Hokuto Corp
TSE:1379
Balance Sheet
Balance Sheet Decomposition
Hokuto Corp
Current Assets | 31.2B |
Cash & Short-Term Investments | 14.9B |
Receivables | 7.9B |
Other Current Assets | 8.4B |
Non-Current Assets | 72.3B |
Long-Term Investments | 8B |
PP&E | 60.7B |
Intangibles | 171m |
Other Non-Current Assets | 3.4B |
Current Liabilities | 30.3B |
Accounts Payable | 6B |
Accrued Liabilities | 1.2B |
Short-Term Debt | 12.1B |
Other Current Liabilities | 11B |
Non-Current Liabilities | 18.4B |
Long-Term Debt | 15.1B |
Other Non-Current Liabilities | 3.3B |
Balance Sheet
Hokuto Corp
Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
4 603
|
5 212
|
6 047
|
8 508
|
9 055
|
12 178
|
13 891
|
12 481
|
16 031
|
14 924
|
|
Cash Equivalents |
4 603
|
5 212
|
6 047
|
8 508
|
9 055
|
12 178
|
13 891
|
12 481
|
16 031
|
14 924
|
|
Total Receivables |
4 980
|
4 818
|
5 151
|
6 767
|
6 775
|
5 755
|
5 792
|
5 889
|
6 219
|
7 913
|
|
Accounts Receivables |
4 980
|
4 818
|
5 151
|
6 767
|
6 775
|
5 755
|
5 792
|
5 560
|
5 886
|
7 509
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
329
|
333
|
404
|
|
Inventory |
5 257
|
5 235
|
5 472
|
5 690
|
6 052
|
6 154
|
6 687
|
7 093
|
8 000
|
7 710
|
|
Other Current Assets |
993
|
764
|
1 320
|
441
|
588
|
1 125
|
511
|
1 637
|
540
|
678
|
|
Total Current Assets |
15 833
|
16 029
|
17 990
|
21 406
|
22 470
|
25 212
|
26 881
|
27 100
|
30 790
|
31 225
|
|
PP&E Net |
56 715
|
60 098
|
68 350
|
69 191
|
72 365
|
67 271
|
64 047
|
68 774
|
63 973
|
60 691
|
|
PP&E Gross |
56 715
|
60 098
|
68 350
|
69 191
|
72 365
|
67 271
|
64 047
|
68 774
|
63 973
|
60 691
|
|
Accumulated Depreciation |
43 121
|
47 233
|
51 899
|
58 057
|
64 965
|
70 847
|
77 173
|
84 656
|
92 182
|
99 206
|
|
Intangible Assets |
187
|
111
|
81
|
60
|
141
|
116
|
135
|
204
|
202
|
171
|
|
Goodwill |
582
|
452
|
322
|
193
|
222
|
188
|
115
|
46
|
9
|
0
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
6 822
|
5 385
|
6 315
|
7 384
|
6 202
|
5 794
|
6 544
|
5 664
|
6 681
|
7 986
|
|
Other Long-Term Assets |
1 653
|
1 401
|
1 680
|
1 904
|
2 206
|
2 021
|
2 515
|
3 145
|
3 242
|
3 432
|
|
Other Assets |
582
|
452
|
322
|
193
|
222
|
188
|
115
|
46
|
9
|
0
|
|
Total Assets |
81 792
N/A
|
83 476
+2%
|
94 738
+13%
|
100 138
+6%
|
103 606
+3%
|
100 602
-3%
|
100 237
0%
|
104 933
+5%
|
104 897
0%
|
103 505
-1%
|
|
Liabilities | |||||||||||
Accounts Payable |
5 248
|
5 460
|
5 592
|
5 967
|
6 239
|
5 873
|
5 870
|
5 763
|
6 187
|
5 976
|
|
Accrued Liabilities |
938
|
970
|
1 007
|
1 043
|
1 079
|
1 094
|
1 130
|
1 016
|
964
|
1 248
|
|
Short-Term Debt |
13 000
|
14 657
|
16 669
|
20 701
|
10 923
|
4 437
|
3 931
|
4 951
|
7 088
|
12 084
|
|
Current Portion of Long-Term Debt |
838
|
773
|
771
|
833
|
1 043
|
4 234
|
6 636
|
4 490
|
18 540
|
5 083
|
|
Other Current Liabilities |
5 666
|
5 491
|
4 976
|
6 290
|
5 981
|
6 947
|
5 756
|
5 537
|
5 157
|
5 913
|
|
Total Current Liabilities |
25 690
|
27 351
|
29 015
|
34 834
|
25 265
|
22 585
|
23 323
|
21 757
|
37 936
|
30 304
|
|
Long-Term Debt |
4 243
|
5 060
|
12 538
|
11 703
|
25 477
|
26 662
|
21 461
|
27 472
|
14 072
|
15 118
|
|
Deferred Income Tax |
1 007
|
412
|
774
|
426
|
167
|
51
|
490
|
356
|
46
|
1 277
|
|
Other Liabilities |
763
|
772
|
675
|
675
|
667
|
759
|
823
|
839
|
1 888
|
1 982
|
|
Total Liabilities |
31 703
N/A
|
33 595
+6%
|
43 002
+28%
|
47 638
+11%
|
51 576
+8%
|
50 057
-3%
|
46 097
-8%
|
50 424
+9%
|
53 942
+7%
|
48 681
-10%
|
|
Equity | |||||||||||
Common Stock |
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
|
Retained Earnings |
40 257
|
40 957
|
41 835
|
42 326
|
43 529
|
43 130
|
45 267
|
45 888
|
41 943
|
44 194
|
|
Additional Paid In Capital |
5 757
|
5 799
|
5 828
|
5 695
|
5 697
|
5 697
|
5 727
|
5 728
|
5 728
|
5 728
|
|
Unrealized Security Profit/Loss |
1 981
|
0
|
1 748
|
1 829
|
1 255
|
1 143
|
1 659
|
1 038
|
1 352
|
2 675
|
|
Treasury Stock |
2 473
|
0
|
2 222
|
2 111
|
3 096
|
3 925
|
3 530
|
3 318
|
3 151
|
3 024
|
|
Other Equity |
933
|
1 135
|
953
|
739
|
855
|
1 000
|
483
|
327
|
417
|
249
|
|
Total Equity |
50 089
N/A
|
49 881
0%
|
51 736
+4%
|
52 500
+1%
|
52 030
-1%
|
50 545
-3%
|
54 140
+7%
|
54 509
+1%
|
50 955
-7%
|
54 824
+8%
|
|
Total Liabilities & Equity |
81 792
N/A
|
83 476
+2%
|
94 738
+13%
|
100 138
+6%
|
103 606
+3%
|
100 602
-3%
|
100 237
0%
|
104 933
+5%
|
104 897
0%
|
103 505
-1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
32
|
32
|
32
|
32
|
32
|
31
|
31
|
32
|
32
|
32
|