ZOZO Inc
TSE:3092
Balance Sheet
Balance Sheet Decomposition
ZOZO Inc
Current Assets | 123.1B |
Cash & Short-Term Investments | 69.7B |
Receivables | 45.8B |
Other Current Assets | 7.6B |
Non-Current Assets | 38.7B |
Long-Term Investments | 1.1B |
PP&E | 24.7B |
Intangibles | 2.6B |
Other Non-Current Assets | 10.3B |
Current Liabilities | 68.3B |
Accounts Payable | 259m |
Accrued Liabilities | 1.4B |
Short-Term Debt | 20B |
Other Current Liabilities | 46.6B |
Non-Current Liabilities | 8.9B |
Other Non-Current Liabilities | 8.9B |
Balance Sheet
ZOZO Inc
Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
24 713
|
11 344
|
22 068
|
24 571
|
21 560
|
33 602
|
61 648
|
65 520
|
69 126
|
64 747
|
|
Cash Equivalents |
24 713
|
11 344
|
22 068
|
24 571
|
21 560
|
33 602
|
61 648
|
65 520
|
69 126
|
64 747
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 000
|
5 000
|
|
Total Receivables |
9 252
|
11 170
|
20 858
|
25 382
|
27 404
|
31 547
|
32 781
|
30 609
|
42 994
|
45 789
|
|
Accounts Receivables |
9 252
|
11 170
|
20 858
|
25 382
|
27 404
|
31 547
|
32 781
|
30 609
|
42 994
|
45 789
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
531
|
1 191
|
1 177
|
2 389
|
5 885
|
1 770
|
1 871
|
2 087
|
3 204
|
3 823
|
|
Other Current Assets |
801
|
1 118
|
1 538
|
1 232
|
3 055
|
3 510
|
3 496
|
4 089
|
3 169
|
3 778
|
|
Total Current Assets |
35 296
|
24 822
|
45 641
|
53 574
|
57 904
|
70 429
|
99 796
|
102 305
|
123 493
|
123 137
|
|
PP&E Net |
2 820
|
3 158
|
3 364
|
5 668
|
6 318
|
10 493
|
12 019
|
11 284
|
18 796
|
24 660
|
|
PP&E Gross |
2 820
|
3 158
|
3 364
|
5 668
|
6 318
|
10 493
|
12 019
|
11 284
|
18 796
|
24 660
|
|
Accumulated Depreciation |
1 898
|
2 464
|
3 017
|
3 824
|
5 047
|
6 455
|
7 124
|
8 753
|
10 005
|
12 671
|
|
Intangible Assets |
163
|
399
|
510
|
453
|
821
|
820
|
725
|
825
|
681
|
1 691
|
|
Goodwill |
1 277
|
2 874
|
565
|
2 769
|
2 291
|
2 148
|
2 190
|
1 796
|
1 700
|
920
|
|
Long-Term Investments |
158
|
1 699
|
2 783
|
1 841
|
2 339
|
519
|
685
|
1 025
|
1 051
|
1 132
|
|
Other Long-Term Assets |
1 638
|
1 965
|
2 857
|
6 407
|
9 288
|
9 777
|
10 241
|
10 041
|
10 021
|
10 322
|
|
Other Assets |
1 277
|
2 874
|
565
|
2 769
|
2 291
|
2 148
|
2 190
|
1 796
|
1 700
|
920
|
|
Total Assets |
41 352
N/A
|
34 917
-16%
|
55 720
+60%
|
70 712
+27%
|
78 961
+12%
|
94 186
+19%
|
125 656
+33%
|
127 276
+1%
|
155 742
+22%
|
161 862
+4%
|
|
Liabilities | |||||||||||
Accounts Payable |
78
|
65
|
25
|
25
|
1 693
|
60
|
147
|
373
|
532
|
259
|
|
Accrued Liabilities |
207
|
9
|
41
|
35
|
395
|
459
|
1 703
|
1 785
|
2 479
|
1 370
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
22 000
|
22 000
|
20 000
|
20 200
|
20 400
|
20 000
|
|
Current Portion of Long-Term Debt |
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
13 459
|
15 290
|
23 840
|
27 183
|
28 157
|
33 607
|
43 330
|
43 814
|
48 793
|
46 632
|
|
Total Current Liabilities |
13 744
|
15 374
|
23 906
|
27 243
|
52 245
|
56 126
|
65 180
|
66 172
|
72 204
|
68 261
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Deferred Income Tax |
0
|
2
|
5
|
0
|
0
|
10
|
12
|
0
|
0
|
0
|
|
Minority Interest |
0
|
455
|
452
|
0
|
0
|
0
|
70
|
144
|
117
|
0
|
|
Other Liabilities |
1 363
|
1 609
|
1 941
|
2 659
|
4 060
|
3 516
|
4 957
|
6 005
|
6 845
|
8 857
|
|
Total Liabilities |
15 595
N/A
|
17 440
+12%
|
26 304
+51%
|
29 902
+14%
|
56 305
+88%
|
59 652
+6%
|
70 219
+18%
|
72 321
+3%
|
79 166
+9%
|
77 118
-3%
|
|
Equity | |||||||||||
Common Stock |
1 360
|
1 360
|
1 359
|
1 359
|
1 359
|
1 359
|
1 359
|
1 359
|
1 359
|
1 359
|
|
Retained Earnings |
24 908
|
26 483
|
38 532
|
38 204
|
44 362
|
56 341
|
77 112
|
97 089
|
118 638
|
93 512
|
|
Additional Paid In Capital |
2 057
|
1 328
|
1 328
|
1 328
|
1 328
|
1 328
|
1 328
|
1 457
|
1 349
|
1 328
|
|
Unrealized Security Profit/Loss |
104
|
73
|
65
|
91
|
77
|
0
|
4
|
23
|
39
|
90
|
|
Treasury Stock |
3 276
|
11 758
|
11 758
|
0
|
24 412
|
24 412
|
24 146
|
44 784
|
44 558
|
11 627
|
|
Other Equity |
145
|
10
|
110
|
172
|
58
|
82
|
220
|
189
|
251
|
82
|
|
Total Equity |
25 756
N/A
|
17 477
-32%
|
29 416
+68%
|
40 810
+39%
|
22 656
-44%
|
34 534
+52%
|
55 437
+61%
|
54 955
-1%
|
76 576
+39%
|
84 744
+11%
|
|
Total Liabilities & Equity |
41 352
N/A
|
34 917
-16%
|
55 720
+60%
|
70 712
+27%
|
78 961
+12%
|
94 186
+19%
|
125 656
+33%
|
127 276
+1%
|
155 742
+22%
|
161 862
+4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
323
|
312
|
312
|
312
|
305
|
305
|
305
|
300
|
300
|
297
|