Daito Trust Construction Co Ltd
OTC:DIFTY
Balance Sheet
Balance Sheet Decomposition
Daito Trust Construction Co Ltd
Daito Trust Construction Co Ltd
Balance Sheet
Daito Trust Construction 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 |
127 031
|
134 470
|
114 570
|
137 494
|
152 600
|
185 342
|
122 266
|
139 569
|
122 438
|
185 014
|
221 093
|
264 191
|
253 236
|
255 551
|
233 631
|
248 180
|
246 714
|
188 614
|
159 930
|
198 993
|
259 134
|
267 133
|
245 758
|
235 890
|
|
| Cash Equivalents |
127 031
|
134 470
|
114 570
|
137 494
|
152 600
|
185 342
|
122 266
|
139 569
|
122 438
|
185 014
|
221 093
|
264 191
|
253 236
|
255 551
|
233 631
|
248 180
|
246 714
|
188 614
|
159 930
|
198 993
|
259 134
|
267 133
|
245 758
|
235 890
|
|
| Short-Term Investments |
20 885
|
258
|
7 037
|
8 244
|
20 476
|
24 981
|
116 590
|
62 172
|
74 499
|
779
|
5 069
|
10 324
|
10 509
|
7 001
|
9 617
|
18 509
|
22 885
|
12 509
|
4 028
|
1 502
|
3 101
|
3 999
|
3 798
|
3 006
|
|
| Total Receivables |
28 920
|
36 532
|
60 933
|
82 567
|
76 128
|
63 290
|
84 997
|
103 662
|
110 218
|
107 429
|
87 923
|
75 379
|
79 320
|
91 009
|
98 863
|
100 792
|
115 946
|
160 276
|
203 567
|
172 266
|
167 154
|
164 436
|
162 256
|
177 755
|
|
| Accounts Receivables |
13 357
|
14 835
|
22 652
|
29 057
|
23 182
|
17 019
|
25 961
|
33 025
|
39 172
|
43 798
|
38 236
|
32 789
|
34 159
|
36 338
|
38 374
|
38 056
|
51 684
|
67 017
|
75 975
|
51 286
|
53 825
|
57 466
|
58 006
|
69 306
|
|
| Other Receivables |
15 563
|
21 697
|
38 281
|
53 510
|
52 946
|
46 271
|
59 036
|
70 637
|
71 046
|
63 631
|
49 687
|
42 590
|
45 161
|
54 671
|
60 489
|
62 736
|
64 262
|
93 259
|
127 592
|
120 980
|
113 329
|
106 970
|
104 250
|
108 449
|
|
| Inventory |
20 729
|
26 843
|
25 527
|
27 100
|
29 736
|
25 343
|
21 395
|
23 941
|
9 695
|
9 781
|
13 996
|
11 890
|
16 947
|
18 313
|
18 096
|
20 644
|
20 765
|
21 556
|
16 427
|
23 917
|
44 384
|
64 274
|
90 184
|
228 721
|
|
| Other Current Assets |
16 526
|
19 646
|
21 602
|
19 807
|
19 542
|
21 672
|
49 786
|
54 246
|
59 545
|
66 146
|
69 685
|
73 993
|
122 947
|
122 519
|
119 414
|
121 653
|
103 534
|
101 745
|
106 652
|
110 437
|
114 714
|
120 134
|
122 279
|
111 069
|
|
| Total Current Assets |
214 091
|
217 749
|
229 669
|
275 212
|
298 482
|
320 628
|
395 034
|
383 590
|
376 395
|
369 149
|
397 766
|
435 777
|
482 959
|
494 393
|
479 621
|
509 778
|
509 844
|
484 700
|
490 604
|
507 115
|
588 487
|
619 976
|
624 275
|
756 441
|
|
| PP&E Net |
75 065
|
90 672
|
87 326
|
87 597
|
85 902
|
84 491
|
75 123
|
71 760
|
76 180
|
80 178
|
79 852
|
81 522
|
91 081
|
101 618
|
113 957
|
126 014
|
147 884
|
166 595
|
175 304
|
172 145
|
177 627
|
191 382
|
194 864
|
184 276
|
|
| PP&E Gross |
75 065
|
90 672
|
87 326
|
87 597
|
85 902
|
84 491
|
75 123
|
71 760
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
3 719
|
4 191
|
6 579
|
9 427
|
