Sata Construction Co Ltd
TSE:1826
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Sata Construction Co Ltd
TSE:1826
|
JP |
|
M
|
Mincon Group PLC
ISEQ:MIO
|
IE |
Balance Sheet
Balance Sheet Decomposition
Sata Construction Co Ltd
Sata Construction Co Ltd
Balance Sheet
Sata 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 |
6 243
|
784
|
3 041
|
3 762
|
4 439
|
5 086
|
5 106
|
4 839
|
3 632
|
4 692
|
6 385
|
6 921
|
6 715
|
5 972
|
5 271
|
6 743
|
8 827
|
9 546
|
9 877
|
9 604
|
10 109
|
12 394
|
13 936
|
14 103
|
|
| Cash Equivalents |
6 243
|
784
|
3 041
|
3 762
|
4 439
|
5 086
|
5 106
|
4 839
|
3 632
|
4 692
|
6 385
|
6 921
|
6 715
|
5 972
|
5 271
|
6 743
|
8 827
|
9 546
|
9 877
|
9 604
|
10 109
|
12 394
|
13 936
|
14 103
|
|
| Total Receivables |
29 609
|
23 449
|
11 271
|
11 550
|
12 033
|
11 358
|
12 908
|
12 311
|
7 458
|
8 525
|
5 719
|
10 491
|
9 853
|
10 195
|
11 542
|
10 962
|
10 809
|
9 707
|
13 497
|
10 567
|
10 412
|
9 046
|
7 164
|
7 955
|
|
| Accounts Receivables |
18 854
|
10 529
|
9 302
|
10 511
|
10 123
|
9 676
|
11 769
|
11 071
|
6 568
|
7 467
|
4 936
|
8 472
|
7 836
|
8 970
|
9 277
|
10 177
|
9 830
|
9 266
|
12 969
|
10 330
|
9 848
|
8 702
|
6 016
|
7 508
|
|
| Other Receivables |
10 755
|
12 920
|
1 969
|
1 039
|
1 910
|
1 682
|
1 139
|
1 240
|
890
|
1 058
|
783
|
2 019
|
2 017
|
1 225
|
2 265
|
785
|
979
|
441
|
528
|
237
|
564
|
344
|
1 148
|
447
|
|
| Inventory |
7 906
|
6 423
|
16 610
|
3 168
|
3 077
|
2 006
|
1 752
|
1 975
|
1 072
|
121
|
139
|
145
|
107
|
74
|
71
|
115
|
100
|
113
|
109
|
86
|
100
|
96
|
92
|
118
|
|
| Other Current Assets |
296
|
589
|
283
|
478
|
208
|
205
|
525
|
46
|
26
|
45
|
36
|
26
|
40
|
396
|
343
|
274
|
45
|
85
|
51
|
54
|
40
|
45
|
63
|
79
|
|
| Total Current Assets |
44 055
|
31 245
|
31 204
|
18 958
|
19 757
|
18 655
|
20 291
|
19 171
|
12 188
|
13 383
|
12 279
|
17 583
|
16 715
|
16 637
|
17 227
|
18 094
|
19 781
|
19 451
|
23 534
|
20 311
|
20 661
|
21 581
|
21 255
|
22 255
|
|
| PP&E Net |
18 842
|
18 479
|
18 349
|
4 533
|
4 778
|
5 096
|
4 801
|
4 677
|
4 585
|
4 483
|
4 452
|
4 363
|
4 328
|
4 284
|
4 286
|
4 265
|
4 301
|
4 262
|
4 166
|
4 029
|
4 168
|
4 051
|
3 968
|
4 173
|
|
| PP&E Gross |
18 842
|
18 479
|
18 349
|
0
|
0
|
0
|
4 801
|
4 677
|
4 585
|
4 483
|
4 452
|
4 363
|
4 328
|
4 284
|
4 286
|
4 265
|
4 301
|
4 262
|
4 166
|
4 029
|
4 168
|
4 051
|
3 968
|
4 173
|
|
| Accumulated Depreciation |
6 162
|
6 257
|
5 908
|
0
|
0
|
0
|
2 903
|
2 962
|
3 083
|
3 188
|
3 234
|
3 316
|
3 388
|
3 478
|
3 515
|
3 579
|
3 626
|
3 698
|
3 642
|
