Toumei Co Ltd
TSE:4439
Balance Sheet
Balance Sheet Decomposition
Toumei Co Ltd
Current Assets | 9.9B |
Cash & Short-Term Investments | 5.4B |
Receivables | 3.8B |
Other Current Assets | 654.4m |
Non-Current Assets | 1.5B |
Long-Term Investments | 21.8m |
PP&E | 217.3m |
Intangibles | 682.3m |
Other Non-Current Assets | 592.7m |
Current Liabilities | 4B |
Accounts Payable | 1.9B |
Accrued Liabilities | 83.7m |
Short-Term Debt | 800m |
Other Current Liabilities | 1.2B |
Non-Current Liabilities | 671.4m |
Long-Term Debt | 600m |
Other Non-Current Liabilities | 71.4m |
Balance Sheet
Toumei Co Ltd
Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | ||
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Cash & Cash Equivalents |
1 706
|
1 871
|
3 390
|
3 836
|
2 985
|
1 609
|
4 413
|
|
Cash Equivalents |
1 706
|
1 871
|
3 390
|
3 836
|
2 985
|
1 609
|
4 413
|
|
Total Receivables |
2 312
|
2 576
|
2 783
|
3 049
|
3 724
|
6 064
|
4 842
|
|
Accounts Receivables |
2 312
|
2 576
|
2 783
|
3 049
|
3 724
|
6 064
|
4 842
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
89
|
97
|
117
|
36
|
124
|
175
|
180
|
|
Other Current Assets |
66
|
280
|
123
|
92
|
170
|
555
|
738
|
|
Total Current Assets |
4 172
|
4 824
|
6 413
|
7 013
|
7 003
|
8 403
|
10 173
|
|
PP&E Net |
255
|
370
|
343
|
328
|
330
|
213
|
218
|
|
PP&E Gross |
255
|
370
|
343
|
328
|
330
|
213
|
218
|
|
Accumulated Depreciation |
231
|
120
|
146
|
166
|
183
|
165
|
186
|
|
Intangible Assets |
4
|
2
|
2
|
11
|
16
|
14
|
547
|
|
Long-Term Investments |
82
|
35
|
30
|
18
|
24
|
26
|
30
|
|
Other Long-Term Assets |
136
|
258
|
332
|
278
|
419
|
700
|
565
|
|
Total Assets |
4 649
N/A
|
5 488
+18%
|
7 119
+30%
|
7 648
+7%
|
7 791
+2%
|
9 356
+20%
|
11 533
+23%
|
|
Liabilities | ||||||||
Accounts Payable |
885
|
1 057
|
1 140
|
1 125
|
1 439
|
1 594
|
1 916
|
|
Accrued Liabilities |
35
|
42
|
49
|
46
|
57
|
59
|
67
|
|
Short-Term Debt |
200
|
200
|
100
|
100
|
100
|
1 200
|
1 400
|
|
Current Portion of Long-Term Debt |
0
|
0
|
400
|
800
|
0
|
0
|
200
|
|
Other Current Liabilities |
401
|
455
|
680
|
552
|
457
|
572
|
1 110
|
|
Total Current Liabilities |
1 521
|
1 754
|
2 369
|
2 624
|
2 052
|
3 424
|
4 693
|
|
Long-Term Debt |
1 200
|
1 200
|
800
|
300
|
800
|
800
|
600
|
|
Deferred Income Tax |
7
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
31
|
53
|
54
|
54
|
56
|
56
|
63
|
|
Total Liabilities |
2 759
N/A
|
3 007
+9%
|
3 223
+7%
|
2 978
-8%
|
2 909
-2%
|
4 280
+47%
|
5 356
+25%
|
|
Equity | ||||||||
Common Stock |
66
|
66
|
520
|
605
|
608
|
610
|
625
|
|
Retained Earnings |
1 757
|
2 335
|
2 845
|
3 457
|
3 661
|
3 851
|
4 917
|
|
Additional Paid In Capital |
56
|
56
|
510
|
595
|
598
|
598
|
615
|
|
Unrealized Security Profit/Loss |
12
|
24
|
21
|
12
|
16
|
18
|
21
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Other Equity |
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%
|
|
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%
|
|
Shares Outstanding | ||||||||
Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
7
|