
926
|
1 478
|
1 527
|
1 174
|
844
|
1 452
|
996
|
623
|
721
|
767
|
946
|
1 545
|
1 187
|
894
|
667
|
|
| Cash |
77
|
212
|
78
|
118
|
304
|
1 020
|
638
|
926
|
1 478
|
1 527
|
1 174
|
844
|
1 452
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
996
|
623
|
721
|
767
|
946
|
1 545
|
1 187
|
894
|
667
|
|
| Short-Term Investments |
0
|
4
|
53
|
109
|
872
|
412
|
246
|
138
|
415
|
266
|
602
|
1 182
|
0
|
86
|
44
|
0
|
162
|
11
|
44
|
160
|
1
|
0
|
|
| Total Receivables |
490
|
472
|
571
|
599
|
628
|
609
|
830
|
1 137
|
1 025
|
1 081
|
947
|
928
|
978
|
978
|
977
|
789
|
803
|
916
|
969
|
877
|
768
|
765
|
|
| Accounts Receivables |
432
|
447
|
560
|
580
|
609
|
600
|
789
|
1 110
|
1 000
|
953
|
845
|
800
|
935
|
944
|
917
|
736
|
742
|
864
|
946
|
828
|
708
|
717
|
|
| Other Receivables |
58
|
26
|
11
|
20
|
19
|
9
|
41
|
27
|
24
|
128
|
102
|
128
|
43
|
34
|
60
|
53
|
61
|
53
|
23
|
49
|
60
|
48
|
|
| Inventory |
617
|
531
|
690
|
953
|
993
|
762
|
1 174
|
1 502
|
903
|
994
|
1 137
|
990
|
1 016
|
978
|
1 068
|
947
|
1 134
|
1 223
|
1 237
|
965
|
1 031
|
991
|
|
| Other Current Assets |
12
|
12
|
6
|
24
|
35
|
11
|
30
|
25
|
51
|
36
|
22
|
23
|
98
|
84
|
95
|
72
|
35
|
45
|
25
|
44
|
55
|
47
|
|
| Total Current Assets |
1 195
|
1 230
|
1 398
|
1 803
|
2 832
|
2 813
|
2 918
|
3 728
|
3 872
|
3 904
|
3 882
|
3 967
|
3 545
|
3 123
|
2 806
|
2 529
|
2 901
|
3 143
|
3 820
|
3 233
|
2 749
|
2 470
|
|
| PP&E Net |
602
|
818
|
917
|
1 197
|
1 523
|
1 499
|
1 448
|
1 407
|
1 176
|
1 104
|
1 215
|
1 483
|
1 598
|
1 548
|
1 675
|
1 549
|
1 568
|
1 705
|
1 745
|
1 960
|
2 548
|
2 551
|
|
| PP&E Gross |
602
|
818
|
917
|
1 197
|
1 523
|
1 499
|
1 448
|
1 407
|
1 176
|
1 104
|
1 215
|
1 483
|
1 598
|
1 548
|
1 675
|
1 549
|
1 568
|
1 705
|
1 745
|
1 960
|
2 548
|
2 551
|
|
| Accumulated Depreciation |
350
|
511
|
681
|
895
|
1 179
|
1 454
|
1 720
|
2 088
|
2 216
|
2 428
|
2 457
|
2 518
|
2 502
|
2 457
|
2 800
|
2 700
|
2 891
|
3 058
|
3 249
|
3 427
|
3 632
|
3 884
|
|
| Goodwill |
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
2
|
2
|
12
|
15
|
17
|
45
|
262
|
135
|
252
|
212
|
203
|
225
|
239
|
296
|
314
|
321
|
324
|
348
|
360
|
316
|
252
|
264
|
|
| Other Long-Term Assets |
21
|
24
|
27
|
26
|
32
|
28
|
29
|
30
|
62
|
58
|
54
|
53
|
49
|
45
|
58
|
131
|
20
|
16
|
19
|
20
|
17
|
25
|
|
| Other Assets |
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 819
N/A
|
2 085
+15%
|
2 355
+13%
|
3 041
+29%
|
4 403
+45%
|
4 386
0%
|
4 656
+6%
|
5 300
+14%
|
5 362
+1%
|
5 277
-2%
|
5 353
+1%
|
5 727
+7%
|
5 431
-5%
|
5 012
-8%
|
4 853
-3%
|
4 530
-7%
|
4 813
+6%
|
5 211
+8%
|
5 944
+14%
|
5 529
-7%
|
5 566
+1%
|
5 310
-5%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
362
|
322
|
419
|
465
|
697
|
678
|
938
|
905
|
1 034
|
783
|
840
|
747
|
783
|
930
|
782
|
568
|
646
|
719
|
593
|
629
|
630
|
634
|
|
| Accrued Liabilities |
35
|
51
|
92
|
141
|
0
|
0
|
0
|
0
|
0
|
102
|
99
|
65
|
108
|
46
