SRA Holdings Inc
TSE:3817
Balance Sheet
Balance Sheet Decomposition
SRA Holdings Inc
SRA Holdings Inc
Balance Sheet
SRA Holdings Inc
| 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 |
8 306
|
9 351
|
10 335
|
8 957
|
7 940
|
8 697
|
7 197
|
7 689
|
8 672
|
8 813
|
6 794
|
7 629
|
5 121
|
5 489
|
8 940
|
9 903
|
13 686
|
16 250
|
19 820
|
|
| Cash Equivalents |
8 306
|
9 351
|
10 335
|
8 957
|
7 940
|
8 697
|
7 197
|
7 689
|
8 672
|
8 813
|
6 794
|
7 629
|
5 121
|
5 489
|
8 940
|
9 903
|
13 686
|
16 250
|
19 820
|
|
| Short-Term Investments |
1 999
|
2 003
|
1 503
|
1 504
|
1 504
|
1 529
|
1 002
|
3 112
|
3 392
|
509
|
126
|
108
|
95
|
64
|
101
|
69
|
34
|
36
|
66
|
|
| Total Receivables |
7 786
|
8 918
|
7 576
|
6 271
|
6 116
|
6 416
|
6 264
|
6 828
|
7 963
|
9 645
|
10 453
|
10 185
|
12 688
|
13 676
|
13 455
|
14 274
|
14 540
|
15 014
|
13 164
|
|
| Accounts Receivables |
7 786
|
8 918
|
7 576
|
6 271
|
6 116
|
6 416
|
6 264
|
6 828
|
6 196
|
6 865
|
7 397
|
6 895
|
6 939
|
7 395
|
7 568
|
7 639
|
7 718
|
9 427
|
8 790
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 767
|
2 780
|
3 056
|
3 290
|
5 749
|
6 281
|
5 887
|
6 635
|
6 822
|
5 587
|
4 374
|
|
| Inventory |
846
|
1 739
|
1 129
|
1 525
|
1 340
|
1 331
|
1 253
|
1 730
|
2 461
|
2 138
|
2 048
|
2 213
|
2 060
|
2 156
|
2 016
|
1 699
|
1 970
|
2 340
|
4 854
|
|
| Other Current Assets |
1 073
|
1 128
|
1 052
|
1 077
|
1 355
|
1 304
|
1 757
|
2 758
|
1 638
|
1 099
|
2 124
|
1 926
|
625
|
651
|
582
|
598
|
615
|
677
|
612
|
|
| Total Current Assets |
20 010
|
23 139
|
21 595
|
19 334
|
18 255
|
19 277
|
17 473
|
22 117
|
24 126
|
22 204
|
21 545
|
22 061
|
20 589
|
22 036
|
25 094
|
26 543
|
30 845
|
34 317
|
38 516
|
|
| PP&E Net |
237
|
228
|
202
|
172
|
210
|
197
|
184
|
195
|
175
|
160
|
194
|
192
|
247
|
217
|
189
|
176
|
171
|
185
|
169
|
|
| PP&E Gross |
237
|
228
|
202
|
172
|
210
|
197
|
184
|
195
|
175
|
160
|
194
|
192
|
247
|
217
|
189
|
176
|
171
|
185
|
169
|
|
| Accumulated Depreciation |
809
|
845
|
869
|
883
|
765
|
801
|
852
|
841
|
819
|
843
|
804
|
850
|
895
|
929
|
875
|
917
|
915
|
930
|
938
|
|
| Intangible Assets |
600
|
440
|
429
|
701
|
629
|
1 104
|
894
|
672
|
520
|
1 062
|
1 266
|
1 310
|
1 543
|
372
|
381
|
433
|
440
|
636
|
734
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 060
|
0
|
2 948
|
3 179
|
1 144
|
852
|
912
|
992
|
3 197
|
4 801
|
5 875
|
|
| Long-Term Investments |
1 869
|
1 403
|
1 207
|
3 976
|
4 179
|
4 004
|
7 050
|
3 514
|
4 059
|
5 730
|
7 710
|
9 334
|
10 628
|
8 512
|
9 012
|
10 405
|
8 484
|
9 143
|
9 298
|
|
| Other Long-Term Assets |
1 905
|
2 750
|
3 080
|
3 016
|
3 171
|
2 896
|
2 532
|
3 029
|
1 774
|
675
|
1 091
|
1 680
|
2 701
|
2 945
|
2 357
|
1 626
|
750
|
1 753
|
3 144
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
24 622
N/A
|
27 960
+14%
|
26 513
-5%
|
27 199
+3%
|
26 444
-3%
|
27 478
+4%
|
28 133
+2%
|
29 527
+5%
|
31 714
+7%
|
31 823
+0%
|
34 781
+9%
|
37 756
+9%
|
36 852
-2%
|
34 934
-5%
|
37 945
+9%
|
40 175
+6%
|
42 387
+6%
|
47 329
+12%
|
51 448
+9%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
3 042
|
3 502
|
2 702
|
2 818
|
1 986
|
2 804
|
2 447
|
3 211
|
3 465
|
3 288
|
3 242
|
