Heki Co Ltd
TSE:3039
Balance Sheet
Balance Sheet Decomposition
Heki Co Ltd
Heki Co Ltd
Balance Sheet
Heki Co Ltd
| Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
215
|
172
|
268
|
347
|
310
|
226
|
358
|
170
|
550
|
417
|
|
| Cash Equivalents |
215
|
172
|
268
|
347
|
310
|
226
|
358
|
170
|
550
|
417
|
|
| Total Receivables |
16
|
17
|
16
|
17
|
17
|
14
|
5
|
77
|
10
|
43
|
|
| Accounts Receivables |
16
|
17
|
16
|
17
|
17
|
14
|
5
|
73
|
10
|
17
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
26
|
|
| Inventory |
11
|
10
|
10
|
12
|
13
|
14
|
13
|
12
|
15
|
15
|
|
| Other Current Assets |
44
|
80
|
64
|
45
|
43
|
38
|
35
|
18
|
35
|
41
|
|
| Total Current Assets |
285
|
280
|
358
|
421
|
383
|
291
|
411
|
278
|
610
|
516
|
|
| PP&E Net |
584
|
1 097
|
999
|
936
|
850
|
797
|
769
|
720
|
0
|
60
|
|
| PP&E Gross |
0
|
0
|
999
|
936
|
850
|
797
|
769
|
720
|
0
|
60
|
|
| Accumulated Depreciation |
0
|
0
|
195
|
220
|
258
|
280
|
264
|
275
|
150
|
151
|
|
| Intangible Assets |
2
|
12
|
9
|
6
|
4
|
1
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
4
|
3
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
11
|
11
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
104
|
111
|
109
|
107
|
139
|
98
|
100
|
95
|
98
|
98
|
|
| Total Assets |
989
N/A
|
1 513
+53%
|
1 488
-2%
|
1 472
-1%
|
1 377
-6%
|
1 189
-14%
|
1 280
+8%
|
1 092
-15%
|
709
-35%
|
675
-5%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
22
|
22
|
22
|
22
|
21
|
16
|
12
|
4
|
17
|
18
|
|
| Accrued Liabilities |
54
|
37
|
81
|
57
|
51
|
44
|
41
|
28
|
97
|
43
|
|
| Short-Term Debt |
350
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
51
|
85
|
62
|
62
|
62
|
61
|
15
|
45
|
0
|
15
|
|
| Other Current Liabilities |
34
|
28
|
68
|
54
|
24
|
17
|
16
|
11
|
22
|
27
|
|
| Total Current Liabilities |
512
|
172
|
234
|
195
|
159
|
139
|
83
|
88
|
136
|
104
|
|
| Long-Term Debt |
22
|
849
|
786
|
724
|
661
|
600
|
900
|
870
|
300
|
338
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
|
| Other Liabilities |
50
|
53
|
47
|
48
|
48
|
42
|
46
|
50
|
66
|
73
|
|
| Total Liabilities |
584
N/A
|
1 074
+84%
|
1 067
-1%
|
967
-9%
|
868
-10%
|
781
-10%
|
1 030
+32%
|
1 008
-2%
|
502
-50%
|
516
+3%
|
|
| Equity | |||||||||||
| Common Stock |
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
|
| Retained Earnings |
325
|
359
|
341
|
425
|
429
|
328
|
170
|
4
|
127
|
79
|
|
| Additional Paid In Capital |
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
405
N/A
|
439
+8%
|
421
-4%
|
505
+20%
|
509
+1%
|
408
-20%
|
250
-39%
|
84
-66%
|
207
+146%
|
159
-23%
|
|
| Total Liabilities & Equity |
989
N/A
|
1 513
+53%
|
1 488
-2%
|
1 472
-1%
|
1 377
-6%
|
1 189
-14%
|
1 280
+8%
|
1 092
-15%
|
709
-35%
|
675
-5%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|