Suncall Corp
TSE:5985
Balance Sheet
Balance Sheet Decomposition
Suncall Corp
Current Assets | 32.7B |
Cash & Short-Term Investments | 6.4B |
Receivables | 13.2B |
Other Current Assets | 13.2B |
Non-Current Assets | 34.5B |
Long-Term Investments | 8.5B |
PP&E | 23.5B |
Intangibles | 336m |
Other Non-Current Assets | 2.2B |
Current Liabilities | 25.2B |
Accounts Payable | 7.9B |
Accrued Liabilities | 326m |
Short-Term Debt | 11.5B |
Other Current Liabilities | 5.5B |
Non-Current Liabilities | 6B |
Long-Term Debt | 1.9B |
Other Non-Current Liabilities | 4B |
Balance Sheet
Suncall Corp
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
10 559
|
9 405
|
7 616
|
7 865
|
10 667
|
11 861
|
8 743
|
7 570
|
7 510
|
7 707
|
|
Cash Equivalents |
10 559
|
9 405
|
7 616
|
7 865
|
10 667
|
11 861
|
8 743
|
7 570
|
7 510
|
7 707
|
|
Total Receivables |
7 119
|
8 043
|
7 492
|
8 470
|
9 618
|
9 472
|
9 444
|
9 996
|
11 075
|
10 940
|
|
Accounts Receivables |
7 119
|
8 043
|
7 492
|
8 470
|
9 618
|
9 472
|
9 444
|
9 996
|
10 851
|
10 682
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
224
|
258
|
|
Inventory |
4 162
|
4 473
|
4 935
|
4 956
|
5 532
|
5 566
|
6 834
|
6 465
|
8 461
|
10 813
|
|
Other Current Assets |
625
|
1 071
|
904
|
1 110
|
508
|
553
|
776
|
1 176
|
1 282
|
1 989
|
|
Total Current Assets |
22 465
|
22 992
|
20 947
|
22 401
|
26 325
|
27 452
|
25 797
|
25 207
|
28 328
|
31 449
|
|
PP&E Net |
11 645
|
15 120
|
16 092
|
16 833
|
16 341
|
16 573
|
19 524
|
20 440
|
21 417
|
23 001
|
|
Intangible Assets |
194
|
229
|
332
|
351
|
382
|
464
|
430
|
392
|
396
|
344
|
|
Note Receivable |
1
|
111
|
0
|
112
|
106
|
111
|
77
|
69
|
54
|
75
|
|
Long-Term Investments |
4 860
|
6 145
|
4 818
|
4 908
|
5 016
|
4 697
|
4 098
|
5 277
|
5 371
|
6 761
|
|
Other Long-Term Assets |
526
|
306
|
746
|
691
|
1 087
|
1 184
|
995
|
1 990
|
2 366
|
2 105
|
|
Total Assets |
39 691
N/A
|
44 903
+13%
|
43 048
-4%
|
45 296
+5%
|
49 257
+9%
|
50 481
+2%
|
50 921
+1%
|
53 375
+5%
|
57 932
+9%
|
63 735
+10%
|
|
Liabilities | |||||||||||
Accounts Payable |
4 178
|
4 516
|
4 052
|
4 518
|
5 461
|
5 323
|
5 938
|
6 202
|
7 278
|
7 103
|
|
Accrued Liabilities |
368
|
393
|
394
|
398
|
410
|
439
|
411
|
410
|
437
|
433
|
|
Short-Term Debt |
0
|
0
|
141
|
83
|
0
|
0
|
381
|
1 869
|
5 325
|
7 952
|
|
Current Portion of Long-Term Debt |
56
|
189
|
310
|
332
|
711
|
853
|
905
|
933
|
705
|
710
|
|
Other Current Liabilities |
3 275
|
3 808
|
2 852
|
3 827
|
3 659
|
4 079
|
3 964
|
4 367
|
3 726
|
5 126
|
|
Total Current Liabilities |
7 877
|
8 906
|
7 749
|
9 158
|
10 241
|
10 694
|
11 599
|
13 781
|
17 471
|
21 324
|
|
Long-Term Debt |
91
|
1 000
|
884
|
1 835
|
2 414
|
2 048
|
2 148
|
1 541
|
1 186
|
2 367
|
|
Deferred Income Tax |
552
|
943
|
482
|
520
|
472
|
326
|
48
|
396
|
690
|
471
|
|
Other Liabilities |
673
|
153
|
860
|
909
|
959
|
1 133
|
1 213
|
1 337
|
1 403
|
1 535
|
|
Total Liabilities |
9 193
N/A
|
11 002
+20%
|
9 975
-9%
|
12 422
+25%
|
14 086
+13%
|
14 201
+1%
|
15 008
+6%
|
17 055
+14%
|
20 750
+22%
|
25 697
+24%
|
|
Equity | |||||||||||
Common Stock |
4 808
|
4 808
|
4 808
|
4 808
|
4 808
|
4 808
|
4 808
|
4 808
|
4 808
|
4 808
|
|
Retained Earnings |
21 703
|
23 126
|
23 486
|
23 953
|
25 478
|
27 186
|
27 641
|
27 044
|
27 319
|
27 186
|
|
Additional Paid In Capital |
2 744
|
2 744
|
2 743
|
2 830
|
2 825
|
2 827
|
2 823
|
2 823
|
2 827
|
2 833
|
|
Unrealized Security Profit/Loss |
1 988
|
2 804
|
0
|
2 294
|
2 728
|
2 475
|
2 095
|
2 941
|
2 978
|
2 761
|
|
Treasury Stock |
896
|
900
|
0
|
970
|
926
|
903
|
1 048
|
1 008
|
1 701
|
1 684
|
|
Other Equity |
151
|
1 319
|
858
|
41
|
258
|
113
|
406
|
288
|
951
|
2 134
|
|
Total Equity |
30 498
N/A
|
33 901
+11%
|
33 073
-2%
|
32 874
-1%
|
35 171
+7%
|
36 280
+3%
|
35 913
-1%
|
36 320
+1%
|
37 182
+2%
|
38 038
+2%
|
|
Total Liabilities & Equity |
39 691
N/A
|
44 903
+13%
|
43 048
-4%
|
45 296
+5%
|
49 257
+9%
|
50 481
+2%
|
50 921
+1%
|
53 375
+5%
|
57 932
+9%
|
63 735
+10%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
30
|
30
|