Zuiko Corp
TSE:6279
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Z
|
Zuiko Corp
TSE:6279
|
JP |
|
UTZ Brands Inc
NYSE:UTZ
|
US |
|
C
|
China SCE Group Holdings Ltd
HKEX:1966
|
CN |
Balance Sheet
Balance Sheet Decomposition
Zuiko Corp
Zuiko Corp
Balance Sheet
Zuiko Corp
| Feb-2003 | Feb-2004 | Feb-2005 | Feb-2006 | Feb-2007 | Feb-2008 | Feb-2009 | Feb-2010 | Feb-2011 | Feb-2012 | Feb-2013 | Feb-2014 | Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | Feb-2024 | Feb-2025 | Feb-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
5 709
|
4 461
|
3 863
|
5 756
|
4 594
|
5 505
|
5 363
|
5 035
|
7 651
|
6 479
|
8 103
|
7 456
|
4 958
|
6 620
|
10 628
|
10 363
|
9 922
|
12 260
|
10 531
|
13 853
|
14 031
|
14 482
|
15 325
|
13 403
|
|
| Cash Equivalents |
5 709
|
4 461
|
3 863
|
5 756
|
4 594
|
5 505
|
5 363
|
5 035
|
7 651
|
6 479
|
8 103
|
7 456
|
4 958
|
6 620
|
10 628
|
10 363
|
9 922
|
12 260
|
10 531
|
13 853
|
14 031
|
14 482
|
15 325
|
13 403
|
|
| Short-Term Investments |
180
|
180
|
180
|
30
|
0
|
200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
2 086
|
2 530
|
2 774
|
1 430
|
2 194
|
2 273
|
969
|
2 520
|
2 819
|
5 909
|
7 763
|
10 362
|
12 430
|
14 309
|
6 548
|
7 971
|
10 264
|
7 111
|
7 267
|
7 387
|
10 845
|
11 488
|
11 655
|
10 552
|
|
| Accounts Receivables |
1 293
|
1 554
|
2 774
|
1 430
|
2 194
|
2 273
|
969
|
2 429
|
2 819
|
5 909
|
7 763
|
10 362
|
12 430
|
14 309
|
6 548
|
7 971
|
10 264
|
7 111
|
7 267
|
7 387
|
10 845
|
11 488
|
11 655
|
10 552
|
|
| Other Receivables |
793
|
976
|
0
|
0
|
0
|
0
|
0
|
91
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
1 358
|
1 930
|
1 930
|
2 008
|
1 385
|
2 232
|
3 162
|
1 885
|
1 759
|
3 259
|
4 695
|
6 601
|
7 223
|
7 721
|
5 921
|
6 606
|
8 342
|
6 287
|
6 551
|
8 441
|
5 138
|
5 006
|
6 851
|
7 504
|
|
| Other Current Assets |
200
|
261
|
161
|
166
|
162
|
254
|
250
|
231
|
325
|
574
|
843
|
989
|
1 382
|
1 173
|
872
|
1 253
|
889
|
486
|
926
|
1 460
|
1 167
|
1 429
|
1 696
|
1 243
|
|
| Total Current Assets |
9 533
|
9 362
|
8 908
|
9 389
|
8 335
|
10 465
|
9 744
|
9 671
|
12 554
|
16 221
|
21 404
|
25 408
|
25 992
|
29 823
|
23 969
|
26 193
|
29 417
|
26 143
|
25 275
|
31 141
|
31 181
|
32 406
|
35 527
|
32 702
|
|
| PP&E Net |
3 276
|
3 234
|
3 444
|
3 579
|
3 614
|
3 743
|
5 348
|
5 059
|
5 022
|
5 523
|
5 820
|
6 201
|
6 809
|
7 003
|
7 328
|
7 217
|
6 780
|
6 519
|
14 583
|
16 246
|
16 096
|
14 595
