Central Security Patrols Co Ltd
TSE:9740
Balance Sheet
Balance Sheet Decomposition
Central Security Patrols Co Ltd
Central Security Patrols Co Ltd
Balance Sheet
Central Security Patrols Co Ltd
| Feb-2002 | Feb-2003 | Feb-2004 | Feb-2005 | Feb-2006 | Feb-2007 | Feb-2008 | Feb-2009 | Feb-2010 | Feb-2011 | Feb-2012 | Feb-2013 | Feb-2014 | Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | Feb-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
4 869
|
5 127
|
6 269
|
7 395
|
7 347
|
7 410
|
7 456
|
8 234
|
8 572
|
9 122
|
8 148
|
7 660
|
7 750
|
9 334
|
9 749
|
9 893
|
9 209
|
10 285
|
13 200
|
15 372
|
16 854
|
16 632
|
25 278
|
21 427
|
|
| Cash Equivalents |
4 869
|
5 127
|
6 269
|
7 395
|
7 347
|
7 410
|
7 456
|
8 234
|
8 572
|
9 122
|
8 148
|
7 660
|
7 750
|
9 334
|
9 749
|
9 893
|
9 209
|
10 285
|
13 200
|
15 372
|
16 854
|
16 632
|
25 278
|
21 427
|
|
| Total Receivables |
2 097
|
2 055
|
2 608
|
2 617
|
2 876
|
3 016
|
3 816
|
3 851
|
3 814
|
3 979
|
4 094
|
4 198
|
4 452
|
4 899
|
5 084
|
5 448
|
7 205
|
7 549
|
8 427
|
8 622
|
8 187
|
8 500
|
8 906
|
9 641
|
|
| Accounts Receivables |
432
|
220
|
349
|
198
|
270
|
254
|
883
|
628
|
590
|
611
|
688
|
656
|
734
|
697
|
694
|
798
|
1 313
|
817
|
1 380
|
1 298
|
911
|
1 286
|
1 575
|
1 862
|
|
| Other Receivables |
1 665
|
1 835
|
2 259
|
2 419
|
2 606
|
2 762
|
2 933
|
3 223
|
3 224
|
3 368
|
3 406
|
3 542
|
3 718
|
4 202
|
4 391
|
4 650
|
5 892
|
6 732
|
7 047
|
7 323
|
7 276
|
7 214
|
7 331
|
7 779
|
|
| Inventory |
719
|
647
|
652
|
890
|
883
|
914
|
910
|
987
|
743
|
696
|
633
|
625
|
624
|
655
|
719
|
864
|
875
|
1 074
|
1 749
|
1 025
|
1 348
|
1 425
|
1 475
|
1 683
|
|
| Other Current Assets |
842
|
976
|
908
|
879
|
1 057
|
1 235
|
1 359
|
1 397
|
1 435
|
1 886
|
2 488
|
2 729
|
3 151
|
3 340
|
4 109
|
5 234
|
5 460
|
5 297
|
5 664
|
5 216
|
4 964
|
4 855
|
4 948
|
5 327
|
|
| Total Current Assets |
8 527
|
8 805
|
10 437
|
11 781
|
12 162
|
12 575
|
13 541
|
14 469
|
14 563
|
15 683
|
15 362
|
15 212
|
15 978
|
18 228
|
19 661
|
21 439
|
22 749
|
24 206
|
29 040
|
30 234
|
31 354
|
31 412
|
40 607
|
38 079
|
|
| PP&E Net |
5 637
|
5 727
|
5 738
|
7 157
|
7 096
|
7 353
|
7 329
|
7 019
|
6 928
|
6 743
|
9 088
|
9 005
|
8 851
|
10 818
|
10 657
|
12 817
|
12 988
|
13 711
|
14 368
|
16 163
|
14 845
|
13 805
|
13 786
|
13 819
|
|
| PP&E Gross |
5 637
|
5 727
|
5 738
|
7 157
|
7 096
|
7 353
|
7 329
|
7 019
|
6 928
|
6 743
|
9 088
|
9 005
|
8 851
|
10 818
|
10 657
|
12 817
|
12 988
|
13 711
|
14 368
|
16 163
|
14 845
|
13 805
|
13 786
|
13 819
|
|
| Accumulated Depreciation |
5 725
|
6 034
|
6 589
|
7 192
|
7 771
|
8 307
|
8 914
|
9 527
|
9 846
|
10 538
|
11 514
|
12 304
|
13 051
|
15 157
|
15 865
|
17 774
|
18 463
|
19 516
