Headwaters Co Ltd
TSE:4011
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Headwaters Co Ltd
TSE:4011
|
JP |
Balance Sheet
Balance Sheet Decomposition
Headwaters Co Ltd
Headwaters Co Ltd
Balance Sheet
Headwaters Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
212
|
403
|
753
|
766
|
819
|
898
|
843
|
625
|
|
| Cash Equivalents |
212
|
403
|
753
|
766
|
819
|
898
|
843
|
625
|
|
| Total Receivables |
244
|
124
|
125
|
135
|
266
|
292
|
563
|
828
|
|
| Accounts Receivables |
244
|
124
|
125
|
135
|
266
|
292
|
563
|
828
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
5
|
5
|
7
|
16
|
10
|
16
|
4
|
17
|
|
| Other Current Assets |
8
|
12
|
11
|
11
|
9
|
20
|
50
|
110
|
|
| Total Current Assets |
469
|
544
|
896
|
928
|
1 103
|
1 226
|
1 460
|
1 581
|
|
| PP&E Net |
4
|
12
|
12
|
9
|
26
|
31
|
40
|
42
|
|
| PP&E Gross |
4
|
12
|
12
|
9
|
26
|
31
|
40
|
42
|
|
| Accumulated Depreciation |
10
|
11
|
15
|
19
|
17
|
26
|
39
|
61
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
17
|
14
|
10
|
7
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
155
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
95
|
1 938
|
|
| Other Long-Term Assets |
6
|
5
|
29
|
36
|
23
|
24
|
195
|
127
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
155
|
|
| Total Assets |
479
N/A
|
561
+17%
|
937
+67%
|
973
+4%
|
1 169
+20%
|
1 294
+11%
|
1 800
+39%
|
3 850
+114%
|
|
| Liabilities | |||||||||
| Accounts Payable |
83
|
51
|
79
|
77
|
154
|
145
|
164
|
216
|
|
| Accrued Liabilities |
48
|
52
|
58
|
54
|
70
|
122
|
196
|
283
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 900
|
|
| Current Portion of Long-Term Debt |
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
29
|
48
|
43
|
42
|
70
|
66
|
168
|
95
|
|
| Total Current Liabilities |
170
|
161
|
180
|
173
|
294
|
332
|
528
|
2 494
|
|
| Long-Term Debt |
27
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
3
|
6
|
24
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Total Liabilities |
197
N/A
|
178
-10%
|
180
+1%
|
173
-4%
|
294
+70%
|
336
+14%
|
533
+59%
|
2 520
+373%
|
|
| Equity | |||||||||
| Common Stock |
244
|
244
|
354
|
363
|
363
|
369
|
378
|
390
|
|
| Retained Earnings |
195
|
95
|
58
|
85
|
160
|
231
|
504
|
561
|
|
| Additional Paid In Capital |
234
|
234
|
344
|
353
|
353
|
359
|
368
|
380
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
16
|
3
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
|
| Total Equity |
282
N/A
|
383
+35%
|
757
+98%
|
800
+6%
|
875
+9%
|
958
+9%
|
1 267
+32%
|
1 330
+5%
|
|
| Total Liabilities & Equity |
479
N/A
|
561
+17%
|
937
+67%
|
973
+4%
|
1 169
+20%
|
1 294
+11%
|
1 800
+39%
|
3 850
+114%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
|