Total Soft Bank Ltd
KOSDAQ:045340
Balance Sheet
Balance Sheet Decomposition
Total Soft Bank Ltd
Total Soft Bank Ltd
Balance Sheet
Total Soft Bank Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
2 292
|
3 855
|
7 886
|
4 676
|
2 239
|
2 074
|
511
|
2 391
|
2 178
|
5 557
|
7 549
|
3 013
|
3 322
|
3 422
|
2 108
|
2 173
|
2 913
|
4 618
|
6 407
|
6 468
|
9 727
|
8 593
|
7 503
|
10 506
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
13
|
0
|
8
|
8
|
0
|
13
|
28
|
16
|
16
|
15
|
25
|
31
|
|
| Cash Equivalents |
2 292
|
3 855
|
7 886
|
4 676
|
2 239
|
2 074
|
511
|
2 391
|
2 178
|
5 557
|
7 549
|
3 002
|
3 309
|
3 422
|
2 100
|
2 165
|
2 913
|
4 605
|
6 379
|
6 452
|
9 712
|
8 579
|
7 478
|
10 475
|
|
| Short-Term Investments |
1 016
|
7 259
|
606
|
2 127
|
1 831
|
218
|
2 718
|
4
|
2 214
|
0
|
388
|
3 000
|
0
|
85
|
0
|
200
|
200
|
898
|
730
|
3 146
|
2 600
|
5 800
|
9 758
|
11 756
|
|
| Total Receivables |
6 165
|
8 614
|
13 531
|
3 473
|
5 415
|
7 384
|
4 262
|
5 195
|
5 372
|
4 428
|
2 914
|
2 513
|
1 579
|
1 427
|
1 799
|
2 747
|
2 397
|
3 597
|
3 145
|
3 304
|
3 366
|
3 320
|
5 723
|
9 067
|
|
| Accounts Receivables |
6 157
|
8 076
|
13 429
|
3 424
|
5 327
|
7 295
|
4 174
|
4 925
|
5 167
|
4 243
|
2 753
|
2 328
|
1 407
|
1 422
|
1 731
|
2 732
|
2 396
|
3 595
|
3 136
|
3 301
|
3 366
|
3 279
|
5 711
|
9 060
|
|
| Other Receivables |
8
|
538
|
102
|
49
|
88
|
89
|
88
|
270
|
205
|
185
|
161
|
185
|
172
|
5
|
68
|
15
|
1
|
2
|
9
|
3
|
0
|
41
|
12
|
8
|
|
| Inventory |
44
|
15
|
544
|
191
|
29
|
26
|
42
|
50
|
115
|
52
|
30
|
32
|
73
|
13
|
5
|
19
|
22
|
61
|
105
|
39
|
31
|
21
|
70
|
52
|
|
| Other Current Assets |
28
|
159
|
207
|
1 264
|
908
|
288
|
155
|
1 282
|
752
|
459
|
265
|
251
|
197
|
94
|
331
|
301
|
498
|
571
|
736
|
482
|
340
|
305
|
1 052
|
594
|
|
| Total Current Assets |
9 544
|
19 902
|
22 774
|
11 731
|
10 422
|
9 989
|
7 688
|
8 923
|
10 632
|
10 497
|
11 147
|
8 809
|
5 171
|
5 040
|
4 243
|
5 440
|
6 029
|
9 747
|
11 123
|
13 439
|
16 064
|
18 040
|
24 106
|
31 976
|
|
| PP&E Net |
319
|
334
|
236
|
349
|
283
|
305
|
199
|
153
|
157
|
228
|
834
|
2 282
|
3 952
|
7 113
|
7 519
|
9 294
|
9 241
|
9 230
|
9 174
|
9 194
|
9 058
|
8 927
|
8 866
|
8 603
|
|
| PP&E Gross |
319
|
334
|
236
|
349
|
283
|
305
|
199
|
153
|
157
|
228
|
834
|
2 282
|
3 952
|
0
|
7 519
|
9 294
|
0
|
9 230
|
9 174
|
9 194
