Toho Holdings Co Ltd
F:TON
Balance Sheet
Balance Sheet Decomposition
Toho Holdings Co Ltd
Toho Holdings Co Ltd
Balance Sheet
Toho Holdings 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 |
17 515
|
22 043
|
18 578
|
26 952
|
33 511
|
42 449
|
16 742
|
13 772
|
27 194
|
33 169
|
43 244
|
41 119
|
18 362
|
44 510
|
31 531
|
31 966
|
67 943
|
79 607
|
84 219
|
93 086
|
94 256
|
86 201
|
132 970
|
86 533
|
|
| Cash Equivalents |
17 515
|
22 043
|
18 578
|
26 952
|
33 511
|
42 449
|
16 742
|
13 772
|
27 194
|
33 169
|
43 244
|
41 119
|
18 362
|
44 510
|
31 531
|
31 966
|
67 943
|
79 607
|
84 219
|
93 086
|
94 256
|
86 201
|
132 970
|
86 533
|
|
| Short-Term Investments |
489
|
485
|
486
|
2 496
|
2 495
|
1 996
|
498
|
500
|
2 099
|
501
|
1 087
|
502
|
502
|
0
|
613
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
130 562
|
144 081
|
149 971
|
185 822
|
195 843
|
206 081
|
217 100
|
228 276
|
264 432
|
270 992
|
279 588
|
276 485
|
294 784
|
293 185
|
345 430
|
299 717
|
296 878
|
300 989
|
298 434
|
297 910
|
314 044
|
329 253
|
350 537
|
343 887
|
|
| Accounts Receivables |
120 104
|
133 544
|
140 533
|
175 000
|
184 905
|
194 627
|
204 970
|
216 393
|
250 942
|
257 444
|
265 736
|
262 579
|
281 093
|
278 708
|
330 823
|
283 893
|
281 380
|
286 996
|
285 211
|
285 115
|
299 099
|
313 534
|
336 259
|
330 278
|
|
| Other Receivables |
10 458
|
10 537
|
9 438
|
10 822
|
10 938
|
11 454
|
12 130
|
11 883
|
13 490
|
13 548
|
13 852
|
13 906
|
13 691
|
14 477
|
14 607
|
15 824
|
15 498
|
13 993
|
13 223
|
12 795
|
14 945
|
15 719
|
14 278
|
13 609
|
|
| Inventory |
28 227
|
29 137
|
33 215
|
39 967
|
44 505
|
47 161
|
46 460
|
45 403
|
55 776
|
64 052
|
60 845
|
72 356
|
81 424
|
73 229
|
75 229
|
73 575
|
73 088
|
78 590
|
75 679
|
76 388
|
80 363
|
91 423
|
87 287
|
90 994
|
|
| Other Current Assets |
3 839
|
4 717
|
5 916
|
9 449
|
9 209
|
11 185
|
12 621
|
17 635
|
14 962
|
19 949
|
17 767
|
19 824
|
20 357
|
18 508
|
21 912
|
21 794
|
19 815
|
20 241
|
19 616
|
19 527
|
24 444
|
26 642
|
27 094
|
27 532
|
|
| Total Current Assets |
180 632
|
200 463
|
208 166
|
264 685
|
285 563
|
308 872
|
293 421
|
305 586
|
364 463
|
388 663
|
402 531
|
410 286
|
415 429
|
430 034
|
474 715
|
427 052
|
457 724
|
479 427
|
477 958
|
486 911
|
513 107
|
533 519
|
597 888
|
548 946
|
|
| PP&E Net |
29 027
|
30 043
|
33 551
|
37 767
|
39 767
|
44 876
|
45 542
|
45 163
|
58 271
|
59 344
|
61 999
|
70 710
|
85 574
|
84 516
|
84 569
|
86 371
|
90 709
|
89 095
|
96 399
|
97 837
|
94 653
|
90 270
|
87 478
|
86 844
|
|
| Intangible Assets |
1 003
|
845
|
971
|
1 203
|
2 287
|
2 979
|
2 640
|
2 462
|
2 943
|
2 907
|
2 966
|
3 026
|
3 419
|
3 054
|
2 773
|
2 998
|
2 545
|
2 621
|
3 844
|
4 722
|
4 444
|
4 863
|
5 339
|
5 894
|
|
| Goodwill |
253
|
92
|
588
|
1 262
|
957
|
4 088
|
6 371
|
8 398
|
15 535
|
16 144
|
14 658
|
12 660
|
10 590
|
9 108
|
6 722
|
4 300
|
2 614
|
1 360
|
760
|
388
|
733
|
514
|
297
|
193
|
|
| Note Receivable |
239
|
551
|
508
|
