CDS Co Ltd
TSE:2169
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
CDS Co Ltd
TSE:2169
|
JP |
|
Fukushima Galilei Co Ltd
TSE:6420
|
JP |
Balance Sheet
Balance Sheet Decomposition
CDS Co Ltd
CDS Co Ltd
Balance Sheet
CDS Co Ltd
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
364
|
442
|
256
|
722
|
705
|
705
|
634
|
545
|
825
|
783
|
1 198
|
993
|
1 177
|
1 215
|
1 467
|
1 325
|
1 732
|
1 853
|
1 817
|
2 541
|
3 187
|
3 846
|
4 176
|
4 618
|
|
| Cash Equivalents |
364
|
442
|
256
|
722
|
705
|
705
|
634
|
545
|
825
|
783
|
1 198
|
993
|
1 177
|
1 215
|
1 467
|
1 325
|
1 732
|
1 853
|
1 817
|
2 541
|
3 187
|
3 846
|
4 176
|
4 618
|
|
| Total Receivables |
159
|
140
|
415
|
793
|
1 132
|
1 227
|
1 568
|
1 273
|
1 922
|
2 407
|
2 038
|
2 304
|
2 224
|
2 294
|
1 880
|
2 555
|
2 738
|
2 772
|
2 286
|
2 960
|
2 693
|
3 111
|
3 553
|
2 068
|
|
| Accounts Receivables |
144
|
136
|
145
|
793
|
1 132
|
1 227
|
1 568
|
1 261
|
1 922
|
2 407
|
2 038
|
2 304
|
2 224
|
2 294
|
1 880
|
2 555
|
2 738
|
2 772
|
2 286
|
2 960
|
2 693
|
3 111
|
3 553
|
2 010
|
|
| Other Receivables |
15
|
3
|
271
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58
|
|
| Inventory |
33
|
32
|
31
|
242
|
138
|
94
|
194
|
147
|
96
|
186
|
175
|
187
|
140
|
194
|
240
|
188
|
239
|
260
|
237
|
330
|
381
|
343
|
345
|
346
|
|
| Other Current Assets |
9
|
8
|
36
|
404
|
187
|
187
|
194
|
188
|
168
|
181
|
223
|
207
|
216
|
196
|
286
|
306
|
147
|
227
|
273
|
243
|
254
|
344
|
228
|
300
|
|
| Total Current Assets |
565
|
622
|
739
|
2 162
|
2 162
|
2 213
|
2 590
|
2 153
|
3 011
|
3 557
|
3 634
|
3 691
|
3 757
|
3 899
|
3 874
|
4 373
|
4 857
|
5 112
|
4 612
|
6 074
|
6 516
|
7 644
|
8 303
|
7 332
|
|
| PP&E Net |
156
|
151
|
236
|
278
|
377
|
357
|
346
|
314
|
352
|
338
|
347
|
1 044
|
1 254
|
1 490
|
1 742
|
1 912
|
2 285
|
3 077
|
3 040
|
2 685
|
2 614
|
2 525
|
2 437
|
2 508
|
|
| PP&E Gross |
156
|
151
|
236
|
278
|
377
|
357
|
346
|
314
|
352
|
338
|
347
|
1 044
|
1 254
|
1 490
|
1 742
|
1 912
|
2 285
|
3 077
|
3 040
|
2 685
|
2 614
|
2 525
|
2 437
|
2 508
|
|
| Accumulated Depreciation |
180
|
172
|
172
|
234
|
219
|
260
|
296
|
323
|
359
|
390
|
394
|
434
|
0
|
540
|
586
|
574
|
676
|
719
|
799
|
886
|
989
|
1 093
|
1 190
|
1 275
|
|
| Intangible Assets |
54
|
53
|
45
|
109
|
109
|
116
|
107
|
84
|
95
|
165
|
162
|
162
|
148
|
137
|
114
|
113
|
120
|
111
|
83
|
68
|
82
|
81
|
119
|
112
|
|
| Goodwill |
0
|
0
|
0
|
1 619
|
1 295
|
971
|
751
|
417
|
152
|
563
|
518
|
492
|
443
|
392
|
321
|
277
|
232
|
197
|
163
|
133
|
59
|
42
|
25
|
8
|
|
| Long-Term Investments |
73
|
73
|
158
|
3
|
4
|
3
|
13
|
7
|
31
|
26
|
31
|
76
|
0
|
95
|
92
|
89
|
66
|
68
|
52
|
63
|
85
|
116
|
133
|
260
|
|
| Other Long-Term Assets |
27
|
60
|
85
|
153
|
151
|
169
|
183
|
180
|
206
|
211
|
198
|
180
|
207
|
194
|
193
|
183
|
302
|
327
|
371
|
375
|
371
|
359
|
368
|
380
|
|
| Other Assets |
0
|
0
|
0
|
1 619
|
1 295
|
971
|
751
|
417
|
152
|
563
|
518
|
492
|
443
|
392
|
321
|
277
|
232
|
197
|
163
|
133
|
59
|
42
|
25
|
8
|
|
| Total Assets |
874
N/A
|
958
+10%
|
1 264
+32%
|
4 323
+242%
|
4 097
-5%
|
3 828
-7%
|
3 989
+4%
|
3 155
-21%
|
3 847
+22%
|
4 861
+26%
|
4 889
+1%
|
5 644
+15%
|
5 902
+5%
|
6 206
+5%
|
6 336
+2%
|
6 947
+10%
|
7 862
+13%
|
8 892
+13%
|
8 321
-6%
|
9 399
+13%
|
9 728
+4%
|
10 768
