Jalco Holdings Inc
TSE:6625
Balance Sheet
Balance Sheet Decomposition
Jalco Holdings Inc
Jalco Holdings Inc
Balance Sheet
Jalco Holdings Inc
| 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 |
295
|
147
|
318
|
671
|
181
|
516
|
741
|
712
|
509
|
1 985
|
1 364
|
3 120
|
2 577
|
3 959
|
|
| Cash Equivalents |
295
|
147
|
318
|
671
|
181
|
516
|
741
|
712
|
509
|
1 985
|
1 364
|
3 120
|
2 577
|
3 959
|
|
| Total Receivables |
254
|
10
|
42
|
1 503
|
2 250
|
1 732
|
1 882
|
1 661
|
3 320
|
3 780
|
6 638
|
6 553
|
6 560
|
2 256
|
|
| Accounts Receivables |
254
|
10
|
8
|
8
|
6
|
3
|
17
|
6
|
5
|
340
|
32
|
389
|
588
|
301
|
|
| Other Receivables |
0
|
0
|
50
|
1 511
|
2 257
|
1 729
|
1 865
|
1 654
|
3 314
|
3 440
|
6 606
|
6 164
|
5 972
|
1 954
|
|
| Inventory |
270
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
864
|
1 571
|
1 960
|
1 964
|
14 040
|
16 997
|
|
| Other Current Assets |
31
|
579
|
29
|
11
|
47
|
9
|
48
|
18
|
75
|
206
|
23
|
78
|
64
|
82
|
|
| Total Current Assets |
851
|
736
|
389
|
2 196
|
2 479
|
2 256
|
2 672
|
2 390
|
4 768
|
7 542
|
9 985
|
11 715
|
23 242
|
23 294
|
|
| PP&E Net |
422
|
764
|
2 319
|
3 437
|
3 165
|
4 092
|
11 290
|
16 635
|
22 321
|
28 160
|
37 670
|
42 644
|
45 609
|
50 891
|
|
| Intangible Assets |
2
|
0
|
22
|
30
|
33
|
26
|
35
|
28
|
22
|
19
|
123
|
136
|
120
|
42
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
1 444
|
1 372
|
|
| Note Receivable |
0
|
112
|
1 800
|
588
|
0
|
274
|
259
|
259
|
258
|
259
|
269
|
929
|
1 097
|
834
|
|
| Long-Term Investments |
12
|
0
|
0
|
0
|
55
|
270
|
190
|
190
|
137
|
153
|
224
|
431
|
664
|
605
|
|
| Other Long-Term Assets |
21
|
12
|
514
|
581
|
453
|
164
|
165
|
6
|
178
|
356
|
239
|
269
|
426
|
614
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
1 444
|
1 372
|
|
| Total Assets |
1 308
N/A
|
1 623
+24%
|
4 016
+147%
|
5 670
+41%
|
5 787
+2%
|
6 753
+17%
|
14 281
+111%
|
19 496
+37%
|
27 684
+42%
|
36 496
+32%
|
48 509
+33%
|
56 124
+16%
|
72 602
+29%
|
77 651
+7%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
108
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
178
|
0
|
0
|
0
|
0
|
|
| Accrued Liabilities |
39
|
1
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
249
|
372
|
175
|
|
| Short-Term Debt |
430
|
0
|
725
|
1 200
|
16
|
18
|
2 690
|
1 150
|
1 750
|
1 474
|
1 579
|
850
|
1 278
|
1 679
|
|
| Current Portion of Long-Term Debt |
63
|
24
|
26
|
66
|
134
|
1 203
|
235
|
449
|
913
|
1 303
|
2 250
|
2 273
|
3 189
|
8 546
|
|
| Other Current Liabilities |
69
|
226
|
277
|
169
|
274
|
385
|
310
|
290
|
538
|
1 628
|
2 530
|
3 576
|
2 845
|
2 054
|
|
| Total Current Liabilities |
709
|
253
|
1 047
|
1 436
|
424
|
1 606
|
3 235
|
1 890
|
3 201
|
4 584
|
6 359
|
6 948
|
7 683
|
12 454
|
|
| Long-Term Debt |
175
|
151
|
125
|
1 433
|
2 457
|
1 954
|
6 790
|
8 212
|
14 353
|
16 696
|
26 226
|
31 362
|
40 757
|
40 650
|
|
| Deferred Income Tax |
16
|
16
|
16
|
0
|
0
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
2 574
|
2 637
|
|
| Other Liabilities |
103
|
9
|
102
|
123
|
121
|
68
|
361
|
668
|
919
|
1 336
|
1 918
|
2 191
|
2 441
|
2 866
|
|
| Total Liabilities |
1 004
N/A
|
429
-57%
|
1 290
+201%
|
2 992
+132%
|
3 002
+0%
|
3 647
+21%
|
10 387
+185%
|
10 770
+4%
|
18 473
+72%
|
22 616
+22%
|
34 502
+53%
|
40 502
+17%
|
53 456
+32%
|
58 608
+10%
|
|
| Equity | |||||||||||||||
| Common Stock |
205
|
855
|
1 884
|
1 884
|
1 884
|
1 884
|
2 105
|
4 275
|
4 361
|
6 362
|
6 450
|
6 450
|
6 450
|
7 331
|
|
| Retained Earnings |
2 110
|
2 459
|
2 992
|
3 040
|
2 927
|
2 759
|
2 353
|
971
|
407
|
615
|
1 251
|
2 860
|
6 382
|
4 584
|
|
| Additional Paid In Capital |
2 258
|
2 908
|
3 937
|
3 937
|
3 937
|
3 937
|
4 158
|
5 439
|
5 525
|
7 525
|
7 613
|
7 613
|
7 613
|
8 495
|
|
| Unrealized Security Profit/Loss |
3
|
0
|
0
|
0
|
0
|
44
|
16
|
17
|
69
|
68
|
54
|
14
|
10
|
80
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
199
|
554
|
1 253
|
1 287
|
1 287
|
1 287
|
|
| Other Equity |
45
|
110
|
103
|
103
|
104
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
305
N/A
|
1 193
+291%
|
2 726
+128%
|
2 678
-2%
|
2 785
+4%
|
3 106
+12%
|
3 894
+25%
|
8 727
+124%
|
9 211
+6%
|
13 880
+51%
|
14 007
+1%
|
15 622
+12%
|
19 147
+23%
|
19 044
-1%
|
|
| Total Liabilities & Equity |
1 308
N/A
|
1 623
+24%
|
4 016
+147%
|
5 670
+41%
|
5 787
+2%
|
6 753
+17%
|
14 281
+111%
|
19 496
+37%
|
27 684
+42%
|
36 496
+32%
|
48 509
+33%
|
56 124
+16%
|
72 602
+29%
|
77 651
+7%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
10
|
36
|
48
|
48
|
48
|
48
|
52
|
86
|
86
|
109
|
106
|
106
|
106
|
110
|
|