|
20 515
|
22 053
|
23 545
|
24 735
|
26 488
|
27 658
|
|
| Intangible Assets |
261
|
359
|
326
|
351
|
487
|
686
|
688
|
697
|
665
|
769
|
1 106
|
1 473
|
1 302
|
1 161
|
1 012
|
1 003
|
1 119
|
1 106
|
1 215
|
1 337
|
1 302
|
1 250
|
1 729
|
3 018
|
|
| Goodwill |
0
|
0
|
0
|
720
|
542
|
362
|
181
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
4 197
|
2 323
|
3 306
|
4 119
|
6 099
|
6 100
|
6 542
|
4 598
|
4 603
|
4 806
|
4 576
|
6 351
|
5 612
|
7 098
|
9 547
|
10 368
|
12 172
|
9 266
|
10 531
|
11 529
|
9 861
|
12 480
|
4 139
|
3 743
|
|
| Other Long-Term Assets |
1 572
|
1 512
|
1 409
|
1 644
|
1 722
|
2 036
|
2 433
|
3 111
|
3 244
|
3 597
|
3 713
|
3 395
|
3 612
|
4 485
|
1 279
|
1 584
|
1 723
|
2 180
|
2 057
|
2 349
|
2 430
|
2 673
|
4 182
|
4 863
|
|
| Other Assets |
0
|
0
|
0
|
720
|
542
|
362
|
181
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
20 194
N/A
|
18 726
-7%
|
21 217
+13%
|
25 772
+21%
|
28 109
+9%
|
29 112
+4%
|
30 715
+6%
|
29 893
-3%
|
30 003
+0%
|
31 598
+5%
|
33 846
+7%
|
35 436
+5%
|
35 355
0%
|
41 789
+18%
|
42 156
+1%
|
47 211
+12%
|
50 751
+7%
|
50 468
-1%
|
57 211
+13%
|
61 612
+8%
|
59 792
-3%
|
61 619
+3%
|
64 443
+5%
|
63 522
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
912
|
674
|
986
|
978
|
980
|
1 094
|
1 534
|
1 053
|
1 007
|
1 195
|
1 273
|
1 223
|
1 303
|
1 321
|
1 470
|
1 636
|
1 814
|
2 006
|
2 505
|
2 287
|
2 005
|
2 120
|
2 322
|
2 727
|
|
| Accrued Liabilities |
1 728
|
1 765
|
2 118
|
2 117
|
2 150
|
2 221
|
2 430
|
2 832
|
2 818
|
2 638
|
2 626
|
2 621
|
2 760
|
3 029
|
2 997
|
3 256
|
3 293
|
3 628
|
3 987
|
4 058
|
3 849
|
3 807
|
3 999
|
4 230
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
780
|
1 125
|
1 125
|
925
|
1 705
|
960
|
2 150
|
1 560
|
1 180
|
1 150
|
1 120
|
1 090
|
|
| Current Portion of Long-Term Debt |
845
|
675
|
635
|
1 235
|
875
|
875
|
1 085
|
875
|
915
|
1 197
|
1 325
|
1 380
|
927
|
848
|
1 051
|
1 783
|
1 688
|
1 738
|
1 862
|
2 359
|
2 621
|
1 804
|
1 889
|
1 100
|
|
| Other Current Liabilities |
2 811
|
2 716
|
2 976
|
3 985
|
4 229
|
4 435
|
4 848
|
5 384
|
5 229
|
6 120
|
6 351
|
6 123
|
6 517
|
7 900
|
8 769
|
8 210
|
8 493
|
9 509
|
10 007
|
9 923
|
9 358
|
8 470
|
11 939
|
8 853
|
|
| Total Current Liabilities |
6 296
|
5 829
|
6 715
|
8 315
|
8 234
|
8 625
|
9 898
|
10 144
|
9 969
|
11 149
|
11 576
|
11 347
|
12 287
|
14 223
|
15 411
|
15 810
|
16 993
|
17 842
|
20 512
|
20 187
|
19 013
|
17 351
|
21 269
|
18 000
|
|
| Long-Term Debt |
0
|
170
|
210
|
1 960
|
2 030
|
1 890
|
1 540
|
1 610
|
1 633
|
1 480
|
3 118
|
2 928
|
2 336
|
3 429
|
3 335
|
5 691
|
5 387
|
5 252
|
5 657
|
6 424
|
4 305
|
2 971
|
1 745
|
1 259
|
|
| Deferred Income Tax |
957
|
196
|
641
|
1 059
|
1 902
|
