GMO Pepabo Inc
TSE:3633
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
GMO Pepabo Inc
TSE:3633
|
JP |
|
J
|
Jintuo Technology Co Ltd
SSE:603211
|
CN |
Balance Sheet
Balance Sheet Decomposition
GMO Pepabo Inc
GMO Pepabo Inc
Balance Sheet
GMO Pepabo Inc
| 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 |
203
|
380
|
413
|
865
|
1 284
|
1 699
|
1 630
|
1 786
|
1 912
|
1 529
|
2 108
|
1 157
|
1 524
|
1 591
|
1 802
|
1 754
|
2 472
|
2 371
|
2 559
|
2 760
|
2 817
|
2 203
|
|
| Cash Equivalents |
203
|
380
|
413
|
865
|
1 284
|
1 699
|
1 630
|
1 786
|
1 912
|
1 529
|
2 108
|
1 157
|
1 524
|
1 591
|
1 802
|
1 754
|
2 472
|
2 371
|
2 559
|
2 760
|
2 817
|
2 203
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
700
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
56
|
107
|
165
|
231
|
261
|
324
|
386
|
437
|
515
|
560
|
530
|
1 136
|
1 451
|
1 732
|
1 879
|
2 026
|
2 487
|
3 055
|
4 249
|
2 671
|
2 809
|
2 193
|
|
| Accounts Receivables |
56
|
107
|
165
|
231
|
261
|
324
|
386
|
437
|
515
|
560
|
530
|
1 136
|
1 451
|
1 732
|
1 879
|
2 026
|
2 487
|
2 591
|
2 315
|
1 051
|
1 288
|
2 158
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
464
|
1 935
|
1 620
|
1 521
|
35
|
|
| Inventory |
0
|
0
|
0
|
0
|
3
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
9
|
4
|
9
|
15
|
8
|
6
|
2
|
|
| Other Current Assets |
16
|
32
|
229
|
39
|
40
|
52
|
72
|
191
|
180
|
160
|
163
|
781
|
809
|
1 033
|
1 165
|
1 128
|
1 686
|
1 509
|
2 488
|
3 129
|
3 621
|
5 049
|
|
| Total Current Assets |
276
|
519
|
807
|
1 135
|
1 587
|
2 078
|
2 090
|
2 416
|
2 607
|
2 249
|
3 501
|
3 074
|
3 785
|
4 358
|
4 853
|
4 916
|
6 649
|
6 944
|
9 311
|
8 569
|
9 253
|
9 447
|
|
| PP&E Net |
6
|
11
|
11
|
27
|
36
|
70
|
147
|
152
|
158
|
158
|
186
|
332
|
309
|
298
|
266
|
264
|
321
|
427
|
652
|
843
|
775
|
590
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
298
|
266
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
485
|
575
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
4
|
29
|
61
|
78
|
69
|
82
|
95
|
115
|
187
|
247
|
234
|
200
|
202
|
245
|
285
|
403
|
477
|
553
|
734
|
675
|
580
|
478
|
|
| Goodwill |
0
|
8
|
6
|
4
|
2
|
0
|
0
|
0
|
3
|
6
|
1
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
116
|
262
|
291
|
961
|
345
|
391
|
372
|
375
|
536
|
682
|
673
|
860
|
643
|
631
|
665
|
620
|
|
| Other Long-Term Assets |
14
|
23
|
17
|
31
|
40
|
40
|
57
|
56
|
131
|
170
|
148
|
66
|
87
|
85
|
87
|
106
|
91
|
86
|
95
|
156
|
147
|
185
|
|
| Other Assets |
0
|
8
|
6
|
4
|
2
|
0
|
0
|
0
|
3
|
6
|
1
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
299
N/A
|
591
+97%
|
902
+53%
|
1 274
+41%
|
1 734
+36%
|
2 270
+31%
|
2 505
+10%
|
3 001
+20%
|
3 376
+12%
|
3 792
+12%
|
4 415
+16%
|
4 063
-8%
|
4 770
+17%
|
5 377
+13%
|
6 078
+13%
|
6 372
+5%
|
8 212
+29%
|
8 870
+8%
|
11 436
+29%
|
10 875
-5%
|
11 419
+5%
|
11 320