|
15 152
|
17 537
|
|
| Intangible Assets |
111
|
80
|
158
|
149
|
152
|
151
|
130
|
198
|
173
|
156
|
369
|
712
|
688
|
578
|
517
|
686
|
561
|
592
|
797
|
817
|
717
|
647
|
593
|
565
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
237
|
55
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
153
|
152
|
0
|
0
|
0
|
12
|
13
|
1
|
0
|
|
| Long-Term Investments |
266
|
1 255
|
698
|
882
|
1 052
|
667
|
435
|
539
|
566
|
570
|
711
|
780
|
1 035
|
866
|
1 120
|
1 197
|
1 216
|
1 356
|
1 533
|
1 569
|
1 310
|
1 429
|
652
|
1 284
|
|
| Other Long-Term Assets |
1 572
|
1 047
|
1 155
|
1 227
|
1 478
|
1 442
|
1 461
|
582
|
81
|
147
|
125
|
78
|
177
|
113
|
121
|
40
|
358
|
333
|
139
|
440
|
327
|
181
|
224
|
295
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
237
|
55
|
|
| Total Assets |
14 758
N/A
|
14 978
+1%
|
14 364
-4%
|
15 225
+6%
|
14 626
-4%
|
16 469
+13%
|
17 118
+4%
|
16 050
-6%
|
18 396
+15%
|
22 616
+23%
|
28 429
+26%
|
33 179
+17%
|
34 701
+5%
|
38 383
+11%
|
33 055
-14%
|
35 406
+7%
|
38 484
+9%
|
34 943
-9%
|
42 326
+21%
|
50 213
+19%
|
49 643
-1%
|
49 272
-1%
|
52 385
+6%
|
52 440
+0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
504
|
428
|
1 722
|
1 498
|
1 620
|
2 330
|
2 507
|
1 828
|
2 700
|
5 184
|
5 848
|
7 223
|
6 838
|
8 675
|
4 367
|
5 372
|
7 138
|
4 130
|
5 997
|
4 411
|
4 772
|
3 535
|
4 203
|
3 235
|
|
| Accrued Liabilities |
93
|
55
|
55
|
63
|
129
|
118
|
128
|
82
|
146
|
165
|
232
|
333
|
297
|
379
|
236
|
286
|
337
|
342
|
324
|
329
|
351
|
319
|
305
|
361
|
|
| Short-Term Debt |
1 249
|
1 472
|
0
|
0
|
76
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
200
|
0
|
0
|
100
|
0
|
0
|
100
|
0
|
0
|
10
|
10
|
29
|
66
|
66
|
66
|
60
|
57
|
57
|
15
|
254
|
258
|
271
|
5 395
|
336
|
|
| Other Current Liabilities |
986
|
1 493
|
1 251
|
1 575
|
797
|
1 710
|
2 122
|
1 494
|
2 199
|
2 814
|
5 365
|
5 274
|
4 739
|
5 249
|
4 172
|
4 976
|
5 694
|
3 957
|
3 454
|
6 895
|
3 252
|
2 776
|
5 058
|
4 862
|
|
| Total Current Liabilities |
3 031
|
3 449
|
3 027
|
3 237
|
2 622
|
4 158
|
4 857
|
3 404
|
5 044
|
8 172
|
11 455
|
12 859
|
11 939
|
14 369
|
8 841
|
10 694
|
13 227
|
8 486
|
9 789
|
11 889
|
8 633
|
6 901
|
14 961
|
8 794
|
|
| Long-Term Debt |
0
|
100
|
100
|
0
|
100
|
100
|
0
|
0
|
0
|
50
|
41
|
141
|
302
|
236
|
176
|
116
|
59
|
24
|
5 015
|
7 762
|
7 510
|
7 261
|
2 177
|
5 890
|
|
| Deferred Income Tax |
0
|
0
|
0
|
58
|
78
|
19
|
0
|
