Toho Zinc Co Ltd
F:T62
Balance Sheet
Balance Sheet Decomposition
Toho Zinc Co Ltd
Toho Zinc Co Ltd
Balance Sheet
Toho Zinc Co Ltd
| 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 |
4 192
|
4 597
|
4 047
|
4 805
|
6 541
|
13 267
|
14 357
|
22 283
|
12 216
|
12 739
|
16 550
|
11 414
|
11 493
|
8 628
|
9 801
|
10 368
|
13 802
|
10 248
|
8 207
|
5 934
|
7 929
|
9 536
|
13 409
|
20 979
|
|
| Cash Equivalents |
4 192
|
4 597
|
4 047
|
4 805
|
6 541
|
13 267
|
14 357
|
22 283
|
12 216
|
12 739
|
16 550
|
11 414
|
11 493
|
8 628
|
9 801
|
10 368
|
13 802
|
10 248
|
8 207
|
5 934
|
7 929
|
9 536
|
13 409
|
20 979
|
|
| Short-Term Investments |
0
|
210
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
14 851
|
15 058
|
16 708
|
17 739
|
23 297
|
31 486
|
20 068
|
11 101
|
17 138
|
16 722
|
15 985
|
14 667
|
13 597
|
15 953
|
13 807
|
20 454
|
20 100
|
16 318
|
10 886
|
15 473
|
18 754
|
17 066
|
16 305
|
10 315
|
|
| Accounts Receivables |
14 851
|
15 058
|
16 708
|
17 739
|
23 297
|
31 486
|
20 068
|
11 101
|
17 138
|
16 722
|
15 985
|
14 667
|
13 597
|
15 953
|
13 807
|
20 454
|
20 100
|
16 318
|
10 886
|
15 473
|
18 754
|
17 066
|
16 305
|
10 315
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
14 915
|
12 921
|
13 936
|
13 067
|
18 647
|
20 530
|
26 515
|
21 649
|
29 559
|
27 865
|
31 533
|
31 294
|
34 863
|
43 067
|
36 204
|
38 071
|
41 926
|
42 367
|
35 004
|
33 099
|
52 077
|
47 456
|
38 708
|
37 902
|
|
| Other Current Assets |
1 175
|
1 705
|
1 603
|
2 582
|
4 115
|
7 087
|
8 792
|
5 252
|
3 862
|
4 725
|
3 424
|
4 009
|
2 536
|
2 502
|
1 798
|
2 598
|
1 926
|
4 051
|
5 204
|
2 473
|
3 853
|
2 560
|
4 048
|
5 700
|
|
| Total Current Assets |
35 133
|
34 491
|
36 294
|
38 193
|
52 600
|
72 370
|
69 732
|
60 285
|
62 775
|
62 051
|
67 492
|
61 384
|
62 489
|
70 150
|
61 610
|
71 491
|
77 754
|
72 984
|
59 301
|
56 979
|
82 613
|
76 618
|
72 470
|
74 896
|
|
| PP&E Net |
34 817
|
33 889
|
33 741
|
34 070
|
34 470
|
34 046
|
34 374
|
35 448
|
35 331
|
45 898
|
51 860
|
54 322
|
52 004
|
50 052
|
44 110
|
41 598
|
40 949
|
38 945
|
39 038
|
35 978
|
35 271
|
36 068
|
30 994
|
21 448
|
|
| PP&E Gross |
34 817
|
33 889
|
33 741
|
34 070
|
34 470
|
34 046
|
34 374
|
35 448
|
35 331
|
45 898
|
51 860
|
54 322
|
52 004
|
50 052
|
44 110
|
41 598
|
40 949
|
38 945
|
39 038
|
35 978
|
35 271
|
36 068
|
30 994
|
21 448
|
|
| Accumulated Depreciation |
54 260
|
56 087
|
56 546
|
57 608
|
56 454
|
55 516
|
56 989
|
58 134
|
58 957
|
58 980
|
62 350
|
66 321
|
71 335
|
76 558
|
74 734
|
78 210
|
81 390
|
83 842
|
86 723
|
83 303
|
86 313
|
89 480
|
74 696
|
37 571
|
|
| Intangible Assets |
180
|
152
|
153
|
135
|
116
|
98
|
92
|
112
|
120
|
24 510
|
23 314
|
23 219
|
23 853
|
25 038
|
11 150
|
11 088
|
12 506
|
11 854
|
11 014
|
10 167
|
12 059
|
14 196
|
1 252
|
49