3 525
|
3 602
|
3 681
|
4 139
|
4 248
|
|
| Intangible Assets |
31
|
30
|
33
|
35
|
38
|
46
|
45
|
44
|
43
|
38
|
47
|
42
|
41
|
37
|
42
|
46
|
45
|
42
|
170
|
161
|
332
|
312
|
295
|
278
|
|
| Goodwill |
0
|
0
|
0
|
21
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
7 830
|
12 826
|
15 753
|
10 147
|
8 895
|
8 961
|
8 885
|
6 675
|
6 650
|
1 655
|
1 669
|
1 651
|
1 596
|
1 586
|
0
|
405
|
404
|
404
|
36
|
42
|
48
|
1
|
0
|
0
|
|
| Long-Term Investments |
3 088
|
2 855
|
2 193
|
318
|
297
|
267
|
266
|
262
|
249
|
253
|
254
|
253
|
254
|
250
|
248
|
349
|
369
|
378
|
358
|
460
|
417
|
429
|
415
|
415
|
|
| Other Long-Term Assets |
350
|
128
|
14 726
|
9 730
|
8 577
|
8 647
|
8 603
|
6 605
|
6 584
|
1 588
|
1 598
|
1 575
|
1 530
|
1 522
|
339
|
4
|
74
|
31
|
224
|
196
|
211
|
407
|
364
|
368
|
|
| Other Assets |
0
|
0
|
0
|
21
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
74 194
N/A
|
65 563
-12%
|
52 805
-19%
|
24 282
-54%
|
25 206
+4%
|
24 378
-3%
|
25 685
+5%
|
24 224
-6%
|
17 131
-29%
|
18 224
+6%
|
17 103
-6%
|
22 317
+30%
|
21 404
-4%
|
21 272
-1%
|
21 874
+3%
|
23 163
+6%
|
24 974
+8%
|
24 506
-2%
|
28 488
+16%
|
25 199
-12%
|
25 837
+3%
|
26 781
+4%
|
26 297
-2%
|
27 489
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
16 033
|
12 477
|
10 339
|
8 839
|
8 447
|
10 579
|
10 229
|
7 267
|
4 874
|
6 799
|
5 220
|
9 386
|
8 901
|
7 575
|
6 712
|
6 615
|
8 132
|
6 904
|
9 515
|
6 598
|
6 254
|
5 991
|
4 716
|
4 549
|
|
| Accrued Liabilities |
653
|
123
|
189
|
138
|
97
|
215
|
265
|
716
|
68
|
78
|
78
|
225
|
330
|
393
|
672
|
495
|
490
|
285
|
440
|
499
|
456
|
906
|
387
|
595
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 400
|
900
|
900
|
900
|
550
|
350
|
250
|
200
|
200
|
200
|
200
|
200
|
200
|
|
| Current Portion of Long-Term Debt |
30 497
|
20 326
|
28 547
|
5 982
|
5 145
|
2 358
|
2 740
|
3 700
|
1 857
|
1 118
|
992
|
32
|
32
|
62
|
73
|
145
|
165
|
160
|
171
|
535
|
787
|
102
|
630
|
323
|
|
| Other Current Liabilities |
6 646
|
4 867
|
17 374
|
5 164
|
4 832
|
4 072
|
4 096
|
3 829
|
1 722
|
1 651
|
2 049
|
2 058
|
1 541
|
1 591
|
1 776
|
2 224
|
1 759
|
2 417
|
2 260
|
1 522
|
2 403
|
2 490
|
4 106
|
4 911
|
|
| Total Current Liabilities |
53 830
|
37 793
|
56 450
|
20 123
|
18 521
|
17 224
|
17 330
|
15 512
|
8 521
|
9 646
|
8 339
|
13 101
|
11 704
|
10 521
|
10 133
|
10 029
|
10 896
|
10 016
|
12 586
|
9 354
|
10 100
|
9 689
|
10 039
|
10 578
|
|
| Long-Term Debt |
9 567
|
18 183
|
8 818
|
0
|
0
|
0
|
560
|
400
|
240
|
80
|
0
|
112
|
80
|
124
|
98
|
533
|
670
|
839
|
1 332
