Ascentech KK
TSE:3565
Balance Sheet
Balance Sheet Decomposition
Ascentech KK
Current Assets | 3.9B |
Cash & Short-Term Investments | 2.2B |
Receivables | 788.8m |
Other Current Assets | 889.2m |
Non-Current Assets | 706.7m |
Long-Term Investments | 421.6m |
PP&E | 61.1m |
Intangibles | 123.6m |
Other Non-Current Assets | 100.3m |
Current Liabilities | 1.5B |
Accounts Payable | 447m |
Other Current Liabilities | 1B |
Non-Current Liabilities | 40.9m |
Other Non-Current Liabilities | 40.9m |
Balance Sheet
Ascentech KK
Jan-2015 | Jan-2016 | Jan-2017 | Jan-2018 | Jan-2019 | Jan-2020 | Jan-2021 | Jan-2022 | Jan-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
155
|
397
|
603
|
775
|
842
|
1 249
|
1 712
|
1 418
|
1 549
|
2 237
|
|
Cash Equivalents |
155
|
397
|
603
|
775
|
842
|
1 249
|
1 712
|
1 418
|
1 549
|
2 237
|
|
Total Receivables |
506
|
257
|
356
|
958
|
799
|
629
|
1 094
|
1 005
|
1 028
|
789
|
|
Accounts Receivables |
506
|
253
|
356
|
958
|
799
|
629
|
1 094
|
1 005
|
1 028
|
789
|
|
Other Receivables |
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
150
|
34
|
155
|
199
|
286
|
437
|
183
|
396
|
534
|
438
|
|
Other Current Assets |
10
|
49
|
83
|
87
|
121
|
216
|
153
|
283
|
165
|
451
|
|
Total Current Assets |
837
|
737
|
1 197
|
2 019
|
2 048
|
2 530
|
3 143
|
3 101
|
3 276
|
3 915
|
|
PP&E Net |
19
|
17
|
28
|
71
|
66
|
62
|
58
|
50
|
59
|
61
|
|
PP&E Gross |
19
|
17
|
28
|
71
|
66
|
62
|
58
|
50
|
59
|
61
|
|
Accumulated Depreciation |
0
|
30
|
41
|
58
|
81
|
101
|
121
|
141
|
162
|
188
|
|
Intangible Assets |
4
|
2
|
2
|
1
|
5
|
14
|
47
|
78
|
111
|
124
|
|
Goodwill |
0
|
9
|
6
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
10
|
0
|
|
Long-Term Investments |
0
|
1
|
1
|
1
|
0
|
49
|
147
|
207
|
327
|
422
|
|
Other Long-Term Assets |
31
|
49
|
41
|
88
|
89
|
103
|
107
|
131
|
115
|
100
|
|
Other Assets |
0
|
9
|
6
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
905
N/A
|
815
-10%
|
1 274
+56%
|
2 184
+71%
|
2 219
+2%
|
2 768
+25%
|
3 511
+27%
|
3 577
+2%
|
3 897
+9%
|
4 622
+19%
|
|
Liabilities | |||||||||||
Accounts Payable |
170
|
128
|
315
|
762
|
452
|
421
|
494
|
299
|
344
|
447
|
|
Accrued Liabilities |
0
|
0
|
34
|
33
|
11
|
34
|
73
|
1
|
1
|
0
|
|
Short-Term Debt |
70
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
59
|
113
|
213
|
183
|
312
|
579
|
813
|
895
|
882
|
1 013
|
|
Total Current Liabilities |
340
|
248
|
562
|
978
|
775
|
1 033
|
1 381
|
1 195
|
1 227
|
1 460
|
|
Long-Term Debt |
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Deferred Income Tax |
0
|
5
|
5
|
6
|
0
|
0
|
0
|
0
|
0
|
10
|
|
Other Liabilities |
30
|
35
|
35
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
|
Total Liabilities |
381
N/A
|
287
-25%
|
602
+110%
|
1 014
+68%
|
806
-21%
|
1 064
+32%
|
1 412
+33%
|
1 225
-13%
|
1 258
+3%
|
1 501
+19%
|
|
Equity | |||||||||||
Common Stock |
65
|
65
|
71
|
227
|
229
|
234
|
234
|
236
|
236
|
236
|
|
Retained Earnings |
367
|
364
|
504
|
692
|
931
|
1 210
|
1 585
|
2 034
|
2 379
|
2 767
|
|
Additional Paid In Capital |
92
|
92
|
98
|
254
|
256
|
261
|
261
|
263
|
250
|
246
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
20
|
10
|
24
|
60
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
193
|
247
|
238
|
|
Other Equity |
0
|
6
|
2
|
4
|
3
|
0
|
0
|
1
|
3
|
49
|
|
Total Equity |
524
N/A
|
528
+1%
|
672
+27%
|
1 169
+74%
|
1 413
+21%
|
1 704
+21%
|
2 100
+23%
|
2 351
+12%
|
2 639
+12%
|
3 121
+18%
|
|
Total Liabilities & Equity |
905
N/A
|
815
-10%
|
1 274
+56%
|
2 184
+71%
|
2 219
+2%
|
2 768
+25%
|
3 511
+27%
|
3 577
+2%
|
3 897
+9%
|
4 622
+19%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
5
|
11
|
11
|
13
|
13
|
14
|
14
|
13
|
13
|
13
|