KNC Laboratories Co Ltd
TSE:6568
Balance Sheet
Balance Sheet Decomposition
KNC Laboratories Co Ltd
Current Assets | 7.3B |
Cash & Short-Term Investments | 2.6B |
Receivables | 972.9m |
Other Current Assets | 3.7B |
Non-Current Assets | 9.1B |
PP&E | 7.6B |
Intangibles | 49.8m |
Other Non-Current Assets | 1.4B |
Current Liabilities | 2.3B |
Accounts Payable | 305m |
Accrued Liabilities | 129.6m |
Other Current Liabilities | 1.9B |
Non-Current Liabilities | 1.9B |
Long-Term Debt | 1.4B |
Other Non-Current Liabilities | 418.8m |
Balance Sheet
KNC Laboratories Co Ltd
Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
869
|
1 263
|
5 413
|
3 072
|
1 476
|
1 963
|
1 974
|
2 297
|
|
Cash Equivalents |
869
|
1 263
|
5 413
|
3 072
|
1 476
|
1 963
|
1 974
|
2 297
|
|
Total Receivables |
658
|
834
|
686
|
505
|
1 527
|
1 142
|
2 518
|
2 791
|
|
Accounts Receivables |
658
|
834
|
686
|
505
|
1 527
|
1 142
|
2 518
|
2 791
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
681
|
942
|
976
|
1 097
|
1 286
|
1 743
|
1 772
|
2 280
|
|
Other Current Assets |
339
|
147
|
49
|
100
|
46
|
290
|
83
|
91
|
|
Total Current Assets |
2 547
|
3 185
|
7 125
|
4 775
|
4 335
|
5 137
|
6 347
|
7 459
|
|
PP&E Net |
5 799
|
5 340
|
5 135
|
6 628
|
7 696
|
6 961
|
6 909
|
7 200
|
|
PP&E Gross |
0
|
5 340
|
0
|
6 628
|
7 696
|
6 961
|
6 909
|
7 200
|
|
Accumulated Depreciation |
0
|
8 529
|
0
|
9 731
|
10 387
|
11 158
|
11 928
|
12 492
|
|
Intangible Assets |
216
|
39
|
29
|
79
|
84
|
61
|
46
|
64
|
|
Long-Term Investments |
177
|
152
|
213
|
294
|
337
|
281
|
254
|
233
|
|
Other Long-Term Assets |
34
|
123
|
187
|
227
|
319
|
341
|
395
|
449
|
|
Total Assets |
8 773
N/A
|
8 839
+1%
|
12 688
+44%
|
12 002
-5%
|
12 771
+6%
|
12 781
+0%
|
13 952
+9%
|
15 405
+10%
|
|
Liabilities | |||||||||
Accounts Payable |
328
|
499
|
463
|
257
|
233
|
256
|
278
|
306
|
|
Accrued Liabilities |
162
|
411
|
438
|
340
|
373
|
360
|
535
|
490
|
|
Short-Term Debt |
300
|
300
|
0
|
0
|
0
|
0
|
200
|
500
|
|
Current Portion of Long-Term Debt |
733
|
680
|
1 279
|
778
|
460
|
360
|
440
|
440
|
|
Other Current Liabilities |
414
|
405
|
794
|
958
|
650
|
311
|
594
|
993
|
|
Total Current Liabilities |
1 937
|
2 295
|
2 974
|
2 333
|
1 716
|
1 287
|
2 047
|
2 728
|
|
Long-Term Debt |
2 937
|
2 257
|
978
|
200
|
968
|
1 083
|
1 037
|
597
|
|
Deferred Income Tax |
146
|
98
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
6
|
6
|
0
|
15
|
259
|
290
|
293
|
335
|
|
Total Liabilities |
5 025
N/A
|
4 655
-7%
|
3 952
-15%
|
2 547
-36%
|
2 944
+16%
|
2 660
-10%
|
3 377
+27%
|
3 659
+8%
|
|
Equity | |||||||||
Common Stock |
0
|
100
|
1 952
|
1 952
|
1 969
|
1 983
|
1 995
|
1 995
|
|
Retained Earnings |
3 484
|
4 033
|
4 844
|
5 587
|
5 913
|
6 119
|
6 568
|
7 830
|
|
Additional Paid In Capital |
100
|
0
|
1 852
|
1 852
|
1 869
|
1 883
|
1 895
|
1 895
|
|
Unrealized Security Profit/Loss |
0
|
51
|
89
|
64
|
75
|
137
|
116
|
103
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
78
|
|
Other Equity |
91
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
3 748
N/A
|
4 184
+12%
|
8 737
+109%
|
9 455
+8%
|
9 827
+4%
|
10 121
+3%
|
10 575
+4%
|
11 745
+11%
|
|
Total Liabilities & Equity |
8 773
N/A
|
8 839
+1%
|
12 688
+44%
|
12 002
-5%
|
12 771
+6%
|
12 781
+0%
|
13 952
+9%
|
15 405
+10%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
6
|
6
|
8
|
8
|
8
|
8
|
8
|
8
|