13 491
|
16 581
|
16 155
|
16 109
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
1 060
|
1 573
|
1 380
|
1 247
|
1 121
|
1 137
|
523
|
501
|
521
|
455
|
412
|
1 690
|
2 992
|
5 257
|
10 664
|
17 635
|
23 663
|
27 896
|
28 282
|
26 837
|
25 168
|
23 223
|
21 557
|
22 451
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 224
|
11 337
|
11 356
|
11 849
|
12 699
|
|
| Long-Term Investments |
9 041
|
9 665
|
20 924
|
20 088
|
30 548
|
41 609
|
31 734
|
37 711
|
47 247
|
25 459
|
28 434
|
30 965
|
39 344
|
40 176
|
58 366
|
51 224
|
60 139
|
64 307
|
56 441
|
58 121
|
54 070
|
55 528
|
57 525
|
47 596
|
|
| Other Long-Term Assets |
26 569
|
25 478
|
25 449
|
25 128
|
24 344
|
25 513
|
29 736
|
46 906
|
57 779
|
57 706
|
62 615
|
67 784
|
68 046
|
59 675
|
65 940
|
76 780
|
101 448
|
116 274
|
129 658
|
143 012
|
149 190
|
160 444
|
169 999
|
199 320
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 224
|
11 337
|
11 356
|
11 849
|
12 699
|
|
| Total Assets |
325 826
N/A
|
345 137
+6%
|
364 748
+6%
|
409 272
+12%
|
440 397
+8%
|
473 378
+7%
|
532 150
+12%
|
540 468
+2%
|
558 122
+3%
|
532 947
-5%
|
569 079
+7%
|
617 738
+9%
|
684 422
+11%
|
701 119
+2%
|
728 548
+4%
|
781 431
+7%
|
842 978
+8%
|
859 772
+2%
|
880 289
+2%
|
919 454
+4%
|
1 005 879
+9%
|
1 061 909
+6%
|
1 080 069
+2%
|
1 222 783
+13%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accrued Liabilities |
5 633
|
7 562
|
8 951
|
10 972
|
11 764
|
7 808
|
12 431
|
8 349
|
9 137
|
12 905
|
15 393
|
16 223
|
20 220
|
20 532
|
21 586
|
21 523
|
23 179
|
21 363
|
14 131
|
20 372
|
25 218
|
15 906
|
23 278
|
28 654
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300
|
300
|
300
|
0
|
0
|
0
|
0
|
0
|
0
|
690
|
0
|
1 026
|
0
|
9 311
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
65
|
142
|
12 932
|
15 032
|
15 272
|
16 963
|
16 961
|
16 931
|
44 275
|
30 589
|
20 016
|
21 850
|
12 777
|
13 257
|
11 918
|
11 185
|
58 905
|
|
| Other Current Liabilities |
99 920
|
116 299
|
124 081
|
151 484
|
165 938
|
166 479
|
165 517
|
170 040
|
157 656
|
167 385
|
170 445
|
181 371
|
217 982
|
229 939
|
243 366
|
272 192
|
242 470
|
248 776
|
282 538
|
265 227
|
273 463
|
281 589
|
292 478
|
313 963
|
|
| Total Current Liabilities |
105 553
|
123 861
|
133 032
|
162 456
|
177 702
|
174 287
|
177 948
|
178 454
|
166 935
|
193 222
|
201 170
|
213 166
|
255 465
|
267 432
|
281 883
|
337 990
|
296 238
|
290 155
|
318 519
|
299 066
|
311 938
|
310 439
|
326 941
|
410 833
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
251
|
487
|
115 052
|
110 438
|
96 554
|
81 016
|
64 286
|
55 849
|
11 154
|
75 016
|
72 948
|
61 624
|
83 835
|
82 020
|
78 929
|
68 832
|
56 259
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
84
|
94
|
0
|
297
|
308
|
246
|
446
|
428
|
101
|
1 400
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
148
|
421
|
544
|
603
|
714
|
819
|
1 501
|
1 550