|
9 058
|
8 927
|
8 866
|
8 603
|
|
| Accumulated Depreciation |
590
|
807
|
1 022
|
1 116
|
1 259
|
1 211
|
1 421
|
1 608
|
1 507
|
1 684
|
1 783
|
1 913
|
2 048
|
0
|
1 562
|
1 786
|
0
|
2 247
|
2 507
|
2 803
|
3 120
|
3 411
|
3 705
|
3 967
|
|
| Intangible Assets |
805
|
1 491
|
1 818
|
2 016
|
3 631
|
5 146
|
4 331
|
3 597
|
2 802
|
3 717
|
3 544
|
3 309
|
906
|
1 242
|
1 149
|
940
|
669
|
410
|
154
|
89
|
35
|
12
|
85
|
64
|
|
| Note Receivable |
0
|
135
|
2 371
|
236
|
272
|
257
|
153
|
86
|
66
|
216
|
117
|
68
|
21
|
0
|
2
|
10
|
0
|
0
|
0
|
214
|
158
|
319
|
231
|
188
|
|
| Long-Term Investments |
325
|
389
|
389
|
479
|
50
|
50
|
50
|
50
|
50
|
301
|
272
|
211
|
0
|
104
|
0
|
131
|
249
|
182
|
268
|
353
|
447
|
448
|
346
|
322
|
|
| Other Long-Term Assets |
432
|
586
|
806
|
2 279
|
2 237
|
2 532
|
2 009
|
2 005
|
688
|
1 052
|
1 118
|
383
|
387
|
0
|
95
|
82
|
0
|
801
|
644
|
848
|
984
|
972
|
1 339
|
1 616
|
|
| Total Assets |
11 425
N/A
|
22 836
+100%
|
28 395
+24%
|
17 090
-40%
|
16 895
-1%
|
18 280
+8%
|
14 429
-21%
|
14 814
+3%
|
14 394
-3%
|
16 010
+11%
|
17 031
+6%
|
15 062
-12%
|
10 437
-31%
|
13 500
+29%
|
13 008
-4%
|
15 897
+22%
|
16 188
+2%
|
20 369
+26%
|
21 364
+5%
|
24 136
+13%
|
26 746
+11%
|
28 717
+7%
|
34 973
+22%
|
42 770
+22%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
46
|
0
|
23
|
8
|
9
|
18
|
15
|
16
|
30
|
0
|
37
|
2
|
0
|
447
|
13
|
2
|
767
|
23
|
0
|
0
|
18
|
0
|
0
|
0
|
|
| Accrued Liabilities |
24
|
128
|
15
|
106
|
45
|
213
|
338
|
699
|
784
|
604
|
506
|
532
|
447
|
0
|
421
|
498
|
0
|
695
|
666
|
627
|
716
|
774
|
689
|
1 354
|
|
| Short-Term Debt |
95
|
97
|
0
|
0
|
0
|
0
|
1 500
|
0
|
0
|
1 000
|
1 000
|
1 000
|
1 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
150
|
600
|
600
|
800
|
800
|
1 700
|
908
|
717
|
17
|
|
| Other Current Liabilities |
669
|
459
|
1 027
|
2 299
|
1 198
|
1 772
|
736
|
2 941
|
1 727
|
1 128
|
1 768
|
1 498
|
1 280
|
1 186
|
1 704
|
1 482
|
1 150
|
2 929
|
2 410
|
3 530
|
3 310
|
3 142
|
5 332
|
6 620
|
|
| Total Current Liabilities |
833
|
684
|
1 066
|
2 414
|
1 251
|
2 003
|
2 588
|
3 655
|
2 541
|
2 732
|
3 312
|
3 032
|
2 726
|
1 633
|
2 139
|
2 132
|
2 516
|
4 247
|
3 877
|
4 957
|
5 744
|
4 824
|
6 738
|
7 991
|
|
| Long-Term Debt |
294
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 000
|
3 000
|
4 610
|
4 010
|
3 410
