Dear Life Co Ltd
TSE:3245
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Dear Life Co Ltd
TSE:3245
|
JP |
|
W
|
Wha Yu Industrial Co Ltd
TWSE:3419
|
TW |
|
Cenkos Securities PLC
LSE:CNKS
|
UK |
Balance Sheet
Balance Sheet Decomposition
Dear Life Co Ltd
Dear Life Co Ltd
Balance Sheet
Dear Life Co Ltd
| Sep-2005 | Sep-2006 | Sep-2007 | Sep-2008 | Sep-2009 | Sep-2010 | Sep-2011 | Sep-2012 | Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
303
|
560
|
558
|
1 037
|
771
|
959
|
823
|
822
|
1 262
|
886
|
4 666
|
4 771
|
7 121
|
13 062
|
9 811
|
12 965
|
14 541
|
19 707
|
21 882
|
18 653
|
27 104
|
|
| Cash Equivalents |
303
|
560
|
558
|
1 037
|
771
|
959
|
823
|
822
|
1 262
|
886
|
4 666
|
4 771
|
7 121
|
13 062
|
9 811
|
12 965
|
14 541
|
19 707
|
21 882
|
18 653
|
27 104
|
|
| Short-Term Investments |
0
|
0
|
2
|
0
|
0
|
3
|
3
|
14
|
41
|
0
|
0
|
12
|
0
|
33
|
29
|
507
|
53
|
145
|
10
|
36
|
312
|
|
| Total Receivables |
11
|
21
|
29
|
45
|
9
|
12
|
1
|
1
|
1
|
5
|
93
|
14
|
6
|
36
|
32
|
27
|
390
|
393
|
395
|
398
|
410
|
|
| Accounts Receivables |
11
|
21
|
29
|
45
|
9
|
12
|
1
|
1
|
1
|
5
|
93
|
14
|
6
|
36
|
32
|
27
|
390
|
393
|
395
|
398
|
410
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
348
|
185
|
712
|
830
|
335
|
370
|
1 007
|
1 171
|
2 493
|
3 690
|
5 318
|
8 316
|
9 474
|
8 900
|
13 625
|
10 043
|
9 915
|
13 085
|
16 354
|
24 783
|
16 800
|
|
| Other Current Assets |
19
|
235
|
83
|
150
|
146
|
110
|
168
|
267
|
296
|
331
|
446
|
526
|
1 083
|
221
|
707
|
335
|
807
|
755
|
863
|
1 044
|
726
|
|
| Total Current Assets |
682
|
1 000
|
1 385
|
2 062
|
1 261
|
1 430
|
2 002
|
2 274
|
4 091
|
4 903
|
10 523
|
13 640
|
17 684
|
22 252
|
24 204
|
23 877
|
25 706
|
34 085
|
39 504
|
44 914
|
45 352
|
|
| PP&E Net |
6
|
4
|
5
|
11
|
933
|
924
|
101
|
75
|
99
|
89
|
58
|
52
|
10
|
5
|
40
|
35
|
78
|
226
|
185
|
195
|
157
|
|
| PP&E Gross |
6
|
4
|
5
|
11
|
933
|
924
|
101
|
75
|
99
|
89
|
58
|
52
|
10
|
5
|
40
|
35
|
78
|
226
|
185
|
195
|
157
|
|
| Accumulated Depreciation |
1
|
4
|
4
|
5
|
36
|
48
|
22
|
30
|
40
|
42
|
53
|
47
|
22
|
17
|
21
|
26
|
33
|
67
|
96
|
125
|
162
|
|
| Intangible Assets |
0
|
2
|
3
|
2
|
19
|
28
|
24
|
18
|
39
|
41
|
39
|
29
|
26
|
0
|
1
|
0
|
3
|
4
|
6
|
10
|
7
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
617
|
512
|
407
|
302
|
164
|
|
| Note Receivable |
0
|
96
|
266
|
49
|
28
|
40
|
62
|
35
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
23
|
34
|
129
|
58
|
21
|
11
|
9
|
5
|
12
|
13
|
0
|
0
|
17
|
722
|
897
|
989
|
908
|
892
|
923
|
1 062
|
1 094
|
|
| Other Long-Term Assets |
5
|
21
|
25
|
24
|
56
|
20
|
28
|
5
|
29
|
73
|
101
|
69
|
71
|
115
|
195
|
191
|
426
|
738
|
689
|
580
|
602
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
617
|
512
|
407
|
302
|
164
|
|
| Total Assets |
716
N/A
|
1 158
+62%
|
1 812
+56%
|
2 206
+22%
|
2 318
+5%
|
2 453
+6%
|
2 225
-9%
|
2 413
+8%
|
4 285
+78%
|
5 119
+19%
|
10 720
+109%
|
13 790
+29%
|
17 809
+29%
|
23 094
+30%
|
25 337
+10%
|
25 092
-1%
|
27 738
+11%
|
36 457
+31%
|
41 714
+14%
|
47 063
+13%
|
47 376
+1%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
2
|
2
|
3
|
5
|
1
|
2
|
9
|
14
|
74
|
30
|
672
|
78
|
351
|
691
|
163
|
813
|
124
|
202
|
606
|
357
|
317
|
|
| Accrued Liabilities |
26
|