2 871
|
3 621
|
3 987
|
3 622
|
3 976
|
4 559
|
5 364
|
7 726
|
|
| Accrued Liabilities |
2 266
|
2 082
|
1 640
|
1 382
|
1 328
|
1 625
|
1 475
|
1 438
|
1 835
|
1 937
|
2 112
|
1 979
|
2 296
|
2 093
|
2 170
|
2 353
|
2 350
|
2 754
|
2 619
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 209
|
0
|
0
|
0
|
0
|
198
|
198
|
201
|
216
|
386
|
90
|
70
|
|
| Current Portion of Long-Term Debt |
2 446
|
2 876
|
2 368
|
2 184
|
2 201
|
1 609
|
1 229
|
300
|
300
|
1 179
|
1 179
|
1 179
|
0
|
0
|
0
|
0
|
0
|
90
|
70
|
|
| Other Current Liabilities |
1 353
|
2 438
|
1 285
|
1 188
|
1 352
|
1 644
|
1 532
|
2 171
|
2 260
|
2 502
|
4 316
|
5 920
|
5 234
|
4 321
|
5 111
|
4 803
|
5 466
|
6 289
|
6 228
|
|
| Total Current Liabilities |
9 107
|
10 898
|
7 995
|
7 572
|
6 867
|
7 682
|
6 683
|
8 329
|
8 739
|
8 906
|
10 849
|
11 949
|
11 349
|
10 599
|
11 104
|
11 348
|
12 761
|
14 497
|
16 643
|
|
| Long-Term Debt |
333
|
10
|
300
|
300
|
0
|
300
|
300
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
135
|
0
|
1
|
3
|
9
|
9
|
0
|
5
|
68
|
9
|
40
|
117
|
201
|
267
|
526
|
696
|
|
| Minority Interest |
12
|
21
|
34
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
298
|
|
| Other Liabilities |
3 550
|
3 831
|
4 055
|
4 062
|
4 054
|
3 817
|
3 788
|
4 106
|
4 114
|
4 098
|
4 253
|
4 301
|
4 119
|
4 243
|
4 235
|
3 264
|
3 343
|
3 079
|
3 006
|
|
| Total Liabilities |
13 001
N/A
|
14 760
+14%
|
12 384
-16%
|
12 105
-2%
|
10 921
-10%
|
11 800
+8%
|
10 774
-9%
|
12 444
+16%
|
12 855
+3%
|
13 004
+1%
|
15 107
+16%
|
16 318
+8%
|
15 477
-5%
|
14 882
-4%
|
15 456
+4%
|
14 813
-4%
|
16 371
+11%
|
18 102
+11%
|
20 643
+14%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
|
| Retained Earnings |
6 161
|
8 081
|
9 601
|
10 221
|
11 002
|
11 671
|
12 828
|
14 364
|
15 313
|
14 820
|
16 561
|
17 423
|
18 058
|
16 073
|
17 819
|
19 963
|
19 246
|
22 047
|
22 854
|
|
| Additional Paid In Capital |
4 519
|
4 519
|
4 483
|
4 483
|
4 483
|
4 483
|
4 483
|
4 475
|
4 468
|
4 524
|
4 589
|
4 671
|
4 704
|
4 702
|
4 702
|
4 702
|
4 850
|
5 186
|
5 471
|
|
| Unrealized Security Profit/Loss |
797
|
480
|
60
|
414
|
239
|
290
|
588
|
238
|
594
|
0
|
103
|
654
|
76
|
715
|
1 513
|
2 361
|
3 619
|
4 104
|
4 057
|
|
| Treasury Stock |
894
|
894
|
894
|
894
|
894
|
1 393
|
1 393
|
2 826
|
2 727
|
0
|
2 545
|
2 437
|
2 402
|
2 402
|
2 402
|
2 403
|
2 316
|
2 134
|
2 083
|
|
| Other Equity |
38
|
15
|
121
|
133
|
309
|
373
|
147
|
168
|
211
|
111
|
34
|
127
|
61
|
36
|
143
|
261
|
383
|
976
|
494
|
|
| Total Equity |
11 621
N/A
|
13 201
+14%
|
14 129
+7%
|
15 091
+7%
|
15 521
+3%
|
15 678
+1%
|
17 359
+11%
|
17 083
-2%
|
18 859
+10%
|
18 819
0%
|
19 674
+5%
|
21 438
+9%
|
21 375
0%
|
20 052
-6%
|
22 489
+12%
|
25 362
+13%
|
26 016
+3%
|
29 227
+12%
|
30 805
+5%
|
|
| Total Liabilities & Equity |
24 622
N/A
|
27 961
+14%
|
26 513
-5%
|
27 196
+3%
|
26 442
-3%
|
27 478
+4%
|
28 133
+2%
|
29 527
+5%
|
31 714
+7%
|
31 823
+0%
|
34 781
+9%
|
37 756
+9%
|
36 852
-2%
|
34 934
-5%
|
37 945
+9%
|
40 175
+6%
|
42 387
+6%
|
47 329
+12%
|
51 448
+9%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
14
|
14
|
14
|
14
|
14
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
|