Rojukis International PCL
SET:KISS
Balance Sheet
Balance Sheet Decomposition
Rojukis International PCL
Rojukis International PCL
Balance Sheet
Rojukis International PCL
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
6
|
124
|
123
|
89
|
265
|
626
|
511
|
478
|
293
|
380
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
6
|
124
|
123
|
89
|
265
|
626
|
511
|
478
|
293
|
380
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
101
|
101
|
104
|
0
|
|
| Total Receivables |
197
|
250
|
399
|
440
|
355
|
268
|
416
|
483
|
655
|
633
|
|
| Accounts Receivables |
197
|
250
|
399
|
440
|
355
|
268
|
413
|
478
|
649
|
618
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
6
|
15
|
|
| Inventory |
130
|
83
|
139
|
132
|
97
|
74
|
177
|
241
|
175
|
190
|
|
| Other Current Assets |
3
|
2
|
2
|
4
|
2
|
2
|
20
|
17
|
16
|
22
|
|
| Total Current Assets |
336
|
459
|
664
|
665
|
719
|
970
|
1 225
|
1 320
|
1 243
|
1 225
|
|
| PP&E Net |
49
|
58
|
57
|
52
|
59
|
49
|
41
|
51
|
46
|
38
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
41
|
51
|
46
|
38
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
47
|
52
|
57
|
61
|
|
| Intangible Assets |
0
|
4
|
10
|
7
|
6
|
5
|
17
|
18
|
5
|
6
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
18
|
17
|
23
|
44
|
51
|
10
|
14
|
14
|
23
|
13
|
|
| Total Assets |
402
N/A
|
538
+34%
|
754
+40%
|
769
+2%
|
836
+9%
|
1 049
+25%
|
1 297
+24%
|
1 403
+8%
|
1 316
-6%
|
1 282
-3%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
127
|
150
|
153
|
181
|
106
|
66
|
75
|
89
|
75
|
68
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
90
|
57
|
148
|
159
|
|
| Short-Term Debt |
60
|
60
|
80
|
191
|
220
|
22
|
32
|
114
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
19
|
3
|
68
|
3
|
8
|
3
|
2
|
4
|
4
|
2
|
|
| Other Current Liabilities |
26
|
8
|
19
|
24
|
60
|
20
|
43
|
34
|
51
|
37
|
|
| Total Current Liabilities |
232
|
221
|
321
|
400
|
394
|
112
|
242
|
298
|
278
|
266
|
|
| Long-Term Debt |
25
|
15
|
12
|
8
|
10
|
2
|
31
|
7
|
4
|
2
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
54
|
76
|
0
|
0
|
|
| Other Liabilities |
1
|
3
|
4
|
4
|
5
|
6
|
6
|
5
|
7
|
8
|
|
| Total Liabilities |
259
N/A
|
239
-8%
|
336
+40%
|
412
+23%
|
408
-1%
|
119
-71%
|
333
+180%
|
386
+16%
|
297
-23%
|
275
-7%
|
|
| Equity | |||||||||||
| Common Stock |
80
|
173
|
173
|
173
|
270
|
300
|
300
|
300
|
300
|
300
|
|
| Retained Earnings |
64
|
120
|
240
|
166
|
137
|
125
|
159
|
211
|
170
|
206
|
|
| Additional Paid In Capital |
0
|
6
|
6
|
20
|
20
|
502
|
502
|
502
|
502
|
502
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
47
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
|
| Other Equity |
0
|
0
|
1
|
3
|
1
|
3
|
3
|
3
|
0
|
1
|
|
| Total Equity |
144
N/A
|
299
+108%
|
418
+40%
|
357
-15%
|
428
+20%
|
930
+117%
|
964
+4%
|
1 017
+5%
|
1 019
+0%
|
1 007
-1%
|
|
| Total Liabilities & Equity |
402
N/A
|
538
+34%
|
754
+40%
|
769
+2%
|
836
+9%
|
1 049
+25%
|
1 297
+24%
|
1 403
+8%
|
1 316
-6%
|
1 282
-3%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
618
|
618
|
618
|
618
|
618
|
600
|
600
|
600
|
600
|
585
|
|