ShinMaywa Industries Ltd
TSE:7224
Balance Sheet
Balance Sheet Decomposition
ShinMaywa Industries Ltd
Current Assets | 178.1B |
Cash & Short-Term Investments | 23.4B |
Receivables | 90.9B |
Other Current Assets | 63.7B |
Non-Current Assets | 82B |
Long-Term Investments | 14.9B |
PP&E | 45B |
Intangibles | 2.6B |
Other Non-Current Assets | 19.5B |
Current Liabilities | 122.4B |
Accounts Payable | 34.2B |
Accrued Liabilities | 13.1B |
Short-Term Debt | 7.6B |
Other Current Liabilities | 67.6B |
Non-Current Liabilities | 30.7B |
Long-Term Debt | 13B |
Other Non-Current Liabilities | 17.7B |
Balance Sheet
ShinMaywa Industries Ltd
Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
12 920
|
17 085
|
18 772
|
18 750
|
23 153
|
19 342
|
23 045
|
26 600
|
22 745
|
23 382
|
|
Cash Equivalents |
12 920
|
17 085
|
18 772
|
18 750
|
23 153
|
19 342
|
23 045
|
26 600
|
22 745
|
23 382
|
|
Total Receivables |
77 481
|
76 623
|
76 471
|
74 762
|
80 896
|
81 684
|
73 692
|
70 824
|
71 021
|
90 937
|
|
Accounts Receivables |
77 481
|
76 623
|
76 471
|
74 762
|
80 896
|
81 684
|
73 692
|
70 824
|
71 021
|
90 937
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
38 864
|
38 633
|
38 210
|
37 717
|
39 172
|
42 497
|
43 306
|
46 924
|
53 801
|
58 683
|
|
Other Current Assets |
7 399
|
8 025
|
6 437
|
2 488
|
5 462
|
3 934
|
1 961
|
4 267
|
4 924
|
5 054
|
|
Total Current Assets |
136 664
|
140 366
|
139 890
|
133 717
|
148 683
|
147 457
|
142 004
|
148 615
|
152 491
|
178 056
|
|
PP&E Net |
27 841
|
29 131
|
30 403
|
31 279
|
34 865
|
38 072
|
39 312
|
42 430
|
42 488
|
45 008
|
|
Intangible Assets |
2 164
|
2 402
|
2 537
|
2 587
|
2 768
|
2 550
|
2 417
|
2 876
|
2 702
|
2 619
|
|
Note Receivable |
270
|
0
|
229
|
196
|
174
|
153
|
238
|
231
|
405
|
371
|
|
Long-Term Investments |
7 615
|
7 098
|
8 066
|
9 975
|
9 454
|
12 481
|
14 202
|
14 096
|
13 877
|
14 944
|
|
Other Long-Term Assets |
7 613
|
7 538
|
7 507
|
12 247
|
13 251
|
13 444
|
13 887
|
12 958
|
14 944
|
19 104
|
|
Total Assets |
182 167
N/A
|
186 780
+3%
|
188 632
+1%
|
190 001
+1%
|
209 195
+10%
|
214 157
+2%
|
212 060
-1%
|
221 206
+4%
|
226 907
+3%
|
260 102
+15%
|
|
Liabilities | |||||||||||
Accounts Payable |
32 214
|
31 472
|
28 239
|
24 572
|
29 371
|
27 464
|
24 383
|
25 898
|
27 310
|
34 166
|
|
Accrued Liabilities |
11 128
|
12 720
|
11 162
|
11 065
|
11 667
|
10 947
|
11 071
|
13 067
|
11 257
|
13 054
|
|
Short-Term Debt |
188
|
0
|
150
|
90
|
49 051
|
1 946
|
2 142
|
2 891
|
6 372
|
7 580
|
|
Current Portion of Long-Term Debt |
0
|
2 000
|
0
|
156
|
408
|
3 439
|
3 540
|
3 539
|
3 251
|
30 035
|
|
Other Current Liabilities |
14 927
|
13 411
|
16 834
|
14 988
|
20 325
|
19 728
|
18 620
|
20 508
|
20 332
|
37 580
|
|
Total Current Liabilities |
60 457
|
59 603
|
56 385
|
50 871
|
110 822
|
63 524
|
59 756
|
65 903
|
68 522
|
122 415
|
|
Long-Term Debt |
2 000
|
0
|
0
|
0
|
919
|
52 640
|
49 278
|
46 569
|
43 469
|
13 000
|
|
Deferred Income Tax |
144
|
73
|
66
|
55
|
95
|
91
|
131
|
201
|
151
|
149
|
|
Minority Interest |
93
|
85
|
79
|
111
|
702
|
734
|
893
|
1 795
|
1 692
|
1 725
|
|
Other Liabilities |
13 608
|
14 025
|
13 833
|
14 071
|
14 316
|
14 222
|
14 057
|
14 272
|
14 326
|
15 804
|
|
Total Liabilities |
76 302
N/A
|
73 786
-3%
|
70 363
-5%
|
65 108
-7%
|
126 854
+95%
|
131 211
+3%
|
124 115
-5%
|
128 740
+4%
|
128 160
0%
|
153 093
+19%
|
|
Equity | |||||||||||
Common Stock |
15 981
|
15 981
|
15 981
|
15 981
|
15 981
|
15 981
|
15 981
|
15 981
|
15 981
|
15 981
|
|
Retained Earnings |
72 736
|
81 522
|
89 111
|
94 861
|
94 992
|
58 587
|
61 445
|
65 852
|
70 236
|
74 445
|
|
Additional Paid In Capital |
15 737
|
15 737
|
15 738
|
15 738
|
15 737
|
15 780
|
15 780
|
15 737
|
15 657
|
15 660
|
|
Unrealized Security Profit/Loss |
1 717
|
0
|
2 083
|
2 643
|
1 575
|
165
|
1 211
|
720
|
257
|
2 513
|
|
Treasury Stock |
145
|
0
|
3 250
|
3 252
|
44 597
|
6 081
|
6 082
|
5 954
|
5 838
|
5 753
|
|
Other Equity |
161
|
1 433
|
1 394
|
1 078
|
1 347
|
1 486
|
390
|
130
|
2 454
|
4 163
|
|
Total Equity |
105 865
N/A
|
112 994
+7%
|
118 269
+5%
|
124 893
+6%
|
82 341
-34%
|
82 946
+1%
|
87 945
+6%
|
92 466
+5%
|
98 747
+7%
|
107 009
+8%
|
|
Total Liabilities & Equity |
182 167
N/A
|
186 780
+3%
|
188 632
+1%
|
190 001
+1%
|
209 195
+10%
|
214 157
+2%
|
212 060
-1%
|
221 206
+4%
|
226 907
+3%
|
260 102
+15%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
100
|
100
|
95
|
95
|
65
|
66
|
66
|
66
|
66
|
66
|