|
1 724
|
1 850
|
2 065
|
2 322
|
2 596
|
2 889
|
3 161
|
4 084
|
4 007
|
3 403
|
3 129
|
986
|
|
| Other Liabilities |
11 988
|
15 534
|
17 260
|
17 727
|
20 476
|
23 978
|
52 771
|
65 424
|
78 071
|
92 422
|
105 462
|
121 426
|
125 936
|
132 607
|
142 210
|
156 708
|
174 685
|
194 074
|
213 677
|
228 101
|
245 688
|
267 180
|
278 395
|
286 858
|
|
| Total Liabilities |
117 541
N/A
|
139 395
+19%
|
150 292
+8%
|
180 183
+20%
|
198 326
+10%
|
198 686
+0%
|
231 263
+16%
|
244 732
+6%
|
246 207
+1%
|
401 515
+63%
|
418 571
+4%
|
432 696
+3%
|
464 141
+7%
|
466 175
+0%
|
482 091
+3%
|
508 268
+5%
|
548 535
+8%
|
560 363
+2%
|
597 289
+7%
|
615 332
+3%
|
644 099
+5%
|
660 379
+3%
|
677 398
+3%
|
756 336
+12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
29 060
|
|
| Retained Earnings |
153 784
|
170 877
|
178 718
|
187 743
|
198 982
|
216 762
|
249 273
|
250 495
|
267 174
|
89 240
|
113 831
|
140 775
|
169 479
|
184 973
|
206 862
|
233 376
|
253 523
|
298 443
|
243 831
|
267 287
|
319 455
|
352 991
|
391 385
|
445 877
|
|
| Additional Paid In Capital |
34 540
|
34 540
|
34 540
|
34 540
|
34 540
|
34 540
|
36 070
|
34 540
|
34 540
|
34 540
|
34 540
|
34 540
|
34 549
|
34 540
|
34 540
|
34 540
|
34 540
|
34 540
|
34 540
|
34 540
|
34 540
|
34 540
|
34 540
|
32 621
|
|
| Unrealized Security Profit/Loss |
7 172
|
7 304
|
4 923
|
5 057
|
505
|
1 711
|
5 359
|
4 928
|
4 053
|
4 313
|
4 290
|
1 462
|
193
|
1 428
|
4 382
|
5 058
|
1 702
|
1 098
|
6 817
|
3 948
|
4 759
|
5 275
|
918
|
7 315
|
|
| Treasury Stock |
2 418
|
21 389
|
20 295
|
14 164
|
19 140
|
7 863
|
8 172
|
7 870
|
8 553
|
9 208
|
13 873
|
11 559
|
10 124
|
13 485
|
16 857
|
15 337
|
17 203
|
55 565
|
11 021
|
15 352
|
12 852
|
10 973
|
58 485
|
43 217
|
|
| Other Equity |
491
|
41
|
2 642
|
3 033
|
863
|
482
|
13
|
5 558
|
6 254
|
7 888
|
8 760
|
6 312
|
2 490
|
1 284
|
2 766
|
3 418
|
3 775
|
5 971
|
6 593
|
7 465
|
3 664
|
1 187
|
7 089
|
9 421
|
|
| Total Equity |
208 285
N/A
|
205 743
-1%
|
214 458
+4%
|
229 089
+7%
|
242 074
+6%
|
274 692
+13%
|
300 885
+10%
|
295 739
-2%
|
311 914
+5%
|
131 431
-58%
|
150 508
+15%
|
185 042
+23%
|
220 281
+19%
|
234 944
+7%
|
246 457
+5%
|
273 163
+11%
|
294 443
+8%
|
299 409
+2%
|
283 000
-5%
|
304 122
+7%
|
361 780
+19%
|
401 530
+11%
|
402 671
+0%
|
466 447
+16%
|
|
| Total Liabilities & Equity |
325 826
N/A
|
345 138
+6%
|
364 750
+6%
|
409 272
+12%
|
440 400
+8%
|
473 378
+7%
|
532 148
+12%
|
540 471
+2%
|
558 121
+3%
|
532 946
-5%
|
569 079
+7%
|
617 738
+9%
|
684 422
+11%
|
701 119
+2%
|
728 548
+4%
|
781 431
+7%
|
842 978
+8%
|
859 772
+2%
|
880 289
+2%
|
919 454
+4%
|
1 005 879
+9%
|
1 061 909
+6%
|
1 080 069
+2%
|
1 222 783
+13%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
681
|
636
|
621
|
617
|
600
|
604
|
606
|
592
|
577
|
394
|
397
|
398
|
398
|
393
|
386
|
380
|
375
|
362
|
342
|
340
|
341
|
341
|
327
|
331
|
|