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
571
|
501
|
548
|
527
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
80
|
114
|
76
|
58
|
35
|
1 381
|
1 379
|
1 378
|
1 377
|
15
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 440
|
0
|
0
|
|
| Long-Term Investments |
3 998
|
3 539
|
4 410
|
5 413
|
8 007
|
10 461
|
16 899
|
6 641
|
10 652
|
5 465
|
5 025
|
4 710
|
4 160
|
4 438
|
3 540
|
3 986
|
3 941
|
3 361
|
5 972
|
8 010
|
11 275
|
11 492
|
1 088
|
159
|
|
| Other Long-Term Assets |
2 862
|
2 670
|
3 095
|
3 151
|
3 053
|
7 489
|
2 165
|
3 953
|
2 562
|
2 486
|
1 597
|
1 631
|
1 981
|
1 782
|
1 750
|
1 537
|
2 109
|
3 087
|
2 008
|
2 501
|
4 578
|
2 185
|
2 632
|
2 747
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
571
|
501
|
548
|
527
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
77 070
N/A
|
74 855
-3%
|
77 769
+4%
|
81 020
+4%
|
98 281
+21%
|
125 845
+28%
|
124 641
-1%
|
107 817
-13%
|
112 817
+5%
|
140 996
+25%
|
149 803
+6%
|
145 814
-3%
|
145 014
-1%
|
151 970
+5%
|
122 160
-20%
|
129 700
+6%
|
137 259
+6%
|
130 231
-5%
|
117 333
-10%
|
113 635
-3%
|
145 796
+28%
|
142 999
-2%
|
108 436
-24%
|
99 299
-8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
5 033
|
5 401
|
5 964
|
6 119
|
7 770
|
8 879
|
8 132
|
6 298
|
6 227
|
7 321
|
7 589
|
6 158
|
7 050
|
6 686
|
6 344
|
6 709
|
7 728
|
7 067
|
6 890
|
6 217
|
10 720
|
7 749
|
6 955
|
6 974
|
|
| Accrued Liabilities |
2 150
|
1 935
|
2 026
|
2 573
|
2 714
|
3 066
|
3 156
|
2 943
|
2 232
|
3 276
|
2 245
|
2 452
|
2 275
|
2 607
|
2 091
|
2 568
|
2 496
|
3 231
|
4 698
|
3 687
|
5 347
|
3 744
|
3 361
|
2 499
|
|
| Short-Term Debt |
26 329
|
23 350
|
24 968
|
20 498
|
26 811
|
29 891
|
25 127
|
24 761
|
24 478
|
24 509
|
24 478
|
28 478
|
22 478
|
22 853
|
17 749
|
17 592
|
19 462
|
22 828
|
28 101
|
25 883
|
38 100
|
38 835
|
50 727
|
0
|
|
| Current Portion of Long-Term Debt |
7 449
|
1 393
|
1 933
|
1 932
|
2 286
|
2 318
|
4 896
|
3 390
|
6 048
|
2 969
|
3 421
|
2 915
|
11 270
|
7 848
|
7 383
|
5 398
|
9 558
|
11 146
|
7 872
|
7 611
|
10 221
|
6 451
|
7 875
|
11 021
|
|
| Other Current Liabilities |
1 752
|
1 851
|
2 773
|
3 781
|
5 513
|
12 955
|
4 881
|
3 648
|
6 739
|
12 978
|
6 254
|
5 948
|
3 908
|
6 216
|
4 107
|
5 973
|
3 455
|
3 572
|
3 129
|
3 191
|
8 016
|
5 654
|
4 804
|
2 546
|
|
| Total Current Liabilities |
42 713
|
33 930
|
37 664
|
34 903
|
45 094
|
57 109
|
46 192
|
41 040
|
45 724
|
51 053
|
43 987
|
45 951
|
46 981
|
46 210
|
37 674
|
38 240
|
42 699
|
47 844
|
50 690
|
46 589
|
72 404
|
62 433
|
73 722
|
23 040
|
|
| Long-Term Debt |
533
|
7 288
|
4 865
|
8 469
|
10 833
|
8 514
|
11 618
|
8 928
|
3 056
|
17 318
|
33 438
|
31 673
|
27 368
|
32 470
|
31 249
|
30 921
|
23 666
|
18 914
|
21 110
|
16 480
|
18 186
|
21 134
|
17 245
|
62 506
|
|
| Deferred Income Tax |
5 698
|
5 694
|
