Relo Group Inc
TSE:8876
Balance Sheet
Balance Sheet Decomposition
Relo Group Inc
Relo Group Inc
Balance Sheet
Relo Group Inc
| Mar-2002 | Mar-2003 | 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 |
4 507
|
3 359
|
3 104
|
2 620
|
2 913
|
2 877
|
3 022
|
3 226
|
3 357
|
3 450
|
4 774
|
6 610
|
9 276
|
11 001
|
12 928
|
13 309
|
27 933
|
27 320
|
34 052
|
49 208
|
44 320
|
43 563
|
49 484
|
64 021
|
|
| Cash Equivalents |
4 507
|
3 359
|
3 104
|
2 620
|
2 913
|
2 877
|
3 022
|
3 226
|
3 357
|
3 450
|
4 774
|
6 610
|
9 276
|
11 001
|
12 928
|
13 309
|
27 933
|
27 320
|
34 052
|
49 208
|
44 320
|
43 563
|
49 484
|
64 021
|
|
| Short-Term Investments |
110
|
110
|
111
|
10
|
0
|
3
|
122
|
101
|
102
|
122
|
161
|
46
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
6 533
|
5 877
|
8 123
|
2 883
|
2 367
|
|
| Total Receivables |
1 693
|
2 809
|
4 133
|
3 473
|
3 143
|
3 759
|
4 752
|
5 460
|
6 292
|
4 820
|
5 576
|
6 151
|
7 591
|
9 365
|
10 454
|
12 054
|
14 868
|
16 293
|
50 108
|
89 348
|
99 903
|
84 094
|
80 653
|
87 151
|
|
| Accounts Receivables |
1 339
|
2 164
|
2 929
|
2 065
|
2 713
|
2 983
|
3 443
|
3 901
|
4 652
|
4 787
|
5 576
|
6 151
|
7 591
|
9 365
|
10 454
|
12 054
|
14 868
|
16 293
|
50 108
|
42 719
|
50 580
|
31 194
|
20 024
|
21 385
|
|
| Other Receivables |
354
|
645
|
1 204
|
1 408
|
430
|
776
|
1 309
|
1 559
|
1 640
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46 629
|
49 323
|
52 900
|
60 629
|
65 766
|
|
| Inventory |
547
|
529
|
397
|
396
|
561
|
1 606
|
1 008
|
543
|
486
|
784
|
770
|
1 138
|
1 749
|
2 191
|
5 714
|
7 230
|
10 732
|
17 909
|
23 307
|
5 301
|
5 613
|
6 410
|
6 980
|
7 322
|
|
| Other Current Assets |
885
|
1 174
|
2 221
|
2 374
|
3 995
|
4 699
|
5 522
|
6 165
|
7 173
|
9 580
|
9 162
|
9 123
|
10 567
|
13 639
|
17 346
|
23 987
|
23 039
|
25 825
|
30 856
|
4 230
|
5 726
|
5 108
|
7 842
|
6 342
|
|
| Total Current Assets |
7 742
|
7 982
|
9 966
|
8 872
|
10 613
|
12 944
|
14 426
|
15 495
|
17 410
|
18 757
|
20 443
|
23 068
|
29 227
|
36 419
|
46 442
|
56 580
|
76 572
|
87 347
|
138 323
|
154 620
|
161 439
|
147 298
|
147 701
|
167 045
|
|
| PP&E Net |
819
|
795
|
997
|
1 615
|
2 729
|
3 704
|
4 670
|
4 334
|
4 432
|
3 820
|
3 612
|
3 526
|
3 983
|
6 158
|
6 183
|
7 486
|
8 254
|
17 274
|
22 570
|
42 327
|
32 961
|
43 872
|
46 275
|
52 099
|
|
| PP&E Gross |
819
|
795
|
997
|
1 615
|
2 729
|
3 704
|
4 670
|
4 334
|
4 432
|
3 820
|
3 612
|
3 526
|
3 983
|
6 158
|
6 183
|
7 486
|
8 254
|
17 274
|
22 570
|
42 327
|
32 961
|
43 872
|
46 275
|
52 099
|
|
| Accumulated Depreciation |
356
|
401
|
484
|
564
|
791
|
994
|
1 235
|
1 534
|
2 171
|
2 158
|
2 375
|
2 617
|
2 989
|
3 410
|
3 634
|
4 180
|
4 435
|
6 377
|
8 318
|
9 022
|
9 148
|
9 437
|
10 340
|
11 082
|
|
| Intangible Assets |
1 019
|
1 019
|
1 018
|
744
|
782
|
1 063
|
918
|
710
|
792
|
833
|
1 010
|
1 231
|
1 329
|
1 343
|
1 398
|
1 662
|
2 439
|
3 160
|
