Daiho Corp
TSE:1822
Balance Sheet
Balance Sheet Decomposition
Daiho Corp
Current Assets | 135B |
Cash & Short-Term Investments | 26.7B |
Receivables | 90.8B |
Other Current Assets | 17.6B |
Non-Current Assets | 29.3B |
Long-Term Investments | 9.6B |
PP&E | 17.7B |
Intangibles | 586m |
Other Non-Current Assets | 1.4B |
Current Liabilities | 82.2B |
Accounts Payable | 43.5B |
Accrued Liabilities | 27m |
Short-Term Debt | 5B |
Other Current Liabilities | 33.7B |
Non-Current Liabilities | 14.5B |
Long-Term Debt | 6B |
Other Non-Current Liabilities | 8.5B |
Balance Sheet
Daiho Corp
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
18 623
|
16 307
|
31 661
|
31 612
|
44 252
|
38 687
|
30 294
|
28 213
|
19 780
|
28 074
|
|
Cash Equivalents |
18 623
|
16 307
|
31 661
|
31 612
|
44 252
|
38 687
|
30 294
|
28 213
|
19 780
|
28 074
|
|
Total Receivables |
55 434
|
68 106
|
62 414
|
67 149
|
65 957
|
70 794
|
81 656
|
91 069
|
101 711
|
99 381
|
|
Accounts Receivables |
55 404
|
68 081
|
62 390
|
67 130
|
65 937
|
70 775
|
81 643
|
91 067
|
101 184
|
99 328
|
|
Other Receivables |
30
|
25
|
24
|
19
|
20
|
19
|
13
|
2
|
527
|
53
|
|
Inventory |
2 852
|
888
|
1 349
|
2 125
|
2 374
|
2 744
|
4 596
|
3 081
|
2 303
|
2 222
|
|
Other Current Assets |
4 365
|
9 526
|
7 354
|
11 981
|
9 395
|
12 961
|
14 184
|
18 592
|
16 373
|
12 311
|
|
Total Current Assets |
81 274
|
94 827
|
102 778
|
112 867
|
121 978
|
125 186
|
130 730
|
140 955
|
140 167
|
141 988
|
|
PP&E Net |
9 514
|
7 571
|
7 750
|
8 647
|
9 869
|
11 411
|
11 180
|
17 184
|
17 151
|
17 332
|
|
PP&E Gross |
9 514
|
7 571
|
7 750
|
8 647
|
9 869
|
11 411
|
11 180
|
17 184
|
17 151
|
17 332
|
|
Accumulated Depreciation |
11 383
|
11 614
|
11 457
|
11 348
|
10 950
|
9 694
|
9 728
|
10 325
|
10 804
|
10 873
|
|
Intangible Assets |
134
|
137
|
145
|
132
|
134
|
130
|
113
|
189
|
231
|
601
|
|
Note Receivable |
407
|
117
|
0
|
60
|
42
|
22
|
1 639
|
2 236
|
2 659
|
406
|
|
Long-Term Investments |
4 380
|
5 406
|
5 780
|
6 614
|
7 585
|
8 852
|
6 732
|
8 904
|
8 044
|
8 206
|
|
Other Long-Term Assets |
826
|
1 127
|
265
|
912
|
953
|
1 337
|
1 793
|
1 431
|
1 369
|
1 826
|
|
Total Assets |
96 535
N/A
|
109 185
+13%
|
117 353
+7%
|
129 232
+10%
|
140 561
+9%
|
146 938
+5%
|
152 187
+4%
|
170 899
+12%
|
169 621
-1%
|
170 359
+0%
|
|
Liabilities | |||||||||||
Accounts Payable |
41 107
|
43 558
|
42 879
|
41 496
|
44 231
|
44 402
|
49 511
|
44 258
|
45 400
|
45 251
|
|
Accrued Liabilities |
243
|
349
|
494
|
588
|
736
|
783
|
801
|
806
|
821
|
3 384
|
|
Short-Term Debt |
5 049
|
8 400
|
5 000
|
1 850
|
1 850
|
1 850
|
1 850
|
7 950
|
2 950
|
950
|
|
Current Portion of Long-Term Debt |
0
|
0
|
21
|
10
|
3 150
|
11
|
8
|
4
|
3 151
|
6
|
|
Other Current Liabilities |
15 010
|
16 715
|
18 027
|
23 950
|
25 032
|
27 883
|
24 960
|
30 227
|
34 123
|
34 235
|
|
Total Current Liabilities |
61 409
|
69 045
|
66 421
|
67 894
|
74 999
|
74 929
|
77 130
|
83 245
|
86 445
|
83 826
|
|
Long-Term Debt |
0
|
25
|
13
|
3 158
|
0
|
3 164
|
3 156
|
6 347
|
1 463
|
6 036
|
|
Deferred Income Tax |
624
|
602
|
497
|
618
|
230
|
12
|
17
|
21
|
8
|
0
|
|
Minority Interest |
282
|
302
|
314
|
340
|
372
|
436
|
532
|
651
|
845
|
1 026
|
|
Other Liabilities |
9 856
|
7 733
|
7 796
|
7 581
|
7 424
|
7 007
|
6 896
|
7 156
|
7 212
|
7 318
|
|
Total Liabilities |
72 171
N/A
|
77 707
+8%
|
75 041
-3%
|
79 591
+6%
|
83 025
+4%
|
85 548
+3%
|
87 731
+3%
|
97 420
+11%
|
95 973
-1%
|
98 206
+2%
|
|
Equity | |||||||||||
Common Stock |
6 321
|
6 321
|
9 030
|
9 030
|
9 039
|
9 039
|
9 039
|
10 549
|
10 549
|
30 736
|
|
Retained Earnings |
12 575
|
19 114
|
24 661
|
31 477
|
38 519
|
43 245
|
48 560
|
53 072
|
57 019
|
21 009
|
|
Additional Paid In Capital |
5 246
|
5 246
|
7 955
|
7 960
|
7 997
|
8 010
|
7 998
|
9 564
|
9 059
|
21 746
|
|
Unrealized Security Profit/Loss |
950
|
1 341
|
0
|
1 533
|
2 083
|
2 237
|
826
|
1 641
|
747
|
510
|
|
Treasury Stock |
141
|
153
|
0
|
170
|
160
|
1 057
|
1 825
|
1 288
|
3 725
|
1 959
|
|
Other Equity |
587
|
391
|
367
|
189
|
58
|
84
|
142
|
59
|
1
|
111
|
|
Total Equity |
24 364
N/A
|
31 478
+29%
|
42 312
+34%
|
49 641
+17%
|
57 536
+16%
|
61 390
+7%
|
64 456
+5%
|
73 479
+14%
|
73 648
+0%
|
72 153
-2%
|
|
Total Liabilities & Equity |
96 535
N/A
|
109 185
+13%
|
117 353
+7%
|
129 232
+10%
|
140 561
+9%
|
146 938
+5%
|
152 187
+4%
|
170 899
+12%
|
169 621
-1%
|
170 359
+0%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
15
|
15
|
17
|
17
|
17
|
17
|
17
|
18
|
17
|
18
|