Daihen Corp
TSE:6622
Balance Sheet
Balance Sheet Decomposition
Daihen Corp
Current Assets | 170.6B |
Cash & Short-Term Investments | 18.3B |
Receivables | 41.6B |
Other Current Assets | 110.7B |
Non-Current Assets | 75.7B |
Long-Term Investments | 13.1B |
PP&E | 46.5B |
Intangibles | 2.2B |
Other Non-Current Assets | 13.9B |
Current Liabilities | 71.6B |
Accounts Payable | 33.5B |
Accrued Liabilities | 1.9B |
Short-Term Debt | 20.9B |
Other Current Liabilities | 15.3B |
Non-Current Liabilities | 51.7B |
Long-Term Debt | 30.5B |
Other Non-Current Liabilities | 21.2B |
Balance Sheet
Daihen 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 |
8 834
|
11 643
|
12 593
|
14 432
|
14 430
|
12 602
|
15 019
|
19 261
|
24 822
|
15 265
|
|
Cash Equivalents |
8 834
|
11 643
|
12 593
|
14 432
|
14 430
|
12 602
|
15 019
|
19 261
|
24 822
|
15 265
|
|
Total Receivables |
28 017
|
31 770
|
33 090
|
35 239
|
39 613
|
37 710
|
38 300
|
40 375
|
36 539
|
44 320
|
|
Accounts Receivables |
28 017
|
31 770
|
33 090
|
35 239
|
39 613
|
37 710
|
38 300
|
40 375
|
36 539
|
44 320
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
27 641
|
32 150
|
33 234
|
34 752
|
40 529
|
46 350
|
42 095
|
41 781
|
60 448
|
78 634
|
|
Other Current Assets |
4 410
|
4 997
|
5 463
|
6 947
|
4 952
|
3 585
|
3 111
|
3 873
|
5 926
|
5 705
|
|
Total Current Assets |
68 902
|
80 560
|
84 380
|
91 370
|
99 524
|
100 247
|
98 525
|
105 290
|
127 735
|
143 924
|
|
PP&E Net |
26 050
|
26 673
|
31 862
|
35 317
|
40 158
|
41 149
|
40 017
|
38 771
|
38 128
|
38 055
|
|
PP&E Gross |
26 050
|
26 673
|
31 862
|
35 317
|
40 158
|
41 149
|
40 017
|
38 771
|
38 128
|
38 055
|
|
Accumulated Depreciation |
52 377
|
54 647
|
60 788
|
62 236
|
64 994
|
68 065
|
72 356
|
75 112
|
78 588
|
82 837
|
|
Intangible Assets |
3 019
|
2 421
|
2 351
|
2 104
|
2 176
|
2 203
|
2 014
|
1 883
|
2 005
|
2 118
|
|
Goodwill |
164
|
164
|
10
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
15
|
11
|
0
|
5
|
2
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
14 373
|
16 313
|
14 814
|
16 446
|
17 964
|
15 632
|
14 459
|
18 572
|
15 408
|
15 505
|
|
Other Long-Term Assets |
5 921
|
6 465
|
5 360
|
6 462
|
7 978
|
8 344
|
7 312
|
10 616
|
11 525
|
13 088
|
|
Other Assets |
164
|
164
|
10
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
118 444
N/A
|
132 504
+12%
|
138 784
+5%
|
151 709
+9%
|
167 803
+11%
|
167 575
0%
|
162 327
-3%
|
175 132
+8%
|
194 801
+11%
|
212 690
+9%
|
|
Liabilities | |||||||||||
Accounts Payable |
19 977
|
26 668
|
25 116
|
29 770
|
34 645
|
28 070
|
27 856
|
29 632
|
39 325
|
39 256
|
|
Accrued Liabilities |
2 384
|
2 919
|
3 220
|
3 210
|
3 414
|
2 450
|
2 961
|
3 701
|
3 734
|
4 052
|
|
Short-Term Debt |
7 859
|
5 077
|
7 937
|
8 598
|
12 085
|
14 813
|
6 910
|
6 085
|
5 657
|
8 103
|
|
Current Portion of Long-Term Debt |
2 656
|
3 938
|
5 148
|
5 818
|
5 469
|
4 623
|
3 965
|
4 225
|
4 511
|
4 901
|
|
Other Current Liabilities |
5 664
|
5 400
|
5 170
|
6 257
|
7 709
|
8 623
|
8 309
|
8 940
|
13 037
|
10 790
|
|
Total Current Liabilities |
38 540
|
44 002
|
46 591
|
53 653
|
63 322
|
58 579
|
50 001
|
52 583
|
66 264
|
67 102
|
|
Long-Term Debt |
16 881
|
16 526
|
15 553
|
15 818
|
16 476
|
20 892
|
22 049
|
19 365
|
17 435
|
20 202
|
|
Deferred Income Tax |
1 653
|
2 053
|
2 070
|
2 920
|
2 070
|
1 637
|
959
|
2 340
|
1 112
|
941
|
|
Minority Interest |
1 945
|
2 240
|
4 950
|
5 342
|
5 392
|
5 345
|
5 380
|
5 747
|
5 943
|
6 104
|
|
Other Liabilities |
4 541
|
4 521
|
4 094
|
4 033
|
3 828
|
3 764
|
3 974
|
3 923
|
4 354
|
4 540
|
|
Total Liabilities |
63 560
N/A
|
69 342
+9%
|
73 258
+6%
|
81 766
+12%
|
91 088
+11%
|
90 217
-1%
|
82 363
-9%
|
83 958
+2%
|
95 108
+13%
|
98 889
+4%
|
|
Equity | |||||||||||
Common Stock |
10 596
|
10 596
|
10 596
|
10 596
|
10 596
|
10 596
|
10 596
|
10 596
|
10 596
|
10 596
|
|
Retained Earnings |
31 683
|
35 047
|
41 244
|
45 717
|
50 848
|
55 062
|
59 628
|
66 995
|
74 980
|
85 393
|
|
Additional Paid In Capital |
10 031
|
10 031
|
10 034
|
10 009
|
10 009
|
10 009
|
10 016
|
10 023
|
10 034
|
10 042
|
|
Unrealized Security Profit/Loss |
3 196
|
4 112
|
0
|
4 281
|
5 201
|
3 657
|
2 987
|
5 255
|
3 876
|
3 820
|
|
Treasury Stock |
1 992
|
2 007
|
0
|
3 037
|
3 074
|
3 861
|
4 123
|
4 195
|
4 825
|
4 822
|
|
Other Equity |
1 370
|
5 383
|
2 480
|
2 377
|
3 135
|
1 895
|
860
|
2 500
|
5 032
|
8 772
|
|
Total Equity |
54 884
N/A
|
63 162
+15%
|
65 526
+4%
|
69 943
+7%
|
76 715
+10%
|
77 358
+1%
|
79 964
+3%
|
91 174
+14%
|
99 693
+9%
|
113 801
+14%
|
|
Total Liabilities & Equity |
118 444
N/A
|
132 504
+12%
|
138 784
+5%
|
151 709
+9%
|
167 803
+11%
|
167 575
0%
|
162 327
-3%
|
175 132
+8%
|
194 801
+11%
|
212 690
+9%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
26
|
26
|
26
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|