Roxas Holdings Inc
XPHS:ROX
Balance Sheet
Balance Sheet Decomposition
Roxas Holdings Inc
Roxas Holdings Inc
Balance Sheet
Roxas Holdings Inc
| Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
705
|
571
|
295
|
438
|
889
|
59
|
293
|
|
| Cash |
705
|
571
|
293
|
436
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
2
|
2
|
889
|
59
|
293
|
|
| Total Receivables |
2 102
|
2 926
|
3 872
|
2 450
|
1 252
|
533
|
409
|
|
| Accounts Receivables |
840
|
1 996
|
2 758
|
1 085
|
1 252
|
533
|
409
|
|
| Other Receivables |
1 261
|
930
|
1 115
|
1 365
|
0
|
0
|
0
|
|
| Inventory |
1 602
|
2 540
|
2 646
|
1 206
|
443
|
555
|
863
|
|
| Other Current Assets |
76
|
161
|
6 897
|
7 446
|
194
|
171
|
344
|
|
| Total Current Assets |
4 484
|
6 198
|
13 711
|
11 540
|
2 778
|
1 318
|
1 908
|
|
| PP&E Net |
14 691
|
15 049
|
8 972
|
8 486
|
9 450
|
9 363
|
10 969
|
|
| PP&E Gross |
14 691
|
15 049
|
8 972
|
8 486
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
10 901
|
11 798
|
7 596
|
8 156
|
0
|
0
|
0
|
|
| Goodwill |
1 080
|
1 080
|
1 080
|
1 080
|
0
|
0
|
0
|
|
| Long-Term Investments |
970
|
956
|
990
|
514
|
302
|
416
|
491
|
|
| Other Long-Term Assets |
434
|
613
|
777
|
298
|
1 497
|
1 642
|
1 551
|
|
| Other Assets |
1 080
|
1 080
|
1 080
|
1 080
|
0
|
0
|
0
|
|
| Total Assets |
21 658
N/A
|
23 896
+10%
|
25 531
+7%
|
21 917
-14%
|
14 027
-36%
|
12 738
-9%
|
14 919
+17%
|
|
| Liabilities | ||||||||
| Accounts Payable |
343
|
569
|
1 236
|
619
|
1 588
|
1 592
|
2 793
|
|
| Accrued Liabilities |
279
|
225
|
717
|
146
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3 294
|
5 843
|
11 024
|
7 564
|
5 378
|
1 711
|
249
|
|
| Other Current Liabilities |
451
|
396
|
1 354
|
1 028
|
2
|
2
|
1
|
|
| Total Current Liabilities |
4 368
|
7 033
|
14 331
|
9 357
|
6 969
|
3 304
|
3 043
|
|
| Long-Term Debt |
6 056
|
4 821
|
0
|
2 722
|
1
|
3 236
|
5 270
|
|
| Deferred Income Tax |
1 132
|
1 180
|
186
|
265
|
784
|
686
|
991
|
|
| Minority Interest |
66
|
52
|
60
|
55
|
36
|
36
|
39
|
|
| Other Liabilities |
329
|
318
|
251
|
409
|
424
|
355
|
349
|
|
| Total Liabilities |
11 950
N/A
|
13 404
+12%
|
14 827
+11%
|
12 808
-14%
|
8 213
-36%
|
7 618
-7%
|
9 692
+27%
|
|
| Equity | ||||||||
| Common Stock |
1 439
|
1 565
|
1 566
|
1 566
|
1 566
|
1 566
|
1 566
|
|
| Retained Earnings |
2 614
|
2 734
|
2 781
|
897
|
1 459
|
765
|
850
|
|
| Additional Paid In Capital |
2 426
|
2 827
|
2 840
|
2 842
|
2 842
|
2 842
|
2 842
|
|
| Unrealized Security Profit/Loss |
2 865
|
2 980
|
3 047
|
3 522
|
0
|
0
|
0
|
|
| Treasury Stock |
52
|
52
|
52
|
52
|
52
|
52
|
52
|
|
| Other Equity |
416
|
439
|
521
|
334
|
0
|
0
|
21
|
|
| Total Equity |
9 708
N/A
|
10 492
+8%
|
10 703
+2%
|
9 109
-15%
|
5 814
-36%
|
5 120
-12%
|
5 227
+2%
|
|
| Total Liabilities & Equity |
21 658
N/A
|
23 896
+10%
|
25 531
+7%
|
21 917
-14%
|
14 027
-36%
|
12 738
-9%
|
14 919
+17%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
1 422
|
1 547
|
1 548
|
1 548
|
1 548
|
1 548
|
1 548
|
|