ULS Group Inc
TSE:3798
Balance Sheet
Balance Sheet Decomposition
ULS Group Inc
ULS Group Inc
Balance Sheet
ULS Group Inc
| Mar-2004 | Mar-2005 | Mar-2006 | 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 |
384
|
617
|
1 754
|
994
|
840
|
716
|
1 067
|
996
|
718
|
1 115
|
1 066
|
2 324
|
2 055
|
2 334
|
3 145
|
3 871
|
4 417
|
5 161
|
5 474
|
5 603
|
6 022
|
7 137
|
|
| Cash Equivalents |
384
|
617
|
1 754
|
994
|
840
|
716
|
1 067
|
996
|
718
|
1 115
|
1 066
|
2 324
|
2 055
|
2 334
|
3 145
|
3 871
|
4 417
|
5 161
|
5 474
|
5 603
|
6 022
|
7 137
|
|
| Short-Term Investments |
0
|
0
|
0
|
699
|
499
|
499
|
499
|
400
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
195
|
149
|
423
|
600
|
663
|
551
|
394
|
927
|
1 536
|
1 008
|
1 735
|
1 261
|
1 913
|
1 749
|
1 582
|
1 647
|
1 674
|
1 723
|
2 226
|
2 780
|
3 688
|
4 847
|
|
| Accounts Receivables |
195
|
149
|
423
|
600
|
603
|
549
|
394
|
927
|
1 536
|
1 008
|
1 735
|
1 261
|
1 913
|
1 749
|
1 582
|
1 647
|
1 674
|
1 723
|
2 226
|
2 780
|
3 688
|
4 847
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
60
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
82
|
20
|
0
|
31
|
0
|
25
|
17
|
32
|
247
|
436
|
19
|
94
|
28
|
83
|
17
|
34
|
35
|
49
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
21
|
26
|
77
|
109
|
112
|
155
|
96
|
147
|
295
|
293
|
214
|
206
|
204
|
194
|
57
|
67
|
63
|
106
|
73
|
54
|
50
|
116
|
|
| Total Current Assets |
682
|
812
|
2 253
|
2 432
|
2 114
|
1 945
|
2 071
|
2 501
|
2 797
|
2 852
|
3 033
|
3 886
|
4 200
|
4 359
|
4 801
|
5 619
|
6 189
|
7 039
|
7 772
|
8 438
|
9 760
|
12 100
|
|
| PP&E Net |
47
|
46
|
36
|
34
|
30
|
24
|
18
|
16
|
65
|
49
|
36
|
32
|
31
|
26
|
35
|
54
|
55
|
55
|
69
|
166
|
157
|
166
|
|
| PP&E Gross |
47
|
46
|
36
|
34
|
30
|
24
|
18
|
16
|
65
|
49
|
36
|
32
|
31
|
26
|
35
|
54
|
55
|
55
|
69
|
166
|
157
|
166
|
|
| Accumulated Depreciation |
58
|
71
|
82
|
96
|
110
|
112
|
116
|
126
|
110
|
101
|
111
|
113
|
107
|
113
|
124
|
141
|
171
|
202
|
229
|
271
|
333
|
389
|
|
| Intangible Assets |
13
|
8
|
80
|
143
|
21
|
5
|
5
|
9
|
7
|
8
|
7
|
9
|
7
|
5
|
4
|
4
|
3
|
2
|
7
|
8
|
7
|
6
|
|
| Goodwill |
0
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
73
|
73
|
67
|
61
|
54
|
48
|
41
|
35
|
29
|
105
|
90
|
75
|
59
|
47
|
|
| Long-Term Investments |
0
|
0
|
0
|
164
|
164
|
212
|
172
|
231
|
620
|
506
|
571
|
391
|
404
|
524
|
541
|
550
|
441
|
442
|
447
|
464
|
473
|
472
|
|
| Other Long-Term Assets |
104
|
104
|
109
|
136
|
181
|
145
|
143
|
92
|
139
|
129
|
128
|
126
|
126
|
126
|
284
|
318
|
321
|
358
|
390
|
413
|
554
|
779
|
|
| Other Assets |
0
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
73
|
73
|
67
|
61
|
54
|
48
|
41
|
35
|
29
|
105
|
90
|
75
|
59
|
47
|
|
| Total Assets |
847
N/A
|
970
+15%
|
2 478
+155%
|
2 909
+17%
|
2 528
-13%
|
2 330
-8%
|
2 408
+3%
|
2 848
+18%
|
3 701
+30%
|
3 618
-2%
|
3 841
+6%
|
4 503
+17%
|
4 823
