Hob Co Ltd
TSE:1382
Balance Sheet
Balance Sheet Decomposition
Hob Co Ltd
Hob Co Ltd
Balance Sheet
Hob Co Ltd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
102
|
179
|
110
|
298
|
572
|
563
|
375
|
330
|
449
|
401
|
343
|
387
|
384
|
456
|
454
|
301
|
198
|
293
|
265
|
408
|
505
|
578
|
352
|
306
|
|
| Cash Equivalents |
102
|
179
|
110
|
298
|
572
|
563
|
375
|
330
|
449
|
401
|
343
|
387
|
384
|
456
|
454
|
301
|
198
|
293
|
265
|
408
|
505
|
578
|
352
|
306
|
|
| Total Receivables |
197
|
189
|
255
|
255
|
296
|
322
|
385
|
334
|
285
|
286
|
305
|
394
|
465
|
377
|
280
|
334
|
465
|
586
|
543
|
377
|
366
|
331
|
584
|
578
|
|
| Accounts Receivables |
193
|
181
|
243
|
240
|
285
|
307
|
376
|
301
|
285
|
280
|
305
|
388
|
464
|
363
|
278
|
331
|
465
|
586
|
543
|
377
|
366
|
330
|
578
|
578
|
|
| Other Receivables |
5
|
8
|
12
|
14
|
10
|
15
|
10
|
34
|
0
|
6
|
0
|
6
|
1
|
14
|
1
|
3
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
0
|
|
| Inventory |
106
|
105
|
80
|
77
|
87
|
87
|
84
|
79
|
77
|
62
|
48
|
48
|
57
|
52
|
56
|
59
|
50
|
54
|
47
|
46
|
41
|
42
|
37
|
45
|
|
| Other Current Assets |
42
|
21
|
15
|
23
|
27
|
25
|
30
|
23
|
22
|
19
|
35
|
30
|
135
|
117
|
101
|
43
|
13
|
9
|
9
|
10
|
12
|
11
|
13
|
8
|
|
| Total Current Assets |
447
|
494
|
459
|
653
|
982
|
997
|
874
|
766
|
834
|
767
|
730
|
859
|
1 041
|
1 002
|
891
|
737
|
726
|
942
|
863
|
842
|
924
|
962
|
985
|
937
|
|
| PP&E Net |
512
|
470
|
442
|
405
|
391
|
393
|
370
|
312
|
281
|
273
|
252
|
262
|
250
|
236
|
222
|
39
|
43
|
47
|
55
|
76
|
90
|
87
|
92
|
93
|
|
| PP&E Gross |
512
|
470
|
442
|
405
|
391
|
393
|
370
|
312
|
281
|
273
|
252
|
262
|
250
|
236
|
222
|
39
|
43
|
47
|
55
|
76
|
90
|
87
|
92
|
93
|
|
| Accumulated Depreciation |
344
|
359
|
397
|
421
|
444
|
470
|
482
|
497
|
530
|
554
|
578
|
532
|
573
|
588
|
604
|
733
|
720
|
716
|
695
|
624
|
610
|
615
|
620
|
609
|
|
| Intangible Assets |
5
|
4
|
3
|
5
|
4
|
4
|
3
|
2
|
2
|
5
|
4
|
3
|
6
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
24
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
12
|
39
|
32
|
27
|
20
|
13
|
6
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
1
|
2
|
2
|
4
|
4
|
224
|
184
|
166
|
151
|
150
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
62
|
62
|
77
|
70
|
62
|
56
|
42
|
79
|
86
|
83
|
83
|
32
|
43
|
44
|
38
|
44
|
43
|
41
|
52
|
56
|
68
|
59
|
47
|
40
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
24
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 039
N/A
|
1 070
+3%
|
1 016
-5%
|
1 161
+14%
|
1 462
+26%
|
1 466
+0%
|
1 519
+4%
|
1 346
-11%
|
1 369
+2%
|
1 278
-7%
|
1 221
-5%
|
1 156
-5%
|
1 367
+18%
|
1 311
-4%
|
1 175
-10%
|
821
-30%
|
814