17 270
|
18 292
|
20 386
|
8 429
|
8 846
|
9 548
|
|
| Goodwill |
719
|
731
|
691
|
0
|
271
|
262
|
243
|
224
|
2 590
|
2 445
|
2 309
|
3 282
|
3 344
|
5 720
|
7 070
|
8 862
|
8 521
|
9 152
|
15 496
|
15 373
|
17 467
|
15 795
|
16 458
|
16 657
|
|
| Note Receivable |
19
|
22
|
26
|
15
|
31
|
55
|
69
|
79
|
68
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
891
|
1 115
|
1 114
|
1 902
|
1 365
|
1 512
|
991
|
4 333
|
6 398
|
6 804
|
7 201
|
7 996
|
7 946
|
8 946
|
9 644
|
10 585
|
14 148
|
13 086
|
13 047
|
41 421
|
52 994
|
94 662
|
58 920
|
45 207
|
|
| Other Long-Term Assets |
1 340
|
1 291
|
2 116
|
3 059
|
4 646
|
5 730
|
6 924
|
7 967
|
10 633
|
10 604
|
10 249
|
9 541
|
10 894
|
11 934
|
12 673
|
14 172
|
16 064
|
18 458
|
21 396
|
15 595
|
16 352
|
12 635
|
11 965
|
12 620
|
|
| Other Assets |
719
|
731
|
691
|
0
|
271
|
262
|
243
|
224
|
2 590
|
2 445
|
2 309
|
3 282
|
3 344
|
5 720
|
7 070
|
8 862
|
8 521
|
9 152
|
15 496
|
15 373
|
17 467
|
15 795
|
16 458
|
16 657
|
|
| Total Assets |
12 549
N/A
|
12 955
+3%
|
15 927
+23%
|
16 207
+2%
|
20 436
+26%
|
25 270
+24%
|
28 241
+12%
|
33 141
+17%
|
42 322
+28%
|
43 263
+2%
|
44 824
+4%
|
48 644
+9%
|
56 723
+17%
|
70 520
+24%
|
83 410
+18%
|
99 347
+19%
|
125 998
+27%
|
148 477
+18%
|
228 102
+54%
|
287 628
+26%
|
301 599
+5%
|
322 691
+7%
|
290 165
-10%
|
303 176
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
695
|
711
|
770
|
969
|
1 665
|
1 607
|
1 718
|
1 645
|
1 674
|
1 716
|
2 005
|
1 951
|
2 604
|
3 256
|
3 295
|
3 425
|
3 866
|
3 842
|
8 741
|
11 601
|
16 779
|
67 849
|
61 382
|
65 985
|
|
| Accrued Liabilities |
154
|
80
|
86
|
66
|
260
|
251
|
262
|
279
|
451
|
338
|
400
|
387
|
379
|
609
|
645
|
761
|
873
|
943
|
1 001
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
1 778
|
2 480
|
1 282
|
288
|
1 310
|
192
|
1 026
|
1 924
|
4 583
|
7 468
|
12 663
|
7 013
|
5 568
|
19 819
|
12 591
|
6 082
|
14 224
|
26 161
|
4 762
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
6
|
31
|
32
|
485
|
1 344
|
1 171
|
1 171
|
1 096
|
1 420
|
1 134
|
1 593
|
1 695
|
1 738
|
1 950
|
36 140
|
53 991
|
57 023
|
24 573
|
20 903
|
17 154
|
|
| Other Current Liabilities |
2 576
|
3 204
|
5 105
|
4 270
|
5 559
|
7 243
|
7 436
|
8 728
|
12 087
|
11 175
|
12 851
|
13 064
|
15 501
|
19 158
|
22 906
|
27 176
|
29 684
|
33 881
|
46 142
|
36 487
|
38 858
|
37 604
|
38 762
|
38 877
|
|
| Total Current Liabilities |
3 425
|
3 995
|
5 961
|
5 305
|
7 490
|
10 910
|
11 928
|
12 419
|
15 844
|
15 710
|
16 619
|
17 524
|
21 828
|
28 740
|
35 907
|
45 720
|
43 174
|
46 184
|
111 843
|
114 670
|
118 742
|
144 250
|
147 208
|
126 778
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
88
|
33
|
0
|
3 394
|
6 844
|
4 631
|
3 493
|
2 210
|
3 127
|
4 626
|
7 883
|
7 240
|
33 406
|
39 535
|
52 147
|
95 096
|
85 989
|
70 496
|
63 566
|
66 016
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
106
|
68