|
41
|
21
|
24
|
36
|
102
|
101
|
113
|
111
|
|
| Short-Term Debt |
273
|
87
|
248
|
260
|
86
|
58
|
73
|
173
|
0
|
0
|
0
|
988
|
686
|
472
|
313
|
300
|
737
|
645
|
1 454
|
1 320
|
1 354
|
1 221
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
256
|
190
|
227
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
34
|
27
|
26
|
8
|
1
|
|
| Other Current Liabilities |
5
|
20
|
38
|
11
|
149
|
136
|
307
|
304
|
286
|
326
|
370
|
276
|
328
|
213
|
175
|
162
|
206
|
190
|
86
|
115
|
143
|
121
|
|
| Total Current Liabilities |
674
|
479
|
798
|
1 133
|
1 122
|
1 099
|
1 319
|
1 383
|
1 319
|
1 211
|
1 309
|
2 076
|
1 906
|
1 660
|
1 311
|
1 052
|
1 613
|
1 625
|
2 262
|
2 191
|
2 248
|
2 087
|
|
| Long-Term Debt |
25
|
82
|
470
|
417
|
395
|
121
|
1
|
0
|
48
|
48
|
48
|
144
|
144
|
145
|
146
|
146
|
125
|
133
|
134
|
134
|
126
|
132
|
|
| Deferred Income Tax |
2
|
0
|
0
|
0
|
0
|
5
|
17
|
29
|
33
|
46
|
58
|
12
|
29
|
26
|
34
|
40
|
51
|
63
|
80
|
73
|
44
|
53
|
|
| Minority Interest |
0
|
4
|
43
|
51
|
46
|
50
|
66
|
87
|
7
|
6
|
4
|
2
|
8
|
3
|
17
|
10
|
11
|
16
|
11
|
14
|
12
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
23
|
26
|
37
|
38
|
42
|
182
|
155
|
|
| Total Liabilities |
701
N/A
|
565
-19%
|
1 310
+132%
|
1 600
+22%
|
1 563
-2%
|
1 275
-18%
|
1 402
+10%
|
1 499
+7%
|
1 407
-6%
|
1 311
-7%
|
1 418
+8%
|
2 231
+57%
|
2 071
-7%
|
1 835
-11%
|
1 495
-19%
|
1 251
-16%
|
1 827
+46%
|
1 873
+3%
|
2 525
+35%
|
2 454
-3%
|
2 612
+6%
|
2 428
-7%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
1 116
|
1 340
|
858
|
1 179
|
879
|
1 221
|
1 673
|
2 106
|
2 157
|
2 065
|
2 020
|
1 580
|
1 553
|
1 519
|
1 447
|
1 580
|
1 588
|
1 745
|
1 712
|
1 572
|
1 585
|
1 585
|
|
| Additional Paid In Capital |
0
|
177
|
177
|
177
|
1 795
|
1 687
|
1 372
|
1 372
|
1 373
|
1 435
|
1 453
|
1 453
|
1 453
|
1 453
|
1 453
|
1 453
|
1 399
|
1 303
|
1 303
|
1 296
|
1 279
|
1 268
|
|
| Unrealized Security Profit/Loss |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
2
|
2
|
10
|
84
|
165
|
202
|
208
|
321
|
423
|
465
|
460
|
462
|
353
|
204
|
456
|
245
|
86
|
288
|
403
|
206
|
89
|
28
|
|
| Total Equity |
1 118
N/A
|
1 519
+36%
|
1 045
-31%
|
1 441
+38%
|
2 840
+97%
|
3 111
+10%
|
3 254
+5%
|
3 801
+17%
|
3 955
+4%
|
3 966
+0%
|
3 935
-1%
|
3 497
-11%
|
3 360
-4%
|
3 177
-5%
|
3 358
+6%
|
3 280
-2%
|
2 986
-9%
|
3 338
+12%
|
3 419
+2%
|
3 075
-10%
|
2 954
-4%
|
2 883
-2%
|
|
| Total Liabilities & Equity |
1 819
N/A
|
2 085
+15%
|
2 355
+13%
|
3 041
+29%
|
4 403
+45%
|
4 386
0%
|
4 656
+6%
|
5 300
+14%
|
5 362
+1%
|
5 277
-2%
|
5 353
+1%
|
5 727
+7%
|
5 431
-5%
|
5 012
-8%
|
4 853
-3%
|
4 530
-7%
|
4 813
+6%
|
5 211
+8%
|
5 944
+14%
|
5 529
-7%
|
5 566
+1%
|
5 310
-5%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
1 075
|
1 075
|
1 075
|
1 075
|
1 433
|
1 433
|
1 433
|
1 433
|
1 433
|
1 443
|
1 446
|
1 446
|
1 446
|
1 446
|
1 446
|
1 446
|
1 411
|
1 411
|
1 411
|
1 409
|
1 399
|
1 392
|
|