Toumei Co Ltd
TSE:4439
Balance Sheet
Balance Sheet Decomposition
Toumei Co Ltd
Toumei Co Ltd
Balance Sheet
Toumei Co Ltd
| Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | Aug-2024 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
1 706
|
1 871
|
3 390
|
3 836
|
2 985
|
1 609
|
4 413
|
6 643
|
7 884
|
|
| Cash Equivalents |
1 706
|
1 871
|
3 390
|
3 836
|
2 985
|
1 609
|
4 413
|
6 643
|
7 884
|
|
| Total Receivables |
2 312
|
2 576
|
2 783
|
3 049
|
3 724
|
6 064
|
4 842
|
5 208
|
5 664
|
|
| Accounts Receivables |
2 312
|
2 576
|
2 783
|
3 049
|
3 724
|
6 064
|
4 842
|
5 208
|
5 664
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
89
|
97
|
117
|
36
|
124
|
175
|
180
|
145
|
278
|
|
| Other Current Assets |
66
|
280
|
123
|
92
|
170
|
555
|
738
|
657
|
886
|
|
| Total Current Assets |
4 172
|
4 824
|
6 413
|
7 013
|
7 003
|
8 403
|
10 173
|
12 653
|
14 712
|
|
| PP&E Net |
255
|
370
|
343
|
328
|
330
|
213
|
218
|
230
|
249
|
|
| PP&E Gross |
255
|
370
|
343
|
328
|
330
|
213
|
218
|
230
|
249
|
|
| Accumulated Depreciation |
231
|
120
|
146
|
166
|
183
|
165
|
186
|
245
|
263
|
|
| Intangible Assets |
4
|
2
|
2
|
11
|
16
|
14
|
547
|
604
|
523
|
|
| Long-Term Investments |
82
|
35
|
30
|
18
|
24
|
26
|
30
|
24
|
23
|
|
| Other Long-Term Assets |
136
|
258
|
332
|
278
|
419
|
700
|
565
|
662
|
1 077
|
|
| Total Assets |
4 649
N/A
|
5 488
+18%
|
7 119
+30%
|
7 648
+7%
|
7 791
+2%
|
9 356
+20%
|
11 533
+23%
|
14 173
+23%
|
16 584
+17%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
885
|
1 057
|
1 140
|
1 125
|
1 439
|
1 594
|
1 916
|
2 950
|
3 179
|
|
| Accrued Liabilities |
35
|
42
|
49
|
46
|
57
|
59
|
67
|
77
|
87
|
|
| Short-Term Debt |
200
|
200
|
100
|
100
|
100
|
1 200
|
1 400
|
1 200
|
1 200
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
400
|
800
|
0
|
0
|
200
|
511
|
311
|
|
| Other Current Liabilities |
401
|
455
|
680
|
552
|
457
|
572
|
1 110
|
1 388
|
1 869
|
|
| Total Current Liabilities |
1 521
|
1 754
|
2 369
|
2 624
|
2 052
|
3 424
|
4 693
|
6 126
|
6 645
|
|
| Long-Term Debt |
1 200
|
1 200
|
800
|
300
|
800
|
800
|
600
|
322
|
11
|
|
| Deferred Income Tax |
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
31
|
53
|
54
|
54
|
56
|
56
|
63
|
86
|
130
|
|
| Total Liabilities |
2 759
N/A
|
3 007
+9%
|
3 223
+7%
|
2 978
-8%
|
2 909
-2%
|
4 280
+47%
|
5 356
+25%
|
6 533
+22%
|
6 786
+4%
|
|
| Equity | ||||||||||
| Common Stock |
66
|
66
|
520
|
605
|
608
|
610
|
625
|
629
|
641
|
|
| Retained Earnings |
1 757
|
2 335
|
2 845
|
3 457
|
3 661
|
3 851
|
4 917
|
6 375
|
8 511
|
|
| Additional Paid In Capital |
56
|
56
|
510
|
595
|
598
|
598
|
615
|
619
|
631
|
|
| Unrealized Security Profit/Loss |
12
|
24
|
21
|
12
|
16
|
18
|
21
|
16
|
15
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 890
N/A
|
2 480
+31%
|
3 896
+57%
|
4 669
+20%
|
4 882
+5%
|
5 076
+4%
|
6 177
+22%
|
7 639
+24%
|
9 798
+28%
|
|
| Total Liabilities & Equity |
4 649
N/A
|
5 488
+18%
|
7 119
+30%
|
7 648
+7%
|
7 791
+2%
|
9 356
+20%
|
11 533
+23%
|
14 173
+23%
|
16 584
+17%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
29
|
29
|
29
|
29
|
29
|
29
|
30
|
30
|
30
|
|