Park24 Co Ltd
TSE:4666
Balance Sheet
Balance Sheet Decomposition
Park24 Co Ltd
Current Assets | 128.5B |
Cash & Short-Term Investments | 70.8B |
Receivables | 21.2B |
Other Current Assets | 36.5B |
Non-Current Assets | 175.1B |
PP&E | 122.7B |
Intangibles | 31.6B |
Other Non-Current Assets | 20.8B |
Current Liabilities | 95B |
Accrued Liabilities | 1.3B |
Short-Term Debt | 3.2B |
Other Current Liabilities | 90.5B |
Non-Current Liabilities | 145.8B |
Long-Term Debt | 129.7B |
Other Non-Current Liabilities | 16.1B |
Balance Sheet
Park24 Co Ltd
Oct-2014 | Oct-2015 | Oct-2016 | Oct-2017 | Oct-2018 | Oct-2019 | Oct-2020 | Oct-2021 | Oct-2022 | Oct-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
15 709
|
20 079
|
19 477
|
18 152
|
30 081
|
24 881
|
55 536
|
92 044
|
85 781
|
73 957
|
|
Cash Equivalents |
15 709
|
20 079
|
19 477
|
18 152
|
30 081
|
24 881
|
55 536
|
92 044
|
85 781
|
73 957
|
|
Total Receivables |
7 239
|
8 422
|
8 741
|
15 043
|
15 366
|
17 977
|
15 449
|
17 363
|
19 645
|
22 879
|
|
Accounts Receivables |
7 239
|
8 422
|
8 741
|
15 043
|
15 366
|
17 977
|
15 449
|
17 363
|
19 645
|
22 779
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
|
Inventory |
767
|
889
|
1 012
|
1 468
|
1 592
|
1 590
|
2 643
|
1 997
|
2 497
|
2 044
|
|
Other Current Assets |
11 433
|
11 538
|
12 792
|
24 434
|
25 272
|
30 163
|
27 632
|
27 779
|
29 891
|
34 455
|
|
Total Current Assets |
35 148
|
40 928
|
42 022
|
59 097
|
72 311
|
74 611
|
101 260
|
139 183
|
137 814
|
133 335
|
|
PP&E Net |
82 505
|
86 651
|
91 573
|
114 350
|
127 616
|
142 615
|
143 352
|
127 827
|
117 658
|
121 167
|
|
PP&E Gross |
82 505
|
86 651
|
91 573
|
114 350
|
127 616
|
142 615
|
143 352
|
127 827
|
117 658
|
121 167
|
|
Accumulated Depreciation |
52 777
|
60 170
|
69 014
|
109 857
|
121 985
|
123 775
|
153 284
|
170 176
|
187 333
|
188 044
|
|
Intangible Assets |
1 462
|
1 615
|
2 061
|
21 794
|
21 095
|
17 364
|
13 011
|
14 172
|
15 911
|
13 938
|
|
Goodwill |
693
|
540
|
386
|
45 429
|
42 331
|
37 377
|
16 792
|
17 005
|
18 147
|
18 117
|
|
Long-Term Investments |
2 275
|
2 409
|
2 479
|
2 787
|
1 905
|
1 866
|
1 199
|
598
|
531
|
0
|
|
Other Long-Term Assets |
13 210
|
13 319
|
14 418
|
16 395
|
17 913
|
19 264
|
20 161
|
20 843
|
17 565
|
21 600
|
|
Other Assets |
693
|
540
|
386
|
45 429
|
42 331
|
37 377
|
16 792
|
17 005
|
18 147
|
18 117
|
|
Total Assets |
135 293
N/A
|
145 462
+8%
|
152 939
+5%
|
259 852
+70%
|
283 171
+9%
|
293 097
+4%
|
295 775
+1%
|
319 628
+8%
|
307 626
-4%
|
308 157
+0%
|
|
Liabilities | |||||||||||
Accounts Payable |
617
|
543
|
562
|
713
|
518
|
819
|
478
|
560
|
650
|
0
|
|
Accrued Liabilities |
4 808
|
5 550
|
6 034
|
14 578
|
16 838
|
16 708
|
17 298
|
26 841
|
21 974
|
25 628
|
|
Short-Term Debt |
1 100
|
300
|
300
|
39 402
|
5 824
|
9 610
|
26 609
|
16 034
|
17 309
|
3 154
|
|
Current Portion of Long-Term Debt |
9 101
|
10 478
|
8 842
|
29 905
|
8 309
|
13 853
|
19 242
|
42 591
|
27 048
|
38 999
|
|
Other Current Liabilities |
16 648
|
16 348
|
17 619
|
29 445
|
32 418
|
30 232
|
26 801
|
31 884
|
33 706
|
36 141
|
|
Total Current Liabilities |
32 274
|
33 219
|
33 357
|
114 043
|
63 907
|
71 222
|
90 428
|
117 910
|
100 687
|
103 922
|
|
Long-Term Debt |
36 258
|
40 429
|
39 795
|
52 328
|
110 150
|
115 915
|
159 365
|
169 668
|
150 556
|
128 569
|
|
Deferred Income Tax |
0
|
0
|
0
|
3 348
|
3 338
|
2 393
|
1 525
|
1 618
|
1 658
|
1 709
|
|
Minority Interest |
0
|
0
|
0
|
392
|
275
|
220
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
6 571
|
5 932
|
6 517
|
11 329
|
10 929
|
12 776
|
13 311
|
14 000
|
14 683
|
15 541
|
|
Total Liabilities |
75 103
N/A
|
79 580
+6%
|
79 669
+0%
|
181 440
+128%
|
188 599
+4%
|
202 526
+7%
|
264 629
+31%
|
303 196
+15%
|
267 584
-12%
|
249 741
-7%
|
|
Equity | |||||||||||
Common Stock |
8 219
|
8 377
|
9 366
|
9 549
|
19 754
|
20 087
|
20 134
|
20 171
|
32 739
|
32 739
|
|
Retained Earnings |
43 241
|
48 533
|
54 341
|
58 197
|
61 731
|
63 167
|
2 323
|
9 435
|
6 988
|
10 542
|
|
Additional Paid In Capital |
9 972
|
10 130
|
11 119
|
11 302
|
15 341
|
15 674
|
15 721
|
15 758
|
28 326
|
28 326
|
|
Unrealized Security Profit/Loss |
955
|
922
|
965
|
911
|
942
|
912
|
954
|
905
|
915
|
917
|
|
Treasury Stock |
1
|
1
|
1
|
1
|
2
|
1 255
|
1 255
|
1 255
|
1 255
|
1 255
|
|
Other Equity |
286
|
235
|
590
|
276
|
1 310
|
6 190
|
4 823
|
7 902
|
11 865
|
11 019
|
|
Total Equity |
60 190
N/A
|
65 882
+9%
|
73 270
+11%
|
78 412
+7%
|
94 572
+21%
|
90 571
-4%
|
31 146
-66%
|
16 432
-47%
|
40 042
+144%
|
58 416
+46%
|
|
Total Liabilities & Equity |
135 293
N/A
|
145 462
+8%
|
152 939
+5%
|
259 852
+70%
|
283 171
+9%
|
293 097
+4%
|
295 775
+1%
|
319 628
+8%
|
307 626
-4%
|
308 157
+0%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
145
|
145
|
146
|
147
|
155
|
154
|
154
|
155
|
171
|
171
|