664
|
864
|
997
|
843
|
902
|
3 461
|
3 342
|
3 784
|
3 801
|
922
|
1 475
|
0
|
2 632
|
2 619
|
2 881
|
2 460
|
2 530
|
2 772
|
2 344
|
1 882
|
1 159
|
|
| Long-Term Investments |
7 421
|
8 077
|
10 957
|
13 793
|
26 223
|
30 075
|
33 700
|
29 677
|
36 989
|
40 595
|
43 210
|
55 216
|
57 071
|
64 354
|
65 846
|
68 781
|
81 718
|
80 676
|
80 351
|
82 550
|
78 742
|
72 604
|
70 212
|
64 095
|
|
| Other Long-Term Assets |
3 303
|
3 309
|
3 476
|
3 747
|
2 745
|
4 551
|
4 746
|
5 649
|
7 786
|
7 385
|
7 292
|
6 969
|
7 132
|
7 409
|
6 421
|
6 737
|
7 870
|
7 667
|
9 055
|
8 243
|
7 925
|
11 174
|
10 331
|
15 674
|
|
| Other Assets |
253
|
92
|
588
|
1 262
|
957
|
4 088
|
6 371
|
8 398
|
15 535
|
16 144
|
14 658
|
12 660
|
10 590
|
9 108
|
6 722
|
4 300
|
2 614
|
1 360
|
760
|
388
|
733
|
514
|
297
|
193
|
|
| Total Assets |
221 878
N/A
|
243 379
+10%
|
258 217
+6%
|
323 121
+25%
|
358 406
+11%
|
396 438
+11%
|
387 263
-2%
|
397 837
+3%
|
489 448
+23%
|
518 380
+6%
|
536 440
+3%
|
562 668
+5%
|
580 137
+3%
|
599 950
+3%
|
642 698
+7%
|
598 871
-7%
|
645 799
+8%
|
663 727
+3%
|
670 827
+1%
|
683 181
+2%
|
702 376
+3%
|
715 288
+2%
|
773 427
+8%
|
722 805
-7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
162 282
|
176 283
|
184 683
|
230 854
|
244 821
|
269 733
|
259 717
|
278 520
|
312 833
|
336 090
|
346 414
|
363 606
|
361 976
|
360 689
|
390 349
|
349 039
|
369 179
|
374 322
|
355 140
|
356 968
|
370 012
|
385 140
|
438 072
|
397 722
|
|
| Accrued Liabilities |
2 812
|
2 746
|
3 095
|
3 393
|
3 491
|
3 957
|
4 105
|
4 153
|
5 226
|
5 652
|
5 886
|
6 160
|
6 064
|
5 952
|
5 802
|
5 904
|
5 992
|
5 895
|
5 823
|
5 583
|
5 602
|
5 358
|
6 575
|
6 622
|
|
| Short-Term Debt |
900
|
1 650
|
2 640
|
9 220
|
9 126
|
4 628
|
6 263
|
4 839
|
9 593
|
9 519
|
4 615
|
2 425
|
5 921
|
2 884
|
4 243
|
2 736
|
282
|
278
|
1 300
|
210
|
247
|
163
|
139
|
122
|
|
| Current Portion of Long-Term Debt |
4 203
|
1 705
|
3 305
|
1 409
|
1 363
|
532
|
232
|
7 021
|
5 248
|
6 703
|
12 102
|
8 459
|
8 491
|
6 252
|
4 790
|
3 673
|
2 724
|
10 050
|
2 613
|
3 422
|
6 894
|
30 230
|
987
|
2 185
|
|
| Other Current Liabilities |
2 297
|
5 477
|
4 682
|
4 116
|
5 549
|
8 865
|
7 578
|
4 550
|
9 491
|
6 655
|
9 701
|
12 961
|
7 847
|
14 402
|
16 217
|
7 406
|
12 650
|
9 720
|
13 124
|
10 534
|
20 064
|
19 297
|
25 532
|
17 357
|
|
| Total Current Liabilities |
172 494
|
187 861
|
198 405
|
248 992
|
264 350
|
287 715
|
277 895
|
299 083
|
342 391
|
364 619
|
378 718
|
393 611
|
390 299
|
390 179
|
421 401
|
368 758
|
390 827
|
400 265
|
378 000
|
376 717
|
402 819
|
440 188
|
471 305
|
424 008
|
|
| Long-Term Debt |
2 636
|
6 099
|
2 819
|
12 056
|
10 763
|
9 838
|
10 435
|
4 542
|
21 910
|
21 153
|
15 989
|
12 509
|
20 293
|
30 581
|
25 805
|
21 548
|
24 156
|
27 526
|
40 830
|
40 269
|
33 596
|
7 495
|
29 118
|
18 953
|
|
| Deferred Income Tax |
1 044
|
975
|
2 321
|
3 392
|
8 981
|
10 918
|
9 295
|
8 620
|
11 898
|
12 241
|
12 446
|
16 235
|
16 603
|
16 865
|
