CKD Corp
TSE:6407
Balance Sheet
Balance Sheet Decomposition
CKD Corp
Current Assets | 126.9B |
Cash & Short-Term Investments | 30.8B |
Receivables | 32.2B |
Other Current Assets | 63.9B |
Non-Current Assets | 74.5B |
PP&E | 60.3B |
Intangibles | 1.6B |
Other Non-Current Assets | 12.5B |
Current Liabilities | 42.9B |
Accounts Payable | 21.9B |
Accrued Liabilities | 1.8B |
Short-Term Debt | 6.9B |
Other Current Liabilities | 12.3B |
Non-Current Liabilities | 35.2B |
Long-Term Debt | 29.4B |
Other Non-Current Liabilities | 5.9B |
Balance Sheet
CKD 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 |
9 982
|
11 750
|
9 951
|
13 336
|
15 245
|
12 463
|
18 987
|
36 375
|
34 527
|
28 568
|
|
Cash Equivalents |
9 982
|
11 750
|
9 951
|
13 336
|
15 245
|
12 463
|
18 987
|
36 375
|
34 527
|
28 568
|
|
Short-Term Investments |
4 000
|
0
|
2 000
|
1 000
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
22 231
|
23 364
|
24 138
|
27 615
|
32 076
|
28 103
|
29 001
|
27 798
|
34 850
|
36 671
|
|
Accounts Receivables |
22 231
|
23 364
|
24 138
|
27 615
|
32 076
|
28 103
|
29 001
|
27 798
|
30 559
|
32 228
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 291
|
4 443
|
|
Inventory |
16 599
|
19 304
|
20 520
|
23 954
|
34 716
|
39 868
|
35 974
|
36 328
|
44 762
|
55 381
|
|
Other Current Assets |
3 927
|
2 590
|
2 360
|
2 978
|
1 689
|
3 013
|
1 458
|
1 288
|
2 049
|
2 435
|
|
Total Current Assets |
56 739
|
60 507
|
58 969
|
68 883
|
83 726
|
83 447
|
85 420
|
101 789
|
116 188
|
123 055
|
|
PP&E Net |
22 728
|
24 851
|
27 712
|
27 062
|
33 199
|
42 644
|
40 232
|
38 992
|
44 019
|
49 331
|
|
Intangible Assets |
749
|
817
|
755
|
1 756
|
2 612
|
2 376
|
1 869
|
1 433
|
1 107
|
1 524
|
|
Long-Term Investments |
5 229
|
5 229
|
7 864
|
7 276
|
0
|
6 149
|
6 030
|
8 183
|
8 129
|
8 509
|
|
Other Long-Term Assets |
1 266
|
2 930
|
1 112
|
1 384
|
11 350
|
2 345
|
2 508
|
2 329
|
3 071
|
3 207
|
|
Total Assets |
86 711
N/A
|
96 018
+11%
|
96 412
+0%
|
106 361
+10%
|
130 887
+23%
|
136 961
+5%
|
136 059
-1%
|
152 726
+12%
|
172 514
+13%
|
185 626
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
10 492
|
12 368
|
12 793
|
16 159
|
21 450
|
15 007
|
15 363
|
18 193
|
24 741
|
27 366
|
|
Accrued Liabilities |
2 642
|
2 905
|
2 854
|
3 266
|
414
|
3 409
|
3 449
|
3 861
|
5 236
|
5 339
|
|
Short-Term Debt |
1 546
|
1 151
|
901
|
882
|
6 591
|
8 207
|
6 087
|
6 158
|
5 665
|
6 062
|
|
Current Portion of Long-Term Debt |
566
|
802
|
832
|
541
|
55
|
3 663
|
3 919
|
3 754
|
6 325
|
2 727
|
|
Other Current Liabilities |
9 488
|
5 944
|
6 272
|
8 797
|
14 564
|
7 046
|
8 942
|
9 674
|
11 536
|
10 524
|
|
Total Current Liabilities |
24 734
|
23 170
|
23 652
|
29 645
|
43 074
|
37 332
|
37 760
|
41 640
|
53 503
|
52 018
|
|
Long-Term Debt |
1 411
|
3 495
|
2 816
|
2 308
|
5 036
|
16 836
|
13 503
|
10 498
|
5 903
|
9 836
|
|
Deferred Income Tax |
1 049
|
1 049
|
1 805
|
1 626
|
0
|
101
|
134
|
635
|
847
|
1 250
|
|
Minority Interest |
0
|
0
|
0
|
0
|
109
|
138
|
105
|
120
|
0
|
0
|
|
Other Liabilities |
1 805
|
1 542
|
1 720
|
1 825
|
2 719
|
2 248
|
2 197
|
2 336
|
2 690
|
2 792
|
|
Total Liabilities |
28 999
N/A
|
30 463
+5%
|
29 993
-2%
|
35 404
+18%
|
50 938
+44%
|
56 655
+11%
|
53 699
-5%
|
55 229
+3%
|
62 943
+14%
|
65 896
+5%
|
|
Equity | |||||||||||
Common Stock |
11 016
|
11 016
|
11 016
|
11 016
|
11 016
|
11 016
|
11 016
|
11 016
|
11 016
|
11 016
|
|
Retained Earnings |
35 913
|
40 611
|
44 445
|
49 723
|
56 812
|
59 119
|
62 063
|
65 921
|
75 440
|
84 807
|
|
Additional Paid In Capital |
12 737
|
12 737
|
12 372
|
12 372
|
12 383
|
12 390
|
12 017
|
16 358
|
16 364
|
16 548
|
|
Unrealized Security Profit/Loss |
1 247
|
2 453
|
0
|
2 653
|
3 857
|
2 117
|
1 898
|
3 386
|
3 274
|
3 486
|
|
Treasury Stock |
4 609
|
4 557
|
0
|
4 906
|
4 908
|
4 905
|
3 952
|
895
|
867
|
833
|
|
Other Equity |
1 408
|
3 295
|
386
|
99
|
789
|
569
|
682
|
1 711
|
4 344
|
4 706
|
|
Total Equity |
57 712
N/A
|
65 555
+14%
|
66 419
+1%
|
70 957
+7%
|
79 949
+13%
|
80 306
+0%
|
82 360
+3%
|
97 497
+18%
|
109 571
+12%
|
119 730
+9%
|
|
Total Liabilities & Equity |
86 711
N/A
|
96 018
+11%
|
96 412
+0%
|
106 361
+10%
|
130 887
+23%
|
136 961
+5%
|
136 059
-1%
|
152 726
+12%
|
172 514
+13%
|
185 626
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
62
|
62
|
62
|
62
|
62
|
62
|
62
|
67
|
67
|
67
|