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
91
|
119
|
226
|
42
|
39
|
3 482
|
3 451
|
5 853
|
1 827
|
1 321
|
1 196
|
|
| Minority Interest |
0
|
2
|
4
|
0
|
39
|
41
|
39
|
37
|
36
|
39
|
41
|
48
|
46
|
294
|
334
|
390
|
508
|
2 265
|
2 801
|
69
|
657
|
1 203
|
1 726
|
2 314
|
|
| Other Liabilities |
2 615
|
2 677
|
2 823
|
3 054
|
3 514
|
3 495
|
3 789
|
3 759
|
4 547
|
4 452
|
4 378
|
4 883
|
5 107
|
5 708
|
6 026
|
6 419
|
6 568
|
8 212
|
8 480
|
35 974
|
35 873
|
36 299
|
37 720
|
38 674
|
|
| Total Liabilities |
6 040
N/A
|
6 674
+10%
|
8 788
+32%
|
8 359
-5%
|
11 237
+34%
|
14 548
+29%
|
15 791
+9%
|
19 608
+24%
|
27 270
+39%
|
24 832
-9%
|
24 531
-1%
|
24 665
+1%
|
30 108
+22%
|
39 459
+31%
|
50 269
+27%
|
59 995
+19%
|
83 698
+40%
|
96 235
+15%
|
178 753
+86%
|
249 122
+39%
|
247 114
-1%
|
254 075
+3%
|
251 541
-1%
|
234 978
-7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 451
|
2 451
|
2 451
|
2 452
|
2 481
|
2 532
|
2 561
|
2 561
|
2 561
|
2 561
|
2 663
|
2 667
|
2 667
|
2 667
|
2 667
|
2 667
|
2 667
|
2 667
|
2 667
|
2 667
|
2 667
|
2 667
|
2 667
|
2 667
|
|
| Retained Earnings |
1 998
|
2 275
|
3 123
|
3 857
|
5 046
|
6 464
|
7 565
|
8 866
|
10 721
|
13 028
|
15 542
|
18 906
|
22 608
|
27 235
|
30 492
|
36 381
|
43 391
|
52 742
|
48 770
|
30 886
|
41 570
|
58 141
|
25 314
|
63 010
|
|
| Additional Paid In Capital |
2 644
|
2 644
|
2 644
|
2 645
|
2 675
|
2 725
|
2 754
|
2 754
|
2 754
|
3 164
|
3 266
|
3 198
|
2 883
|
2 859
|
2 871
|
2 871
|
2 871
|
2 869
|
2 722
|
428
|
0
|
271
|
552
|
555
|
|
| Unrealized Security Profit/Loss |
578
|
1 001
|
999
|
1 013
|
983
|
986
|
416
|
422
|
2
|
1
|
77
|
219
|
103
|
273
|
0
|
459
|
529
|
523
|
14
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
748
|
1
|
942
|
816
|
1 636
|
2 197
|
0
|
3 246
|
7 056
|
6 691
|
2 666
|
3 250
|
57
|
56
|
51
|
5 551
|
|
| Other Equity |
6
|
87
|
79
|
92
|
19
|
12
|
15
|
225
|
239
|
322
|
313
|
195
|
10
|
224
|
107
|
220
|
102
|
132
|
2 158
|
7 775
|
10 305
|
7 593
|
10 142
|
7 517
|
|
| Total Equity |
6 509
N/A
|
6 281
-4%
|
7 139
+14%
|
7 848
+10%
|
9 199
+17%
|
10 722
+17%
|
12 449
+16%
|
13 534
+9%
|
15 052
+11%
|
18 431
+22%
|
20 293
+10%
|
23 979
+18%
|
26 615
+11%
|
31 061
+17%
|
33 141
+7%
|
39 352
+19%
|
42 300
+7%
|
52 242
+24%
|
49 349
-6%
|
38 506
-22%
|
54 485
+41%
|
68 616
+26%
|
38 624
-44%
|
68 198
+77%
|
|
| Total Liabilities & Equity |
12 549
N/A
|
12 955
+3%
|
15 927
+23%
|
16 207
+2%
|
20 436
+26%
|
25 270
+24%
|
28 241
+12%
|
33 141
+17%
|
42 322
+28%
|
43 263
+2%
|
44 824
+4%
|
48 644
+9%
|
56 723
+17%
|
70 520
+24%
|
83 410
+18%
|
99 347
+19%
|
125 998
+27%
|
148 477
+18%
|
228 102
+54%
|
287 628
+26%
|
301 599
+5%
|
322 691
+7%
|
290 165
-10%
|
303 176
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
150
|
150
|
150
|
150
|
151
|
151
|
152
|
152
|
143
|
152
|
147
|
148
|
147
|
147
|
147
|
150
|
149
|
149
|
151
|
151
|
153
|
153
|
153
|
150
|
|