5 468
|
5 443
|
5 854
|
5 785
|
5 785
|
5 780
|
5 779
|
5 779
|
5 061
|
5 061
|
5 061
|
4 937
|
4 530
|
4 756
|
4 729
|
4 627
|
4 564
|
4 369
|
4 380
|
4 395
|
4 875
|
3 314
|
|
| Other Liabilities |
3 607
|
3 935
|
4 003
|
4 195
|
4 577
|
6 508
|
3 793
|
3 472
|
3 211
|
6 752
|
6 435
|
6 536
|
5 830
|
3 811
|
4 519
|
3 804
|
3 785
|
3 345
|
4 660
|
4 733
|
4 862
|
4 518
|
9 889
|
357
|
|
| Total Liabilities |
52 551
N/A
|
50 847
-3%
|
52 000
+2%
|
53 010
+2%
|
66 358
+25%
|
77 916
+17%
|
67 388
-14%
|
59 220
-12%
|
57 770
-2%
|
80 902
+40%
|
88 921
+10%
|
89 221
+0%
|
85 240
-4%
|
87 428
+3%
|
77 972
-11%
|
77 721
0%
|
74 879
-4%
|
74 730
0%
|
81 024
+8%
|
72 171
-11%
|
99 832
+38%
|
92 480
-7%
|
105 731
+14%
|
89 217
-16%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
10 236
|
10 236
|
10 236
|
10 240
|
10 240
|
14 630
|
14 630
|
14 630
|
14 630
|
14 630
|
14 630
|
14 630
|
14 630
|
14 630
|
14 630
|
14 630
|
14 630
|
14 630
|
14 630
|
14 630
|
14 630
|
14 630
|
14 630
|
19 880
|
|
| Retained Earnings |
1 298
|
604
|
1 504
|
3 332
|
6 102
|
15 248
|
23 839
|
17 176
|
21 153
|
27 748
|
27 803
|
21 696
|
22 687
|
25 226
|
8 054
|
16 189
|
25 211
|
20 963
|
1 648
|
7 546
|
14 787
|
14 563
|
32 907
|
32 432
|
|
| Additional Paid In Capital |
5 486
|
5 486
|
5 486
|
5 490
|
5 490
|
9 877
|
9 877
|
9 876
|
9 876
|
9 876
|
9 876
|
9 876
|
9 876
|
9 876
|
9 876
|
9 876
|
9 876
|
9 876
|
9 876
|
9 876
|
9 876
|
9 876
|
9 863
|
12 116
|
|
| Unrealized Security Profit/Loss |
7 497
|
7 686
|
8 518
|
8 912
|
10 004
|
10 698
|
8 618
|
8 197
|
10 235
|
8 471
|
8 970
|
9 071
|
9 113
|
9 813
|
0
|
9 941
|
9 905
|
9 654
|
9 204
|
9 031
|
8 925
|
8 981
|
8 780
|
6 577
|
|
| Treasury Stock |
0
|
2
|
4
|
6
|
9
|
18
|
21
|
22
|
23
|
23
|
23
|
23
|
24
|
24
|
0
|
26
|
30
|
30
|
30
|
30
|
31
|
31
|
22
|
22
|
|
| Other Equity |
0
|
0
|
29
|
42
|
95
|
2 509
|
312
|
1 259
|
825
|
608
|
374
|
1 343
|
3 492
|
5 021
|
2 027
|
1 369
|
2 788
|
408
|
981
|
411
|
2 223
|
2 500
|
2 361
|
3 963
|
|
| Total Equity |
24 517
N/A
|
24 010
-2%
|
25 769
+7%
|
28 010
+9%
|
31 922
+14%
|
47 926
+50%
|
57 255
+19%
|
48 598
-15%
|
55 046
+13%
|
60 094
+9%
|
60 882
+1%
|
56 593
-7%
|
59 774
+6%
|
64 542
+8%
|
44 188
-32%
|
51 979
+18%
|
62 380
+20%
|
55 501
-11%
|
36 309
-35%
|
41 464
+14%
|
45 964
+11%
|
50 519
+10%
|
2 705
-95%
|
10 082
+273%
|
|
| Total Liabilities & Equity |
77 068
N/A
|
74 857
-3%
|
77 769
+4%
|
81 020
+4%
|
98 280
+21%
|
125 842
+28%
|
124 643
-1%
|
107 818
-13%
|
112 816
+5%
|
140 996
+25%
|
149 803
+6%
|
145 814
-3%
|
145 014
-1%
|
151 970
+5%
|
122 160
-20%
|
129 700
+6%
|
137 259
+6%
|
130 231
-5%
|
117 333
-10%
|
113 635
-3%
|
145 796
+28%
|
142 999
-2%
|
108 436
-24%
|
99 299
-8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
13
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
3
|
|