16 267
|
16 390
|
19 101
|
17 935
|
16 882
|
18 663
|
14 993
|
13 190
|
12 467
|
11 369
|
|
| Minority Interest |
270
|
305
|
2 305
|
2 688
|
5 804
|
5 720
|
3 480
|
0
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
199
|
92
|
104
|
116
|
|
| Other Liabilities |
9 073
|
9 007
|
8 565
|
8 210
|
11 593
|
11 178
|
8 870
|
7 989
|
12 409
|
9 451
|
7 692
|
6 041
|
5 752
|
4 954
|
4 569
|
3 904
|
3 943
|
4 153
|
4 106
|
10 127
|
9 687
|
11 499
|
11 100
|
11 578
|
|
| Total Liabilities |
185 517
N/A
|
204 247
+10%
|
214 415
+5%
|
275 338
+28%
|
301 491
+9%
|
325 369
+8%
|
309 975
-5%
|
320 234
+3%
|
388 645
+21%
|
407 464
+5%
|
414 845
+2%
|
428 396
+3%
|
432 947
+1%
|
442 579
+2%
|
468 042
+6%
|
410 600
-12%
|
438 027
+7%
|
449 879
+3%
|
439 818
-2%
|
445 776
+1%
|
461 294
+3%
|
472 464
+2%
|
524 094
+11%
|
466 024
-11%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7 004
|
7 004
|
7 004
|
7 004
|
10 399
|
10 599
|
10 599
|
10 649
|
10 649
|
10 649
|
10 649
|
10 649
|
10 649
|
10 649
|
10 649
|
10 649
|
10 649
|
10 649
|
10 649
|
10 649
|
10 649
|
10 649
|
10 649
|
10 649
|
|
| Retained Earnings |
22 482
|
25 162
|
29 356
|
32 220
|
35 184
|
41 383
|
48 883
|
45 195
|
52 364
|
58 239
|
67 536
|
78 100
|
83 926
|
95 899
|
116 005
|
128 268
|
140 485
|
152 111
|
165 911
|
169 034
|
180 403
|
191 677
|
209 890
|
219 058
|
|
| Additional Paid In Capital |
8 412
|
8 958
|
8 958
|
10 862
|
14 282
|
23 597
|
24 181
|
28 062
|
42 535
|
42 884
|
46 144
|
46 144
|
47 814
|
47 814
|
47 794
|
47 856
|
47 874
|
48 566
|
49 271
|
49 378
|
49 228
|
49 146
|
45 212
|
45 212
|
|
| Unrealized Security Profit/Loss |
1 517
|
1 954
|
1 120
|
616
|
1 682
|
1 030
|
2 938
|
4 323
|
3 688
|
810
|
1 301
|
8 408
|
8 236
|
16 030
|
0
|
17 549
|
25 375
|
22 778
|
20 962
|
24 126
|
16 519
|
14 458
|
14 487
|
10 680
|
|
| Treasury Stock |
20
|
37
|
395
|
1 688
|
1 268
|
3 481
|
3 436
|
1 980
|
1 060
|
47
|
4 036
|
9 030
|
3 437
|
13 024
|
0
|
16 051
|
16 612
|
20 257
|
15 785
|
15 784
|
15 719
|
23 107
|
30 907
|
28 819
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
1
|
|
| Total Equity |
36 361
N/A
|
39 132
+8%
|
43 802
+12%
|
47 782
+9%
|
56 915
+19%
|
71 068
+25%
|
77 289
+9%
|
77 603
+0%
|
100 800
+30%
|
110 915
+10%
|
121 595
+10%
|
134 272
+10%
|
147 190
+10%
|
157 371
+7%
|
174 656
+11%
|
188 271
+8%
|
207 772
+10%
|
213 848
+3%
|
231 009
+8%
|
237 405
+3%
|
241 082
+2%
|
242 824
+1%
|
249 333
+3%
|
256 781
+3%
|
|
| Total Liabilities & Equity |
221 878
N/A
|
243 379
+10%
|
258 217
+6%
|
323 121
+25%
|
358 406
+11%
|
396 437
+11%
|
387 264
-2%
|
397 837
+3%
|
489 445
+23%
|
518 379
+6%
|
536 440
+3%
|
562 668
+5%
|
580 137
+3%
|
599 950
+3%
|
642 698
+7%
|
598 871
-7%
|
645 799
+8%
|
663 727
+3%
|
670 827
+1%
|
683 181
+2%
|
702 376
+3%
|
715 288
+2%
|
773 427
+8%
|
722 805
-7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
46
|
47
|
47
|
47
|
52
|
57
|
57
|
59
|
74
|
78
|
74
|
71
|
75
|
70
|
69
|
69
|
69
|
68
|
71
|
71
|
71
|
67
|
63
|
63
|
|