Accrete Inc
TSE:4395
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Accrete Inc
TSE:4395
|
JP |
Balance Sheet
Balance Sheet Decomposition
Accrete Inc
Accrete Inc
Balance Sheet
Accrete Inc
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
60
|
223
|
769
|
988
|
1 218
|
1 521
|
2 190
|
1 825
|
1 471
|
1 317
|
|
| Cash Equivalents |
60
|
223
|
769
|
988
|
1 218
|
1 521
|
2 190
|
1 825
|
1 471
|
1 317
|
|
| Total Receivables |
56
|
171
|
218
|
206
|
277
|
423
|
1 017
|
928
|
1 000
|
2 697
|
|
| Accounts Receivables |
54
|
142
|
176
|
184
|
255
|
372
|
924
|
782
|
990
|
2 637
|
|
| Other Receivables |
2
|
29
|
42
|
22
|
22
|
51
|
93
|
146
|
10
|
60
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
95
|
|
| Other Current Assets |
10
|
8
|
9
|
2
|
4
|
15
|
62
|
88
|
198
|
468
|
|
| Total Current Assets |
127
|
402
|
997
|
1 197
|
1 498
|
1 959
|
3 268
|
2 841
|
2 670
|
4 578
|
|
| PP&E Net |
5
|
5
|
6
|
7
|
36
|
37
|
33
|
31
|
27
|
32
|
|
| PP&E Gross |
5
|
5
|
6
|
7
|
36
|
37
|
33
|
31
|
27
|
32
|
|
| Accumulated Depreciation |
0
|
0
|
1
|
1
|
1
|
14
|
19
|
24
|
28
|
56
|
|
| Intangible Assets |
26
|
17
|
23
|
33
|
45
|
568
|
1 399
|
1 128
|
649
|
1 310
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
137
|
110
|
67
|
59
|
571
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
15
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
5
|
55
|
25
|
98
|
372
|
|
| Other Long-Term Assets |
9
|
8
|
8
|
8
|
25
|
39
|
55
|
119
|
72
|
231
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
137
|
110
|
67
|
59
|
571
|
|
| Total Assets |
167
N/A
|
434
+159%
|
1 034
+138%
|
1 244
+20%
|
1 604
+29%
|
2 746
+71%
|
4 922
+79%
|
4 211
-14%
|
3 589
-15%
|
7 093
+98%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
31
|
143
|
156
|
150
|
227
|
338
|
474
|
596
|
518
|
617
|
|
| Accrued Liabilities |
2
|
2
|
2
|
2
|
5
|
10
|
144
|
133
|
109
|
144
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
609
|
|
| Current Portion of Long-Term Debt |
10
|
10
|
0
|
0
|
0
|
74
|
421
|
421
|
354
|
166
|
|
| Other Current Liabilities |
15
|
69
|
49
|
65
|
106
|
173
|
445
|
162
|
217
|
605
|
|
| Total Current Liabilities |
58
|
225
|
208
|
217
|
337
|
595
|
1 485
|
1 313
|
1 199
|
2 141
|
|
| Long-Term Debt |
26
|
16
|
0
|
0
|
0
|
272
|
924
|
502
|
148
|
653
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
172
|
330
|
240
|
142
|
203
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
59
|
514
|
472
|
305
|
634
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
3
|
5
|
9
|
8
|
10
|
|
| Total Liabilities |
84
N/A
|
241
+188%
|
208
-14%
|
217
+4%
|
337
+55%
|
1 100
+226%
|
3 257
+196%
|
2 537
-22%
|
1 802
-29%
|
3 641
+102%
|
|
| Equity | |||||||||||
| Common Stock |
30
|
30
|
256
|
270
|
276
|
338
|
361
|
372
|
372
|
736
|
|
| Retained Earnings |
54
|
167
|
320
|
494
|
722
|
976
|
1 758
|
1 730
|
1 813
|
2 082
|
|
| Additional Paid In Capital |
0
|
0
|
250
|
263
|
269
|
332
|
355
|
366
|
366
|
1 409
|
|
| Treasury Stock |
0
|
5
|
0
|
0
|
0
|
0
|
815
|
815
|
815
|
815
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
22
|
50
|
39
|
|
| Total Equity |
84
N/A
|
193
+130%
|
826
+328%
|
1 027
+24%
|
1 266
+23%
|
1 646
+30%
|
1 664
+1%
|
1 675
+1%
|
1 786
+7%
|
3 452
+93%
|
|
| Total Liabilities & Equity |
167
N/A
|
434
+159%
|
1 034
+138%
|
1 244
+20%
|
1 604
+29%
|
2 746
+71%
|
4 922
+79%
|
4 211
-14%
|
3 589
-15%
|
7 093
+98%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
|