+7%
|
5 088
+5%
|
5 705
+12%
|
6 579
+15%
|
7 037
+7%
|
8 001
+14%
|
8 776
+10%
|
9 564
+9%
|
11 010
+15%
|
13 570
+23%
|
|
| Liabilities | |||||||||||||||||||||||
| Accrued Liabilities |
110
|
146
|
155
|
227
|
116
|
63
|
108
|
190
|
284
|
385
|
416
|
522
|
576
|
455
|
538
|
625
|
669
|
752
|
767
|
899
|
1 100
|
1 422
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
64
|
78
|
126
|
340
|
101
|
62
|
62
|
282
|
862
|
547
|
412
|
645
|
523
|
460
|
534
|
703
|
684
|
922
|
813
|
894
|
1 067
|
1 669
|
|
| Total Current Liabilities |
174
|
224
|
281
|
566
|
218
|
125
|
170
|
472
|
1 146
|
931
|
828
|
1 166
|
1 099
|
916
|
1 071
|
1 328
|
1 353
|
1 674
|
1 580
|
1 792
|
2 167
|
3 091
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
22
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
10
|
0
|
8
|
23
|
121
|
54
|
63
|
68
|
75
|
84
|
107
|
136
|
134
|
148
|
172
|
204
|
245
|
297
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Total Liabilities |
174
N/A
|
224
+29%
|
281
+26%
|
566
+102%
|
228
-60%
|
125
-45%
|
177
+42%
|
494
+179%
|
1 267
+156%
|
1 008
-20%
|
913
-10%
|
1 253
+37%
|
1 191
-5%
|
1 000
-16%
|
1 178
+18%
|
1 464
+24%
|
1 487
+2%
|
1 822
+23%
|
1 752
-4%
|
1 996
+14%
|
2 412
+21%
|
3 388
+40%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
300
|
300
|
794
|
809
|
810
|
810
|
814
|
817
|
818
|
822
|
832
|
840
|
845
|
845
|
845
|
845
|
845
|
849
|
850
|
874
|
877
|
877
|
|
| Retained Earnings |
90
|
74
|
269
|
384
|
358
|
314
|
375
|
453
|
608
|
783
|
1 021
|
1 388
|
1 761
|
2 210
|
2 656
|
3 239
|
3 834
|
4 579
|
5 418
|
6 507
|
7 523
|
9 102
|
|
| Additional Paid In Capital |
463
|
373
|
1 135
|
1 150
|
1 151
|
1 151
|
1 155
|
1 158
|
1 158
|
1 163
|
1 172
|
1 181
|
1 186
|
1 186
|
1 186
|
1 186
|
1 205
|
1 245
|
1 246
|
1 274
|
1 277
|
1 283
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
20
|
53
|
14
|
42
|
0
|
63
|
0
|
0
|
5
|
1
|
4
|
3
|
2
|
2
|
6
|
12
|
11
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
19
|
51
|
60
|
60
|
109
|
159
|
159
|
159
|
0
|
159
|
159
|
159
|
332
|
492
|
493
|
1 093
|
1 093
|
1 093
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
|
| Total Equity |
673
N/A
|
747
+11%
|
2 197
+194%
|
2 343
+7%
|
2 300
-2%
|
2 205
-4%
|
2 231
+1%
|
2 354
+6%
|
2 434
+3%
|
2 609
+7%
|
2 929
+12%
|
3 251
+11%
|
3 632
+12%
|
4 087
+13%
|
4 528
+11%
|
5 115
+13%
|
5 550
+9%
|
6 179
+11%
|
7 023
+14%
|
7 568
+8%
|
8 598
+14%
|
10 182
+18%
|
|
| Total Liabilities & Equity |
847
N/A
|
970
+15%
|
2 478
+155%
|
2 909
+17%
|
2 528
-13%
|
2 330
-8%
|
2 408
+3%
|
2 848
+18%
|
3 701
+30%
|
3 618
-2%
|
3 841
+6%
|
4 503
+17%
|
4 823
+7%
|
5 088
+5%
|
5 705
+12%
|
6 579
+15%
|
7 037
+7%
|
8 001
+14%
|
8 776
+10%
|
9 564
+9%
|
11 010
+15%
|
13 570
+23%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
56
|
56
|
58
|
59
|
59
|
57
|
57
|
58
|
57
|
56
|
57
|
57
|
57
|
57
|
57
|
57
|
57
|
56
|
56
|
55
|
55
|
55
|
|