-1%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
18
|
12
|
35
|
46
|
53
|
61
|
78
|
49
|
53
|
72
|
110
|
138
|
132
|
122
|
148
|
177
|
255
|
272
|
249
|
258
|
265
|
317
|
|
| Accrued Liabilities |
17
|
42
|
54
|
76
|
81
|
98
|
92
|
114
|
108
|
124
|
118
|
134
|
139
|
248
|
353
|
75
|
95
|
23
|
59
|
71
|
139
|
103
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 200
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
90
|
357
|
373
|
362
|
|
| Other Current Liabilities |
118
|
317
|
476
|
681
|
892
|
1 168
|
1 184
|
1 436
|
1 586
|
1 689
|
2 063
|
2 766
|
3 261
|
3 730
|
3 794
|
4 323
|
5 290
|
5 361
|
6 840
|
7 227
|
7 393
|
7 219
|
|
| Total Current Liabilities |
152
|
371
|
565
|
803
|
1 026
|
1 326
|
1 354
|
1 599
|
1 747
|
1 885
|
2 291
|
3 038
|
3 532
|
4 100
|
4 294
|
4 575
|
5 640
|
5 694
|
8 439
|
7 914
|
8 170
|
8 001
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
134
|
281
|
1 120
|
817
|
495
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
27
|
27
|
50
|
0
|
0
|
62
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
13
|
13
|
16
|
8
|
26
|
27
|
27
|
27
|
27
|
27
|
27
|
30
|
43
|
26
|
|
| Total Liabilities |
152
N/A
|
371
+144%
|
565
+52%
|
803
+42%
|
1 026
+28%
|
1 326
+29%
|
1 354
+2%
|
1 611
+19%
|
1 760
+9%
|
1 898
+8%
|
2 307
+22%
|
3 050
+32%
|
3 585
+18%
|
4 154
+16%
|
4 371
+5%
|
4 602
+5%
|
5 667
+23%
|
5 940
+5%
|
8 747
+47%
|
9 064
+4%
|
9 030
0%
|
8 521
-6%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
75
|
75
|
75
|
75
|
118
|
119
|
121
|
121
|
121
|
142
|
160
|
160
|
160
|
160
|
160
|
160
|
262
|
262
|
262
|
262
|
262
|
262
|
|
| Retained Earnings |
8
|
81
|
198
|
332
|
481
|
715
|
920
|
1 159
|
1 383
|
1 612
|
1 841
|
894
|
1 081
|
1 118
|
1 516
|
1 773
|
2 243
|
2 517
|
2 501
|
1 608
|
2 200
|
2 775
|
|
| Additional Paid In Capital |
65
|
65
|
65
|
65
|
108
|
109
|
111
|
111
|
111
|
132
|
150
|
150
|
150
|
150
|
156
|
160
|
270
|
254
|
257
|
257
|
257
|
257
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
9
|
65
|
64
|
50
|
50
|
119
|
133
|
164
|
230
|
63
|
78
|
64
|
78
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
107
|
255
|
255
|
255
|
243
|
456
|
395
|
334
|
394
|
394
|
394
|
574
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
147
N/A
|
220
+50%
|
337
+53%
|
471
+40%
|
708
+50%
|
944
+33%
|
1 151
+22%
|
1 390
+21%
|
1 616
+16%
|
1 894
+17%
|
2 108
+11%
|
1 012
-52%
|
1 185
+17%
|
1 223
+3%
|
1 707
+40%
|
1 770
+4%
|
2 544
+44%
|
2 930
+15%
|
2 689
-8%
|
1 811
-33%
|
2 389
+32%
|
2 799
+17%
|
|
| Total Liabilities & Equity |
299
N/A
|
591
+97%
|
902
+53%
|
1 274
+41%
|
1 734
+36%
|
2 270
+31%
|
2 505
+10%
|
3 001
+20%
|
3 376
+12%
|
3 792
+12%
|
4 415
+16%
|
4 063
-8%
|
4 770
+17%
|
5 377
+13%
|
6 078
+13%
|
6 372
+5%
|
8 212
+29%
|
8 870
+8%
|
11 436
+29%
|
10 875
-5%
|
11 419
+5%
|
11 320
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|