Bifido Co Ltd
KOSDAQ:238200
Balance Sheet
Balance Sheet Decomposition
Bifido Co Ltd
Bifido Co Ltd
Balance Sheet
Bifido Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
11 346
|
11 700
|
4 266
|
2 166
|
5 196
|
2
|
365
|
5 806
|
1 758
|
|
| Cash |
0
|
0
|
0
|
1
|
2
|
2
|
365
|
5 806
|
1 758
|
|
| Cash Equivalents |
11 346
|
11 700
|
4 266
|
2 165
|
5 194
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
6 000
|
8 000
|
24 778
|
10 473
|
10 780
|
16 480
|
18 444
|
21 502
|
0
|
|
| Total Receivables |
2 170
|
2 077
|
1 693
|
1 997
|
1 752
|
1 495
|
2 304
|
6 369
|
17 586
|
|
| Accounts Receivables |
2 123
|
1 942
|
1 505
|
1 811
|
1 518
|
1 356
|
2 059
|
3 058
|
2 224
|
|
| Other Receivables |
47
|
135
|
188
|
186
|
234
|
140
|
245
|
3 311
|
15 362
|
|
| Inventory |
2 072
|
2 564
|
3 045
|
3 169
|
2 937
|
2 467
|
2 005
|
2 684
|
2 940
|
|
| Other Current Assets |
22
|
402
|
283
|
332
|
17 686
|
281
|
248
|
1 106
|
267
|
|
| Total Current Assets |
21 610
|
24 743
|
34 065
|
18 138
|
38 351
|
25 250
|
23 850
|
37 467
|
22 550
|
|
| PP&E Net |
12 557
|
11 922
|
12 477
|
29 871
|
12 530
|
25 582
|
25 282
|
27 114
|
31 850
|
|
| PP&E Gross |
12 557
|
11 922
|
12 477
|
29 871
|
12 530
|
25 582
|
25 282
|
27 114
|
31 850
|
|
| Accumulated Depreciation |
4 551
|
5 981
|
7 200
|
8 556
|
10 189
|
11 426
|
12 948
|
14 427
|
15 738
|
|
| Intangible Assets |
32
|
50
|
64
|
60
|
187
|
173
|
150
|
113
|
65
|
|
| Long-Term Investments |
0
|
0
|
0
|
38
|
46
|
3 490
|
5 459
|
6 205
|
4 477
|
|
| Other Long-Term Assets |
140
|
135
|
136
|
137
|
188
|
153
|
197
|
839
|
2 270
|
|
| Total Assets |
34 339
N/A
|
36 849
+7%
|
46 741
+27%
|
48 244
+3%
|
51 303
+6%
|
54 648
+7%
|
54 937
+1%
|
71 737
+31%
|
61 212
-15%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
69
|
117
|
69
|
420
|
336
|
356
|
147
|
633
|
470
|
|
| Accrued Liabilities |
92
|
119
|
143
|
193
|
183
|
169
|
189
|
246
|
326
|
|
| Short-Term Debt |
600
|
600
|
0
|
0
|
0
|
0
|
0
|
0
|
10 700
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
82
|
119
|
114
|
198
|
11 518
|
150
|
|
| Other Current Liabilities |
1 282
|
1 163
|
1 033
|
699
|
5 949
|
2 980
|
1 357
|
7 307
|
2 436
|
|
| Total Current Liabilities |
2 044
|
1 998
|
1 246
|
1 394
|
6 588
|
3 619
|
1 890
|
19 705
|
14 082
|
|
| Long-Term Debt |
12 481
|
13 073
|
0
|
58
|
114
|
101
|
206
|
98
|
115
|
|
| Deferred Income Tax |
426
|
493
|
526
|
487
|
0
|
279
|
240
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
3 318
|
2 790
|
242
|
11
|
2
|
7
|
111
|
232
|
330
|
|
| Total Liabilities |
18 269
N/A
|
18 354
+0%
|
2 013
-89%
|
1 950
-3%
|
6 703
+244%
|
4 005
-40%
|
2 448
-39%
|
20 034
+718%
|
14 527
-27%
|
|
| Equity | ||||||||||
| Common Stock |
1 500
|
1 500
|
2 045
|
2 045
|
2 045
|
4 090
|
4 090
|
4 090
|
4 090
|
|
| Retained Earnings |
14 874
|
17 299
|
18 431
|
20 013
|
19 460
|
23 954
|
25 504
|
26 586
|
21 190
|
|
| Additional Paid In Capital |
0
|
0
|
24 252
|
24 252
|
24 252
|
22 595
|
22 595
|
22 595
|
22 595
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
10
|
3
|
8
|
0
|
2 405
|
2 370
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
1 152
|
0
|
0
|
0
|
0
|
|
| Other Equity |
304
|
304
|
0
|
7
|
3
|
11
|
301
|
837
|
1 180
|
|
| Total Equity |
16 070
N/A
|
18 495
+15%
|
44 728
+142%
|
46 294
+4%
|
44 599
-4%
|
50 642
+14%
|
52 489
+4%
|
51 702
-1%
|
46 686
-10%
|
|
| Total Liabilities & Equity |
34 339
N/A
|
36 849
+7%
|
46 741
+27%
|
48 244
+3%
|
51 303
+6%
|
54 648
+7%
|
54 937
+1%
|
71 737
+31%
|
61 212
-15%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
6
|
6
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|