Kato Works Co Ltd
TSE:6390
Balance Sheet
Balance Sheet Decomposition
Kato Works Co Ltd
Current Assets | 80.4B |
Cash & Short-Term Investments | 23.1B |
Receivables | 18.9B |
Other Current Assets | 38.3B |
Non-Current Assets | 21.9B |
Long-Term Investments | 2.4B |
PP&E | 17.5B |
Intangibles | 582m |
Other Non-Current Assets | 1.4B |
Current Liabilities | 39.5B |
Accounts Payable | 14.4B |
Accrued Liabilities | 329m |
Short-Term Debt | 12.2B |
Other Current Liabilities | 12.6B |
Non-Current Liabilities | 14.5B |
Long-Term Debt | 12.2B |
Other Non-Current Liabilities | 2.3B |
Balance Sheet
Kato Works Co Ltd
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
18 743
|
18 609
|
13 682
|
16 744
|
18 410
|
14 255
|
11 101
|
14 782
|
18 669
|
19 977
|
|
Cash Equivalents |
18 743
|
18 609
|
13 682
|
16 744
|
18 410
|
14 255
|
11 101
|
14 782
|
18 669
|
19 977
|
|
Total Receivables |
42 079
|
41 831
|
45 795
|
52 411
|
43 217
|
38 774
|
35 223
|
29 078
|
26 058
|
22 711
|
|
Accounts Receivables |
42 079
|
41 831
|
45 795
|
52 411
|
43 114
|
38 774
|
35 223
|
29 078
|
19 964
|
18 659
|
|
Other Receivables |
0
|
0
|
0
|
0
|
103
|
0
|
0
|
0
|
6 094
|
4 052
|
|
Inventory |
18 954
|
26 004
|
28 154
|
37 478
|
34 440
|
42 555
|
45 290
|
40 813
|
32 069
|
31 582
|
|
Other Current Assets |
2 026
|
2 651
|
2 604
|
2 722
|
933
|
2 411
|
1 792
|
1 021
|
621
|
1 402
|
|
Total Current Assets |
81 802
|
89 095
|
90 235
|
109 355
|
97 000
|
97 995
|
93 406
|
85 694
|
77 417
|
75 672
|
|
PP&E Net |
8 259
|
9 589
|
10 612
|
14 013
|
15 743
|
21 243
|
25 142
|
25 235
|
21 185
|
19 131
|
|
Intangible Assets |
247
|
278
|
299
|
366
|
599
|
756
|
467
|
422
|
399
|
414
|
|
Note Receivable |
973
|
920
|
0
|
1 534
|
3 934
|
2 850
|
2 491
|
2 483
|
9 258
|
9 554
|
|
Long-Term Investments |
1 673
|
1 913
|
1 875
|
2 319
|
2 374
|
2 082
|
2 349
|
2 214
|
2 192
|
2 274
|
|
Other Long-Term Assets |
307
|
577
|
434
|
535
|
603
|
631
|
1 538
|
226
|
7 806
|
8 246
|
|
Total Assets |
93 261
N/A
|
102 372
+10%
|
104 331
+2%
|
127 052
+22%
|
120 253
-5%
|
125 557
+4%
|
125 393
0%
|
115 822
-8%
|
102 645
-11%
|
98 799
-4%
|
|
Liabilities | |||||||||||
Accounts Payable |
25 625
|
28 126
|
23 496
|
25 588
|
23 922
|
25 089
|
21 103
|
12 253
|
13 158
|
13 942
|
|
Accrued Liabilities |
532
|
540
|
573
|
763
|
606
|
736
|
567
|
475
|
478
|
570
|
|
Short-Term Debt |
2 905
|
3 480
|
7 180
|
9 071
|
3 757
|
4 600
|
9 364
|
14 193
|
13 109
|
9 850
|
|
Current Portion of Long-Term Debt |
4 941
|
7 048
|
4 404
|
5 459
|
7 132
|
7 044
|
8 920
|
6 594
|
5 394
|
8 834
|
|
Other Current Liabilities |
4 824
|
3 567
|
4 117
|
3 551
|
4 584
|
5 578
|
3 852
|
3 287
|
3 416
|
2 464
|
|
Total Current Liabilities |
38 827
|
42 761
|
39 770
|
44 432
|
40 001
|
43 047
|
43 806
|
36 802
|
35 555
|
35 660
|
|
Long-Term Debt |
13 121
|
11 293
|
16 468
|
27 121
|
22 513
|
23 243
|
25 072
|
25 722
|
21 725
|
15 464
|
|
Deferred Income Tax |
240
|
0
|
761
|
697
|
0
|
0
|
0
|
1 113
|
529
|
324
|
|
Minority Interest |
0
|
0
|
0
|
858
|
988
|
1 029
|
1 012
|
987
|
1 102
|
1 216
|
|
Other Liabilities |
1 499
|
675
|
265
|
680
|
730
|
771
|
946
|
691
|
591
|
445
|
|
Total Liabilities |
53 687
N/A
|
55 694
+4%
|
57 264
+3%
|
73 788
+29%
|
64 232
-13%
|
68 090
+6%
|
70 836
+4%
|
65 315
-8%
|
59 502
-9%
|
53 109
-11%
|
|
Equity | |||||||||||
Common Stock |
2 935
|
2 935
|
2 935
|
2 935
|
2 935
|
2 935
|
2 935
|
2 935
|
2 935
|
2 935
|
|
Retained Earnings |
27 188
|
32 143
|
34 409
|
41 462
|
43 382
|
45 480
|
43 539
|
38 188
|
28 495
|
30 781
|
|
Additional Paid In Capital |
7 109
|
7 109
|
7 109
|
7 109
|
7 109
|
7 109
|
7 109
|
7 109
|
7 109
|
7 109
|
|
Unrealized Security Profit/Loss |
137
|
239
|
0
|
199
|
223
|
61
|
2
|
73
|
37
|
62
|
|
Treasury Stock |
28
|
32
|
0
|
36
|
37
|
38
|
38
|
38
|
38
|
39
|
|
Other Equity |
2 233
|
4 284
|
2 503
|
1 595
|
2 409
|
1 920
|
1 010
|
2 240
|
4 605
|
4 842
|
|
Total Equity |
39 574
N/A
|
46 678
+18%
|
47 067
+1%
|
53 264
+13%
|
56 021
+5%
|
57 467
+3%
|
54 557
-5%
|
50 507
-7%
|
43 143
-15%
|
45 690
+6%
|
|
Total Liabilities & Equity |
93 261
N/A
|
102 372
+10%
|
104 331
+2%
|
127 052
+22%
|
120 253
-5%
|
125 557
+4%
|
125 393
0%
|
115 822
-8%
|
102 645
-11%
|
98 799
-4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|