33
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
330
|
1
|
0
|
345
|
37
|
0
|
94
|
65
|
390
|
487
|
362
|
280
|
260
|
549
|
357
|
0
|
220
|
100
|
500
|
1 065
|
300
|
|
| Current Portion of Long-Term Debt |
0
|
87
|
115
|
108
|
210
|
93
|
10
|
335
|
219
|
1 049
|
643
|
732
|
894
|
202
|
1 038
|
759
|
1 491
|
1 179
|
994
|
2 546
|
2 331
|
|
| Other Current Liabilities |
142
|
165
|
239
|
86
|
206
|
177
|
231
|
269
|
249
|
301
|
919
|
788
|
829
|
1 312
|
1 321
|
1 619
|
2 107
|
2 945
|
2 898
|
2 495
|
3 236
|
|
| Total Current Liabilities |
501
|
287
|
381
|
545
|
453
|
272
|
344
|
683
|
931
|
1 867
|
2 595
|
1 877
|
2 335
|
2 754
|
2 879
|
3 191
|
3 942
|
4 426
|
4 998
|
6 463
|
6 184
|
|
| Long-Term Debt |
0
|
203
|
238
|
320
|
20
|
230
|
692
|
431
|
1 494
|
1 422
|
2 982
|
6 365
|
7 573
|
7 975
|
9 268
|
8 069
|
8 104
|
10 572
|
12 370
|
15 239
|
12 535
|
|
| Deferred Income Tax |
1
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
4
|
4
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
97
|
1
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
10
|
215
|
267
|
328
|
0
|
0
|
0
|
400
|
391
|
382
|
383
|
395
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
757
|
777
|
23
|
18
|
26
|
27
|
65
|
27
|
30
|
49
|
101
|
49
|
81
|
103
|
183
|
286
|
165
|
|
| Total Liabilities |
502
N/A
|
491
-2%
|
619
+26%
|
865
+40%
|
1 231
+42%
|
1 280
+4%
|
1 062
-17%
|
1 134
+7%
|
2 457
+117%
|
3 330
+36%
|
5 859
+76%
|
8 537
+46%
|
10 266
+20%
|
10 778
+5%
|
12 248
+14%
|
11 309
-8%
|
12 527
+11%
|
15 589
+24%
|
17 934
+15%
|
22 371
+25%
|
19 279
-14%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
70
|
196
|
313
|
318
|
318
|
328
|
328
|
334
|
416
|
416
|
990
|
1 009
|
1 668
|
3 085
|
3 117
|
3 122
|
3 126
|
3 911
|
4 125
|
4 125
|
4 125
|
|
| Retained Earnings |
142
|
345
|
637
|
779
|
552
|
627
|
630
|
745
|
908
|
1 001
|
2 178
|
2 742
|
3 714
|
5 652
|
6 895
|
7 692
|
9 642
|
12 710
|
15 118
|
16 484
|
19 763
|
|
| Additional Paid In Capital |
0
|
126
|
243
|
248
|
248
|
258
|
258
|
264
|
502
|
502
|
1 698
|
1 715
|
2 373
|
3 786
|
3 821
|
3 829
|
3 779
|
4 674
|
4 911
|
4 941
|
4 986
|
|
| Unrealized Security Profit/Loss |
1
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
3
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
64
|
75
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
28
|
39
|
55
|
63
|
0
|
134
|
4
|
213
|
213
|
209
|
744
|
862
|
1 338
|
429
|
375
|
923
|
854
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
2
|
2
|
1
|
1
|
2
|
|
| Total Equity |
214
N/A
|
667
+212%
|
1 193
+79%
|
1 342
+12%
|
1 087
-19%
|
1 173
+8%
|
1 163
-1%
|
1 279
+10%
|
1 829
+43%
|
1 789
-2%
|
4 861
+172%
|
5 253
+8%
|
7 542
+44%
|
12 316
+63%
|
13 089
+6%
|
13 783
+5%
|
15 211
+10%
|
20 868
+37%
|
23 780
+14%
|
24 692
+4%
|
28 097
+14%
|
|
| Total Liabilities & Equity |
716
N/A
|
1 158
+62%
|
1 812
+56%
|
2 206
+22%
|
2 318
+5%
|
2 453
+6%
|
2 225
-9%
|
2 413
+8%
|
4 285
+78%
|
5 119
+19%
|
10 720
+109%
|
13 790
+29%
|
17 809
+29%
|
23 094
+30%
|
25 337
+10%
|
25 092
-1%
|
27 738
+11%
|
36 457
+31%
|
41 714
+14%
|
47 063
+13%
|
47 376
+1%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
22
|
22
|
22
|
23
|
21
|
21
|
21
|
21
|
27
|
26
|
30
|
30
|
34
|
40
|
39
|
39
|
38
|
43
|
44
|
43
|
44
|
|