freee KK
TSE:4478
Balance Sheet
Balance Sheet Decomposition
freee KK
Current Assets | 37.4B |
Cash & Short-Term Investments | 30.9B |
Receivables | 2.3B |
Other Current Assets | 4.2B |
Non-Current Assets | 1.6B |
Long-Term Investments | 418m |
Other Non-Current Assets | 1.2B |
Current Liabilities | 16.9B |
Accrued Liabilities | 2.8B |
Short-Term Debt | 3.2B |
Other Current Liabilities | 10.9B |
Non-Current Liabilities | 1.6B |
Other Non-Current Liabilities | 1.6B |
Balance Sheet
freee KK
Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|
Assets | |||||||
Cash & Cash Equivalents |
1 634
|
5 853
|
15 636
|
47 643
|
42 547
|
36 406
|
|
Cash Equivalents |
1 634
|
5 853
|
15 636
|
47 643
|
42 547
|
36 406
|
|
Total Receivables |
429
|
619
|
750
|
1 303
|
1 676
|
2 235
|
|
Accounts Receivables |
429
|
619
|
750
|
1 303
|
1 676
|
2 235
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
111
|
144
|
201
|
442
|
1 495
|
2 569
|
|
Total Current Assets |
2 173
|
6 616
|
16 588
|
49 388
|
45 718
|
41 210
|
|
PP&E Net |
27
|
140
|
274
|
269
|
0
|
0
|
|
PP&E Gross |
27
|
140
|
274
|
269
|
0
|
0
|
|
Accumulated Depreciation |
115
|
132
|
192
|
282
|
394
|
395
|
|
Intangible Assets |
0
|
377
|
771
|
1 147
|
0
|
0
|
|
Goodwill |
0
|
0
|
0
|
3 886
|
0
|
0
|
|
Long-Term Investments |
0
|
30
|
1
|
340
|
519
|
530
|
|
Other Long-Term Assets |
216
|
217
|
265
|
257
|
1 176
|
1 047
|
|
Other Assets |
0
|
0
|
0
|
3 886
|
0
|
0
|
|
Total Assets |
2 416
N/A
|
7 381
+206%
|
17 898
+142%
|
55 286
+209%
|
47 413
-14%
|
42 787
-10%
|
|
Liabilities | |||||||
Accrued Liabilities |
356
|
488
|
593
|
893
|
1 422
|
2 668
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
550
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
63
|
0
|
0
|
|
Other Current Liabilities |
1 368
|
2 383
|
3 451
|
6 750
|
8 795
|
11 386
|
|
Total Current Liabilities |
1 723
|
2 871
|
4 044
|
7 705
|
10 766
|
14 054
|
|
Long-Term Debt |
0
|
0
|
0
|
229
|
26
|
0
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
1 001
|
|
Other Liabilities |
0
|
0
|
0
|
480
|
192
|
1 674
|
|
Total Liabilities |
1 723
N/A
|
2 871
+67%
|
4 044
+41%
|
8 415
+108%
|
10 984
+31%
|
16 729
+52%
|
|
Equity | |||||||
Common Stock |
100
|
100
|
6 215
|
24 151
|
24 724
|
25 641
|
|
Retained Earnings |
8 913
|
11 596
|
14 482
|
17 335
|
28 935
|
41 278
|
|
Additional Paid In Capital |
9 506
|
16 006
|
22 121
|
40 057
|
40 630
|
41 556
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
2
|
4
|
105
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
0
|
0
|
0
|
0
|
5
|
34
|
|
Total Equity |
693
N/A
|
4 510
+551%
|
13 855
+207%
|
46 872
+238%
|
36 429
-22%
|
26 058
-28%
|
|
Total Liabilities & Equity |
2 416
N/A
|
7 381
+206%
|
17 898
+142%
|
55 286
+209%
|
47 413
-14%
|
42 787
-10%
|
|
Shares Outstanding | |||||||
Common Shares Outstanding |
37
|
41
|
48
|
55
|
57
|
58
|