Pasco Corp
TSE:9232
Balance Sheet
Balance Sheet Decomposition
Pasco Corp
Pasco Corp
Balance Sheet
Pasco Corp
| Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
8 547
|
8 148
|
10 197
|
15 064
|
14 413
|
13 727
|
16 164
|
19 145
|
19 095
|
19 729
|
|
| Cash Equivalents |
8 547
|
8 148
|
10 197
|
15 064
|
14 413
|
13 727
|
16 164
|
19 145
|
19 095
|
19 729
|
|
| Total Receivables |
31 570
|
33 039
|
34 570
|
30 846
|
31 303
|
33 111
|
34 819
|
34 053
|
36 903
|
37 941
|
|
| Accounts Receivables |
31 570
|
33 039
|
34 570
|
30 846
|
31 303
|
33 111
|
34 819
|
34 053
|
36 903
|
37 941
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
433
|
576
|
705
|
1 887
|
2 335
|
1 814
|
434
|
207
|
316
|
329
|
|
| Other Current Assets |
3 953
|
4 105
|
4 803
|
3 658
|
3 461
|
2 235
|
2 096
|
2 598
|
2 497
|
2 786
|
|
| Total Current Assets |
44 502
|
45 867
|
50 275
|
51 455
|
51 512
|
50 887
|
53 513
|
56 003
|
58 811
|
60 785
|
|
| PP&E Net |
14 400
|
12 196
|
10 948
|
9 490
|
8 960
|
6 520
|
6 513
|
7 006
|
5 642
|
5 351
|
|
| PP&E Gross |
14 400
|
12 196
|
10 948
|
9 490
|
8 960
|
6 520
|
6 513
|
7 006
|
5 642
|
5 351
|
|
| Accumulated Depreciation |
11 328
|
11 993
|
11 739
|
12 575
|
11 844
|
8 796
|
9 117
|
8 904
|
9 092
|
8 871
|
|
| Intangible Assets |
5 744
|
5 172
|
3 601
|
3 015
|
3 095
|
3 283
|
3 627
|
3 728
|
2 869
|
3 068
|
|
| Goodwill |
131
|
110
|
65
|
50
|
36
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
173
|
0
|
164
|
388
|
325
|
276
|
47
|
45
|
44
|
48
|
|
| Long-Term Investments |
1 609
|
1 026
|
1 016
|
1 265
|
1 090
|
1 037
|
1 114
|
349
|
311
|
1 042
|
|
| Other Long-Term Assets |
1 817
|
1 413
|
2 079
|
2 098
|
1 881
|
2 327
|
2 531
|
2 751
|
3 300
|
3 827
|
|
| Other Assets |
131
|
110
|
65
|
50
|
36
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
68 376
N/A
|
65 945
-4%
|
68 148
+3%
|
67 761
-1%
|
66 899
-1%
|
64 330
-4%
|
67 345
+5%
|
69 882
+4%
|
70 977
+2%
|
74 121
+4%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
4 279
|
4 055
|
4 123
|
4 831
|
4 567
|
4 211
|
4 465
|
4 423
|
4 374
|
4 409
|
|
| Accrued Liabilities |
512
|
528
|
542
|
554
|
548
|
571
|
601
|
613
|
646
|
642
|
|
| Short-Term Debt |
21 892
|
21 074
|
23 791
|
22 662
|
20 200
|
17 400
|
18 500
|
18 500
|
18 500
|
16 900
|
|
| Current Portion of Long-Term Debt |
68
|
48
|
30
|
2
|
17
|
2
|
16
|
18
|
0
|
22
|
|
| Other Current Liabilities |
5 926
|
5 989
|
6 766
|
6 845
|
8 660
|
7 761
|
6 136
|
7 255
|
7 489
|
7 683
|
|
| Total Current Liabilities |
32 677
|
31 695
|
35 252
|
34 894
|
33 992
|
29 945
|
29 718
|
30 809
|
31 009
|
29 656
|
|
| Long-Term Debt |
18 142
|
18 081
|
18 073
|
18 080
|
16 845
|
15 205
|
15 218
|
14 400
|
11 600
|
10 840
|
|
| Deferred Income Tax |
568
|
444
|
418
|
186
|
210
|
4
|
22
|
25
|
16
|
277
|
|
| Minority Interest |
396
|
400
|
399
|
427
|
437
|
436
|
419
|
474
|
533
|
610
|
|
| Other Liabilities |
432
|
632
|
537
|
413
|
613
|
1 120
|
190
|
605
|
620
|
476
|
|
| Total Liabilities |
52 214
N/A
|
51 252
-2%
|
54 678
+7%
|
54 000
-1%
|
52 097
-4%
|
46 710
-10%
|
45 567
-2%
|
46 313
+2%
|
43 778
-5%
|
41 859
-4%
|
|
| Equity | |||||||||||
| Common Stock |
8 758
|
8 758
|
8 758
|
8 758
|
8 758
|
8 758
|
8 758
|
8 758
|
8 758
|
8 758
|
|
| Retained Earnings |
6 267
|
5 777
|
4 637
|
5 012
|
6 329
|
9 908
|
13 066
|
14 344
|
17 868
|
21 952
|
|
| Additional Paid In Capital |
389
|
0
|
0
|
0
|
0
|
7
|
7
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
337
|
0
|
162
|
87
|
22
|
15
|
80
|
0
|
1
|
507
|
|
| Treasury Stock |
529
|
0
|
549
|
554
|
560
|
563
|
565
|
3
|
26
|
31
|
|
| Other Equity |
1 328
|
601
|
461
|
458
|
253
|
505
|
432
|
470
|
598
|
1 076
|
|
| Total Equity |
16 162
N/A
|
14 694
-9%
|
13 470
-8%
|
13 761
+2%
|
14 802
+8%
|
17 620
+19%
|
21 778
+24%
|
23 569
+8%
|
27 199
+15%
|
32 262
+19%
|
|
| Total Liabilities & Equity |
68 376
N/A
|
65 945
-4%
|
68 148
+3%
|
67 761
-1%
|
66 899
-1%
|
64 330
-4%
|
67 345
+5%
|
69 882
+4%
|
70 977
+2%
|
74 121
+4%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
|