|
889
|
627
|
1 020
|
521
|
867
|
|
| Deferred Income Tax |
344
|
295
|
379
|
650
|
671
|
666
|
636
|
636
|
636
|
637
|
558
|
558
|
558
|
504
|
481
|
443
|
443
|
443
|
445
|
445
|
445
|
391
|
391
|
403
|
|
| Minority Interest |
0
|
0
|
0
|
29
|
29
|
6
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
2 119
|
1 599
|
981
|
1 346
|
1 654
|
1 855
|
2 000
|
2 316
|
3 043
|
1 101
|
768
|
618
|
500
|
328
|
242
|
173
|
111
|
108
|
106
|
115
|
111
|
108
|
101
|
119
|
|
| Total Liabilities |
65 859
N/A
|
57 870
-12%
|
66 629
+15%
|
22 149
-67%
|
20 876
-6%
|
19 751
-5%
|
20 532
+4%
|
18 869
-8%
|
12 440
-34%
|
11 464
-8%
|
9 665
-16%
|
14 389
+49%
|
12 842
-11%
|
11 477
-11%
|
10 954
-5%
|
11 178
+2%
|
12 120
+8%
|
11 406
-6%
|
14 469
+27%
|
10 803
-25%
|
11 283
+4%
|
11 208
-1%
|
11 052
-1%
|
11 967
+8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 760
|
3 760
|
3 760
|
1 172
|
1 886
|
1 886
|
1 886
|
1 886
|
1 886
|
1 886
|
1 886
|
1 886
|
1 886
|
1 886
|
1 886
|
1 886
|
1 886
|
1 886
|
1 886
|
1 886
|
1 886
|
1 886
|
1 886
|
1 886
|
|
| Retained Earnings |
1 334
|
580
|
21 288
|
1 183
|
467
|
167
|
402
|
604
|
60
|
2 010
|
2 616
|
3 105
|
3 739
|
4 922
|
6 027
|
7 092
|
7 961
|
8 207
|
9 125
|
9 497
|
9 651
|
10 891
|
10 568
|
10 773
|
|
| Additional Paid In Capital |
3 114
|
3 114
|
3 114
|
1 268
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 082
|
|
| Unrealized Security Profit/Loss |
129
|
240
|
593
|
882
|
863
|
861
|
817
|
817
|
817
|
817
|
892
|
892
|
892
|
944
|
0
|
963
|
963
|
963
|
966
|
967
|
970
|
848
|
838
|
836
|
|
| Treasury Stock |
1
|
2
|
2
|
5
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
0
|
5
|
5
|
5
|
5
|
3
|
2
|
100
|
95
|
55
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Total Equity |
8 335
N/A
|
7 693
-8%
|
13 823
N/A
|
2 133
N/A
|
4 329
+103%
|
4 627
+7%
|
5 151
+11%
|
5 352
+4%
|
4 688
-12%
|
6 758
+44%
|
7 439
+10%
|
7 928
+7%
|
8 562
+8%
|
9 795
+14%
|
10 920
+11%
|
11 985
+10%
|
12 854
+7%
|
13 100
+2%
|
14 019
+7%
|
14 396
+3%
|
14 554
+1%
|
15 573
+7%
|
15 245
-2%
|
15 522
+2%
|
|
| Total Liabilities & Equity |
74 194
N/A
|
65 563
-12%
|
52 805
-19%
|
24 282
-54%
|
25 206
+4%
|
24 378
-3%
|
25 683
+5%
|
24 221
-6%
|
17 128
-29%
|
18 222
+6%
|
17 104
-6%
|
22 317
+30%
|
21 404
-4%
|
21 272
-1%
|
21 874
+3%
|
23 163
+6%
|
24 974
+8%
|
24 506
-2%
|
28 488
+16%
|
25 199
-12%
|
25 837
+3%
|
26 781
+4%
|
26 297
-2%
|
27 489
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
9
|
9
|
9
|
13
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
15
|
15
|
15
|
|