+11%
|
11 386
+6%
|
10 601
-7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
49
|
32
|
19
|
123
|
132
|
140
|
216
|
128
|
417
|
596
|
356
|
399
|
406
|
349
|
186
|
262
|
329
|
335
|
245
|
282
|
367
|
547
|
439
|
239
|
|
| Accrued Liabilities |
16
|
21
|
30
|
75
|
90
|
94
|
106
|
90
|
89
|
120
|
110
|
125
|
109
|
130
|
145
|
154
|
286
|
273
|
297
|
282
|
402
|
317
|
346
|
261
|
|
| Short-Term Debt |
131
|
81
|
230
|
510
|
705
|
450
|
465
|
170
|
260
|
490
|
263
|
596
|
370
|
510
|
315
|
590
|
670
|
650
|
470
|
750
|
270
|
700
|
600
|
270
|
|
| Current Portion of Long-Term Debt |
9
|
9
|
9
|
447
|
440
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
149
|
155
|
173
|
567
|
663
|
747
|
708
|
414
|
652
|
756
|
843
|
622
|
914
|
852
|
1 011
|
875
|
963
|
1 343
|
717
|
992
|
987
|
897
|
1 089
|
887
|
|
| Total Current Liabilities |
354
|
297
|
462
|
1 723
|
2 030
|
1 431
|
1 495
|
803
|
1 419
|
1 963
|
1 574
|
1 744
|
1 801
|
1 841
|
1 657
|
1 882
|
2 248
|
2 601
|
1 729
|
2 306
|
2 026
|
2 462
|
2 473
|
1 657
|
|
| Long-Term Debt |
79
|
120
|
211
|
1 797
|
430
|
0
|
0
|
0
|
82
|
38
|
4
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
14
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
4
|
12
|
24
|
110
|
137
|
127
|
123
|
133
|
153
|
191
|
105
|
64
|
25
|
23
|
25
|
15
|
10
|
6
|
7
|
12
|
11
|
14
|
15
|
19
|
|
| Total Liabilities |
436
N/A
|
429
-2%
|
696
+62%
|
3 629
+422%
|
2 597
-28%
|
1 558
-40%
|
1 631
+5%
|
949
-42%
|
1 654
+74%
|
2 192
+33%
|
1 683
-23%
|
1 811
+8%
|
1 827
+1%
|
1 865
+2%
|
1 682
-10%
|
1 897
+13%
|
2 258
+19%
|
2 607
+15%
|
1 736
-33%
|
2 318
+34%
|
2 037
-12%
|
2 476
+22%
|
2 488
+1%
|
1 708
-31%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
45
|
45
|
45
|
45
|
495
|
868
|
894
|
894
|
894
|
894
|
894
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
|
| Retained Earnings |
311
|
361
|
461
|
649
|
555
|
581
|
659
|
534
|
567
|
1 001
|
1 483
|
1 715
|
1 944
|
2 230
|
2 553
|
2 951
|
3 518
|
4 198
|
4 509
|
4 997
|
5 587
|
6 163
|
6 756
|
6 660
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
450
|
823
|
849
|
849
|
859
|
881
|
911
|
1 172
|
1 172
|
1 172
|
1 172
|
1 172
|
1 172
|
1 172
|
1 172
|
1 172
|
1 172
|
1 172
|
1 172
|
1 172
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
6
|
0
|
3
|
3
|
15
|
17
|
14
|
13
|
3
|
2
|
13
|
5
|
14
|
35
|
48
|
134
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
45
|
69
|
117
|
100
|
87
|
25
|
25
|
25
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
27
|
27
|
|
| Other Equity |
81
|
123
|
62
|
0
|
0
|
0
|
0
|
1
|
4
|
8
|
3
|
28
|
30
|
7
|
0
|
0
|
2
|
2
|
2
|
3
|
4
|
8
|
9
|
13
|
|
| Total Equity |
438
N/A
|
529
+21%
|
568
+7%
|
694
+22%
|
1 500
+116%
|
2 270
+51%
|
2 358
+4%
|
2 205
-6%
|
2 193
-1%
|
2 669
+22%
|
3 206
+20%
|
3 833
+20%
|
4 075
+6%
|
4 341
+7%
|
4 654
+7%
|
5 050
+9%
|
5 604
+11%
|
6 285
+12%
|
6 585
+5%
|
7 081
+8%
|
7 691
+9%
|
8 292
+8%
|
8 898
+7%
|
8 893
0%
|
|
| Total Liabilities & Equity |
874
N/A
|
958
+10%
|
1 264
+32%
|
4 323
+242%
|
4 097
-5%
|
3 828
-7%
|
3 989
+4%
|
3 155
-21%
|
3 847
+22%
|
4 861
+26%
|
4 889
+1%
|
5 644
+15%
|
5 902
+5%
|
6 206
+5%
|
6 336
+2%
|
6 947
+10%
|
7 862
+13%
|
8 892
+13%
|
8 321
-6%
|
9 399
+13%
|
9 728
+4%
|
10 768
+11%
|
11 386
+6%
|
10 601
-7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|