|
2 500
|
1 700
|
0
|
22
|
36
|
19
|
|
| Deferred Income Tax |
83
|
206
|
384
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
185
|
21
|
29
|
21
|
330
|
402
|
902
|
1 047
|
1 216
|
2 242
|
2 906
|
3 235
|
2 717
|
3 272
|
2 969
|
3 215
|
3 443
|
3 838
|
3 754
|
4 033
|
4 776
|
5 054
|
6 347
|
7 312
|
|
| Total Liabilities |
1 396
N/A
|
910
-35%
|
1 479
+63%
|
2 434
+65%
|
1 582
-35%
|
2 405
+52%
|
3 490
+45%
|
4 703
+35%
|
3 757
-20%
|
4 974
+32%
|
6 218
+25%
|
6 267
+1%
|
5 443
-13%
|
7 905
+45%
|
8 108
+3%
|
9 957
+23%
|
9 969
+0%
|
11 495
+15%
|
10 131
-12%
|
10 690
+6%
|
10 521
-2%
|
9 899
-6%
|
13 122
+33%
|
15 322
+17%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 500
|
2 150
|
4 279
|
4 279
|
4 279
|
4 279
|
4 279
|
4 279
|
4 279
|
4 279
|
4 279
|
4 279
|
4 279
|
4 279
|
4 279
|
4 279
|
4 279
|
4 279
|
4 279
|
4 279
|
4 279
|
4 279
|
4 279
|
4 279
|
|
| Retained Earnings |
5 866
|
7 810
|
10 981
|
63
|
611
|
1 169
|
3 754
|
814
|
529
|
906
|
845
|
2 758
|
3 801
|
601
|
94
|
953
|
1 245
|
3 889
|
6 244
|
8 456
|
11 237
|
13 841
|
16 881
|
22 475
|
|
| Additional Paid In Capital |
3 027
|
13 830
|
11 988
|
12 007
|
11 989
|
11 993
|
11 980
|
8 232
|
7 416
|
7 416
|
7 416
|
7 000
|
4 516
|
715
|
715
|
715
|
715
|
715
|
715
|
715
|
715
|
715
|
715
|
715
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
32
|
0
|
0
|
0
|
0
|
8
|
0
|
9
|
5
|
4
|
7
|
19
|
25
|
22
|
|
| Other Equity |
364
|
1 863
|
332
|
1 566
|
1 566
|
1 566
|
1 566
|
1 586
|
1 586
|
1 586
|
68
|
274
|
0
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
10 029
N/A
|
21 926
+119%
|
26 916
+23%
|
14 656
-46%
|
15 313
+4%
|
15 875
+4%
|
10 939
-31%
|
10 111
-8%
|
10 638
+5%
|
11 036
+4%
|
10 814
-2%
|
8 795
-19%
|
4 994
-43%
|
5 595
+12%
|
4 900
-12%
|
5 940
+21%
|
6 219
+5%
|
8 874
+43%
|
11 233
+27%
|
13 446
+20%
|
16 225
+21%
|
18 817
+16%
|
21 851
+16%
|
27 448
+26%
|
|
| Total Liabilities & Equity |
11 425
N/A
|
22 836
+100%
|
28 395
+24%
|
17 090
-40%
|
16 895
-1%
|
18 280
+8%
|
14 429
-21%
|
14 814
+3%
|
14 394
-3%
|
16 010
+11%
|
17 031
+6%
|
15 062
-12%
|
10 437
-31%
|
13 500
+29%
|
13 008
-4%
|
15 897
+22%
|
16 188
+2%
|
20 369
+26%
|
21 364
+5%
|
24 136
+13%
|
26 746
+11%
|
28 717
+7%
|
34 973
+22%
|
42 770
+22%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3
|
4
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|