4
|
11
|
0
|
17
|
34
|
0
|
68
|
135
|
58
|
0
|
0
|
1
|
7
|
0
|
0
|
633
|
1 177
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
50
|
|
| Other Liabilities |
523
|
466
|
387
|
407
|
420
|
414
|
379
|
369
|
387
|
404
|
422
|
418
|
395
|
308
|
351
|
352
|
345
|
323
|
40
|
499
|
412
|
357
|
345
|
255
|
|
| Total Liabilities |
3 554
N/A
|
4 015
+13%
|
3 514
-12%
|
3 702
+5%
|
3 220
-13%
|
4 691
+46%
|
5 236
+12%
|
3 777
-28%
|
5 442
+44%
|
8 627
+59%
|
11 934
+38%
|
13 452
+13%
|
12 733
-5%
|
14 980
+18%
|
9 503
-37%
|
11 220
+18%
|
13 631
+21%
|
8 833
-35%
|
14 845
+68%
|
20 158
+36%
|
16 555
-18%
|
14 519
-12%
|
18 136
+25%
|
16 167
-11%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
1 889
|
|
| Retained Earnings |
7 289
|
7 496
|
7 536
|
7 957
|
8 017
|
8 476
|
8 767
|
9 119
|
10 052
|
11 091
|
13 144
|
15 253
|
16 524
|
18 728
|
19 253
|
19 651
|
21 025
|
22 445
|
23 854
|
25 130
|
27 478
|
27 815
|
26 630
|
28 321
|
|
| Additional Paid In Capital |
2 750
|
2 750
|
2 750
|
2 750
|
2 750
|
2 750
|
2 750
|
2 750
|
2 750
|
2 750
|
2 750
|
2 750
|
2 750
|
2 750
|
2 750
|
2 750
|
2 750
|
2 750
|
2 750
|
2 766
|
2 798
|
2 846
|
2 891
|
2 902
|
|
| Unrealized Security Profit/Loss |
601
|
1 037
|
1 014
|
915
|
874
|
967
|
1 051
|
1 018
|
991
|
967
|
870
|
819
|
649
|
750
|
558
|
506
|
494
|
399
|
274
|
251
|
360
|
143
|
408
|
379
|
|
| Treasury Stock |
123
|
134
|
196
|
196
|
460
|
460
|
460
|
460
|
594
|
594
|
594
|
595
|
595
|
595
|
595
|
596
|
596
|
596
|
597
|
592
|
578
|
561
|
550
|
547
|
|
| Other Equity |
0
|
0
|
114
|
38
|
82
|
89
|
13
|
8
|
151
|
180
|
177
|
1 250
|
2 049
|
1 382
|
814
|
998
|
280
|
21
|
141
|
1 114
|
1 863
|
2 622
|
3 797
|
4 088
|
|
| Total Equity |
11 204
N/A
|
10 963
-2%
|
10 850
-1%
|
11 523
+6%
|
11 405
-1%
|
11 777
+3%
|
11 882
+1%
|
12 272
+3%
|
12 954
+6%
|
13 989
+8%
|
16 495
+18%
|
19 727
+20%
|
21 968
+11%
|
23 403
+7%
|
23 552
+1%
|
24 186
+3%
|
24 853
+3%
|
26 110
+5%
|
27 481
+5%
|
30 056
+9%
|
33 088
+10%
|
34 752
+5%
|
34 248
-1%
|
36 274
+6%
|
|
| Total Liabilities & Equity |
14 758
N/A
|
14 978
+1%
|
14 364
-4%
|
15 225
+6%
|
14 626
-4%
|
16 469
+13%
|
17 118
+4%
|
16 050
-6%
|
18 396
+15%
|
22 616
+23%
|
28 429
+26%
|
33 179
+17%
|
34 701
+5%
|
38 383
+11%
|
33 055
-14%
|
35 406
+7%
|
38 484
+9%
|
34 943
-9%
|
42 326
+21%
|
50 213
+19%
|
49 643
-1%
|
49 272
-1%
|
52 385
+6%
|
52 440
+0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
|