TerraSky Co Ltd
TSE:3915
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
TerraSky Co Ltd
TSE:3915
|
JP |
|
Satyamitra Kemas Lestari Tbk PT
IDX:SMKL
|
ID |
|
Applied BioCode Corp
TWSE:6598
|
TW |
Balance Sheet
Balance Sheet Decomposition
TerraSky Co Ltd
TerraSky Co Ltd
Balance Sheet
TerraSky Co Ltd
| Feb-2013 | Feb-2014 | Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | Feb-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||
| Cash & Cash Equivalents |
178
|
193
|
450
|
693
|
815
|
1 089
|
1 901
|
3 403
|
6 095
|
5 672
|
5 894
|
5 616
|
6 512
|
|
| Cash Equivalents |
178
|
193
|
450
|
693
|
815
|
1 089
|
1 901
|
3 403
|
6 095
|
5 672
|
5 894
|
5 616
|
6 512
|
|
| Total Receivables |
107
|
198
|
309
|
515
|
707
|
972
|
1 166
|
1 614
|
1 921
|
2 288
|
2 896
|
3 488
|
4 495
|
|
| Accounts Receivables |
107
|
198
|
309
|
515
|
707
|
972
|
1 166
|
1 614
|
1 921
|
2 288
|
2 896
|
3 488
|
4 495
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
14
|
10
|
32
|
35
|
56
|
64
|
98
|
89
|
86
|
61
|
0
|
0
|
0
|
|
| Other Current Assets |
23
|
26
|
37
|
92
|
195
|
195
|
416
|
565
|
744
|
1 318
|
1 244
|
1 538
|
1 838
|
|
| Total Current Assets |
321
|
426
|
828
|
1 335
|
1 773
|
2 321
|
3 581
|
5 670
|
8 846
|
9 340
|
10 034
|
10 642
|
12 845
|
|
| PP&E Net |
12
|
9
|
11
|
35
|
38
|
96
|
387
|
375
|
388
|
340
|
332
|
309
|
400
|
|
| PP&E Gross |
12
|
9
|
11
|
35
|
38
|
96
|
387
|
375
|
388
|
340
|
332
|
309
|
400
|
|
| Accumulated Depreciation |
8
|
12
|
12
|
16
|
30
|
56
|
88
|
158
|
211
|
295
|
329
|
390
|
446
|
|
| Intangible Assets |
85
|
72
|
67
|
152
|
321
|
452
|
436
|
542
|
575
|
580
|
566
|
887
|
1 239
|
|
| Goodwill |
0
|
0
|
0
|
0
|
74
|
52
|
45
|
202
|
170
|
130
|
72
|
39
|
8
|
|
| Long-Term Investments |
0
|
67
|
66
|
80
|
154
|
346
|
661
|
8 092
|
5 021
|
2 895
|
3 972
|
5 949
|
4 269
|
|
| Other Long-Term Assets |
47
|
46
|
125
|
159
|
193
|
551
|
520
|
564
|
563
|
549
|
546
|
621
|
709
|
|
| Other Assets |
0
|
0
|
0
|
0
|
74
|
52
|
45
|
202
|
170
|
130
|
72
|
39
|
8
|
|
| Total Assets |
465
N/A
|
621
+34%
|
1 097
+77%
|
1 761
+61%
|
2 553
+45%
|
3 818
+50%
|
5 630
+47%
|
15 446
+174%
|
15 562
+1%
|
13 834
-11%
|
15 523
+12%
|
18 447
+19%
|
19 470
+6%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
29
|
21
|
66
|
129
|
144
|
226
|
291
|
468
|
498
|
758
|
1 012
|
1 244
|
1 594
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
100
|
200
|
200
|
0
|
0
|
0
|
300
|
400
|
400
|
200
|
200
|
200
|
|
| Current Portion of Long-Term Debt |
24
|
22
|
22
|
0
|
178
|
338
|
345
|
538
|
169
|
108
|
61
|
23
|
4
|
|
| Other Current Liabilities |
94
|
134
|
287
|
439
|
442
|
609
|
778
|
1 891
|
2 496
|
1 871
|
2 373
|
2 956
|
3 927
|
|
| Total Current Liabilities |
147
|
277
|
619
|
768
|
764
|
1 174
|
1 415
|
3 197
|
3 563
|
3 137
|
3 646
|
4 423
|
5 725
|
|
| Long-Term Debt |
62
|
39
|
6
|
0
|
546
|
970
|
781
|
249
|
115
|
91
|
29
|
6
|
2
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
8
|
24
|
2 314
|
1 357
|
755
|
902
|
1 452
|
894
|
|
| Minority Interest |
0
|
0
|
32
|
14
|
86
|
189
|
250
|
515
|
789
|
1 057
|
1 347
|
1 450
|
1 757
|
|
| Other Liabilities |
0
|
0
|
1
|
31
|
4
|
4
|
197
|
129
|
73
|
5
|
14
|
12
|
10
|
|
| Total Liabilities |
208
N/A
|
316
+52%
|
658
+108%
|
814
+24%
|
1 400
+72%
|
2 345
+67%
|
2 668
+14%
|
6 404
+140%
|
5 897
-8%
|
5 045
-14%
|
5 939
+18%
|
7 343
+24%
|
8 388
+14%
|
|
| Equity | ||||||||||||||
| Common Stock |
195
|
247
|
274
|
454
|
457
|
465
|
1 068
|
1 143
|
1 188
|
1 218
|
1 252
|
1 253
|
1 257
|
|
| Retained Earnings |
2
|
22
|
50
|
200
|
331
|
503
|
663
|
1 389
|
3 848
|
4 154
|
4 482
|
4 782
|
5 807
|
|
| Additional Paid In Capital |
55
|
108
|
134
|
314
|
373
|
468
|
1 138
|
1 109
|
1 389
|
1 660
|
1 710
|
1 711
|
1 898
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
44
|
93
|
5 386
|
3 227
|
1 742
|
2 125
|
3 343
|
2 116
|
|
| Treasury Stock |
0
|
35
|
33
|
33
|
24
|
20
|
14
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Other Equity |
5
|
7
|
13
|
12
|
15
|
14
|
15
|
15
|
14
|
16
|
16
|
16
|
6
|
|
| Total Equity |
257
N/A
|
305
+19%
|
439
+44%
|
948
+116%
|
1 152
+22%
|
1 473
+28%
|
2 963
+101%
|
9 041
+205%
|
9 665
+7%
|
8 789
-9%
|
9 585
+9%
|
11 104
+16%
|
11 082
0%
|
|
| Total Liabilities & Equity |
465
N/A
|
621
+34%
|
1 097
+77%
|
1 761
+61%
|
2 553
+45%
|
3 818
+50%
|
5 630
+47%
|
15 446
+174%
|
15 562
+1%
|
13 834
-11%
|
15 523
+12%
|
18 447
+19%
|
19 470
+6%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
8
|
9
|
9
|
11
|
11
|
11
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
|