2 038
|
2 283
|
1 634
|
1 687
|
1 811
|
1 564
|
2 177
|
1 948
|
1 948
|
1 848
|
2 120
|
2 729
|
1 579
|
1 971
|
2 515
|
2 079
|
2 931
|
391
|
465
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
36
|
34
|
37
|
41
|
68
|
87
|
92
|
110
|
131
|
596
|
617
|
1 300
|
1 388
|
1 507
|
1 860
|
2 019
|
2 243
|
2 381
|
2 489
|
2 624
|
|
| Other Liabilities |
551
|
553
|
517
|
603
|
464
|
440
|
452
|
478
|
411
|
411
|
787
|
791
|
766
|
873
|
1 870
|
1 727
|
1 516
|
1 336
|
1 202
|
1 061
|
964
|
1 009
|
1 265
|
1 767
|
|
| Total Liabilities |
7 804
N/A
|
6 748
-14%
|
8 083
+20%
|
11 937
+48%
|
12 667
+6%
|
13 028
+3%
|
14 209
+9%
|
13 906
-2%
|
13 768
-1%
|
14 939
+9%
|
17 136
+15%
|
17 353
+1%
|
17 469
+1%
|
21 833
+25%
|
23 082
+6%
|
26 648
+15%
|
28 014
+5%
|
27 516
-2%
|
31 201
+13%
|
32 206
+3%
|
28 603
-11%
|
26 643
-7%
|
27 159
+2%
|
24 115
-11%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
2 924
|
|
| Retained Earnings |
5 024
|
5 559
|
6 017
|
6 261
|
6 783
|
7 454
|
8 004
|
8 691
|
9 036
|
9 362
|
9 437
|
9 662
|
9 940
|
10 231
|
11 461
|
12 128
|
13 027
|
14 773
|
17 201
|
19 744
|
22 710
|
24 637
|
29 214
|
31 567
|
|
| Additional Paid In Capital |
2 782
|
2 782
|
2 784
|
2 784
|
2 784
|
2 784
|
2 784
|
2 784
|
2 784
|
2 784
|
2 784
|
2 784
|
2 784
|
2 836
|
2 836
|
2 836
|
2 836
|
2 849
|
3 006
|
3 006
|
3 006
|
2 996
|
2 998
|
3 014
|
|
| Unrealized Security Profit/Loss |
1 674
|
753
|
1 454
|
1 920
|
3 007
|
3 016
|
3 127
|
1 931
|
1 855
|
1 952
|
1 970
|
3 116
|
2 637
|
3 535
|
2 112
|
2 774
|
3 984
|
2 205
|
3 100
|
3 846
|
2 685
|
4 516
|
1 834
|
1 678
|
|
| Treasury Stock |
14
|
39
|
45
|
54
|
56
|
91
|
326
|
328
|
346
|
347
|
394
|
394
|
395
|
203
|
204
|
205
|
207
|
209
|
366
|
367
|
362
|
363
|
336
|
620
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
3
|
8
|
16
|
17
|
16
|
13
|
8
|
4
|
632
|
55
|
105
|
172
|
409
|
145
|
253
|
226
|
267
|
650
|
845
|
|
| Total Equity |
12 390
N/A
|
11 978
-3%
|
13 134
+10%
|
13 835
+5%
|
15 442
+12%
|
16 084
+4%
|
16 506
+3%
|
15 987
-3%
|
16 236
+2%
|
16 659
+3%
|
16 709
+0%
|
18 083
+8%
|
17 886
-1%
|
19 956
+12%
|
19 074
-4%
|
20 563
+8%
|
22 737
+11%
|
22 952
+1%
|
26 010
+13%
|
29 406
+13%
|
31 189
+6%
|
34 976
+12%
|
37 285
+7%
|
39 408
+6%
|
|
| Total Liabilities & Equity |
20 194
N/A
|
18 726
-7%
|
21 217
+13%
|
25 772
+21%
|
28 109
+9%
|
29 112
+4%
|
30 715
+6%
|
29 893
-3%
|
30 003
+0%
|
31 598
+5%
|
33 846
+7%
|
35 436
+5%
|
35 355
0%
|
41 789
+18%
|
42 156
+1%
|
47 211
+12%
|
50 751
+7%
|
50 468
-1%
|
57 211
+13%
|
61 612
+8%
|
59 792
-3%
|
61 619
+3%
|
64 443
+5%
|
63 522
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
15
|
15
|
15
|
15
|
15
|
15
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
14
|
|