CNS Co Ltd
TSE:4076
Balance Sheet
Balance Sheet Decomposition
CNS Co Ltd
CNS Co Ltd
Balance Sheet
CNS Co Ltd
| May-2019 | May-2020 | May-2021 | May-2022 | May-2023 | May-2024 | May-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
996
|
1 563
|
1 877
|
3 010
|
3 163
|
3 574
|
3 667
|
|
| Cash Equivalents |
996
|
1 563
|
1 877
|
3 010
|
3 163
|
3 574
|
3 667
|
|
| Total Receivables |
713
|
461
|
691
|
571
|
734
|
702
|
770
|
|
| Accounts Receivables |
551
|
457
|
676
|
565
|
731
|
697
|
768
|
|
| Other Receivables |
162
|
4
|
15
|
5
|
3
|
5
|
2
|
|
| Inventory |
27
|
1
|
1
|
5
|
15
|
4
|
15
|
|
| Other Current Assets |
54
|
44
|
42
|
45
|
39
|
69
|
54
|
|
| Total Current Assets |
1 790
|
2 069
|
2 612
|
3 629
|
3 951
|
4 349
|
4 506
|
|
| PP&E Net |
50
|
55
|
74
|
71
|
72
|
65
|
50
|
|
| PP&E Gross |
50
|
55
|
74
|
71
|
72
|
65
|
50
|
|
| Accumulated Depreciation |
130
|
112
|
86
|
101
|
94
|
111
|
136
|
|
| Intangible Assets |
21
|
17
|
32
|
36
|
80
|
49
|
39
|
|
| Note Receivable |
5
|
2
|
1
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
6
|
6
|
6
|
5
|
5
|
5
|
5
|
|
| Other Long-Term Assets |
552
|
655
|
414
|
411
|
440
|
465
|
660
|
|
| Total Assets |
2 423
N/A
|
2 803
+16%
|
3 139
+12%
|
4 152
+32%
|
4 547
+10%
|
4 934
+8%
|
5 260
+7%
|
|
| Liabilities | ||||||||
| Accounts Payable |
330
|
333
|
422
|
294
|
377
|
352
|
399
|
|
| Accrued Liabilities |
14
|
66
|
46
|
57
|
57
|
69
|
75
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
101
|
1
|
1
|
1
|
3
|
3
|
3
|
|
| Other Current Liabilities |
172
|
316
|
296
|
372
|
358
|
411
|
385
|
|
| Total Current Liabilities |
618
|
717
|
765
|
724
|
795
|
834
|
862
|
|
| Long-Term Debt |
8
|
7
|
6
|
4
|
11
|
8
|
5
|
|
| Other Liabilities |
352
|
359
|
374
|
385
|
400
|
420
|
433
|
|
| Total Liabilities |
979
N/A
|
1 083
+11%
|
1 145
+6%
|
1 113
-3%
|
1 206
+8%
|
1 262
+5%
|
1 300
+3%
|
|
| Equity | ||||||||
| Common Stock |
124
|
124
|
124
|
479
|
479
|
479
|
479
|
|
| Retained Earnings |
1 242
|
1 517
|
1 791
|
2 125
|
2 428
|
2 758
|
3 046
|
|
| Additional Paid In Capital |
80
|
80
|
80
|
435
|
435
|
435
|
435
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 445
N/A
|
1 720
+19%
|
1 994
+16%
|
3 039
+52%
|
3 341
+10%
|
3 672
+10%
|
3 959
+8%
|
|
| Total Liabilities & Equity |
2 423
N/A
|
2 803
+16%
|
3 139
+12%
|
4 152
+32%
|
4 547
+10%
|
4 934
+8%
|
5 260
+7%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|