-1%
|
1 030
+27%
|
971
-6%
|
975
+0%
|
1 081
+11%
|
1 108
+2%
|
1 124
+1%
|
1 070
-5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
105
|
99
|
105
|
106
|
100
|
131
|
96
|
110
|
93
|
89
|
102
|
128
|
129
|
114
|
97
|
105
|
157
|
256
|
99
|
137
|
107
|
66
|
140
|
92
|
|
| Accrued Liabilities |
17
|
17
|
13
|
21
|
19
|
10
|
19
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
170
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
200
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
86
|
58
|
57
|
39
|
0
|
0
|
0
|
13
|
13
|
12
|
2
|
0
|
0
|
0
|
0
|
13
|
13
|
13
|
13
|
14
|
4
|
4
|
4
|
4
|
|
| Other Current Liabilities |
60
|
87
|
63
|
155
|
149
|
103
|
138
|
67
|
122
|
83
|
79
|
65
|
130
|
87
|
82
|
66
|
75
|
77
|
57
|
103
|
106
|
104
|
61
|
63
|
|
| Total Current Liabilities |
438
|
262
|
239
|
321
|
267
|
244
|
253
|
189
|
228
|
184
|
184
|
193
|
260
|
203
|
181
|
184
|
245
|
446
|
369
|
254
|
217
|
174
|
205
|
159
|
|
| Long-Term Debt |
221
|
144
|
87
|
48
|
0
|
0
|
0
|
27
|
14
|
2
|
0
|
0
|
0
|
0
|
0
|
49
|
36
|
23
|
10
|
16
|
12
|
8
|
4
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
11
|
13
|
15
|
17
|
21
|
23
|
25
|
26
|
27
|
32
|
37
|
40
|
110
|
117
|
126
|
128
|
137
|
122
|
124
|
128
|
133
|
138
|
145
|
155
|
|
| Total Liabilities |
669
N/A
|
419
-37%
|
341
-19%
|
387
+14%
|
289
-25%
|
267
-8%
|
279
+5%
|
242
-13%
|
269
+11%
|
218
-19%
|
221
+1%
|
233
+5%
|
370
+59%
|
320
-13%
|
307
-4%
|
361
+18%
|
418
+16%
|
591
+41%
|
502
-15%
|
398
-21%
|
362
-9%
|
320
-12%
|
354
+11%
|
313
-11%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
187
|
307
|
307
|
307
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
421
|
|
| Retained Earnings |
38
|
77
|
101
|
200
|
318
|
344
|
386
|
251
|
247
|
207
|
146
|
70
|
143
|
137
|
16
|
394
|
458
|
413
|
384
|
276
|
188
|
256
|
238
|
225
|
|
| Additional Paid In Capital |
146
|
268
|
268
|
268
|
432
|
432
|
432
|
432
|
432
|
432
|
432
|
432
|
432
|
432
|
432
|
432
|
432
|
432
|
432
|
432
|
111
|
111
|
111
|
111
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
370
N/A
|
652
+76%
|
676
+4%
|
775
+15%
|
1 174
+51%
|
1 199
+2%
|
1 240
+3%
|
1 104
-11%
|
1 100
0%
|
1 060
-4%
|
999
-6%
|
923
-8%
|
997
+8%
|
991
-1%
|
869
-12%
|
460
-47%
|
395
-14%
|
440
+11%
|
469
+7%
|
577
+23%
|
719
+25%
|
788
+10%
|
770
-2%
|
756
-2%
|
|
| Total Liabilities & Equity |
1 039
N/A
|
1 070
+3%
|
1 016
-5%
|
1 161
+14%
|
1 462
+26%
|
1 466
+0%
|
1 519
+4%
|
1 346
-11%
|
1 369
+2%
|
1 278
-7%
|
1 221
-5%
|
1 156
-5%
|
1 367
+18%
|
1 311
-4%
|
1 175
-10%
|
821
-30%
|
814
-1%
|
1 030
+27%
|
971
-6%
|
975
+0%
|
1 081
+11%
|
1 108
+2%
|
1 124
+1%
|
1 070
-5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|