IDOM Inc
TSE:7599
Balance Sheet
Balance Sheet Decomposition
IDOM Inc
Current Assets | 119B |
Cash & Short-Term Investments | 21.1B |
Receivables | 8.5B |
Other Current Assets | 89.4B |
Non-Current Assets | 45.5B |
Long-Term Investments | 29m |
PP&E | 29.4B |
Intangibles | 1.3B |
Other Non-Current Assets | 14.8B |
Current Liabilities | 62.9B |
Accounts Payable | 4.5B |
Accrued Liabilities | 324m |
Other Current Liabilities | 58.1B |
Non-Current Liabilities | 35.9B |
Long-Term Debt | 31.7B |
Other Non-Current Liabilities | 4.2B |
Balance Sheet
IDOM Inc
Feb-2014 | Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
14 688
|
4 897
|
9 149
|
14 337
|
22 763
|
23 049
|
37 295
|
43 179
|
45 670
|
37 473
|
|
Cash Equivalents |
14 688
|
4 897
|
9 149
|
14 337
|
22 763
|
23 049
|
37 295
|
43 179
|
45 670
|
37 473
|
|
Total Receivables |
7 104
|
4 570
|
5 138
|
4 591
|
5 470
|
6 681
|
6 557
|
6 547
|
5 204
|
3 399
|
|
Accounts Receivables |
7 104
|
4 570
|
5 138
|
4 591
|
5 470
|
6 681
|
6 557
|
6 547
|
5 204
|
3 399
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
9 414
|
17 020
|
31 848
|
41 333
|
44 479
|
74 090
|
79 119
|
72 913
|
85 363
|
84 432
|
|
Other Current Assets |
2 257
|
2 915
|
2 939
|
3 504
|
4 243
|
9 045
|
5 144
|
3 966
|
4 909
|
6 174
|
|
Total Current Assets |
33 463
|
29 402
|
49 074
|
63 765
|
76 955
|
112 865
|
128 115
|
126 605
|
141 146
|
131 478
|
|
PP&E Net |
10 989
|
16 126
|
19 743
|
22 033
|
23 088
|
24 738
|
23 517
|
21 697
|
23 663
|
26 441
|
|
PP&E Gross |
10 989
|
16 126
|
19 743
|
22 033
|
23 088
|
24 738
|
23 517
|
21 697
|
23 663
|
26 441
|
|
Accumulated Depreciation |
7 955
|
9 089
|
11 618
|
13 322
|
14 906
|
16 651
|
18 250
|
20 049
|
19 235
|
20 383
|
|
Intangible Assets |
1 011
|
1 352
|
5 916
|
7 227
|
6 670
|
8 129
|
6 482
|
6 714
|
5 780
|
1 303
|
|
Goodwill |
0
|
1 997
|
9 597
|
9 687
|
8 927
|
11 726
|
10 911
|
7 698
|
5 995
|
86
|
|
Note Receivable |
251
|
124
|
395
|
229
|
211
|
38
|
13
|
30
|
228
|
76
|
|
Long-Term Investments |
438
|
71
|
58
|
287
|
2 195
|
2 452
|
271
|
270
|
149
|
29
|
|
Other Long-Term Assets |
6 627
|
8 081
|
9 428
|
10 819
|
12 135
|
13 903
|
14 474
|
14 208
|
12 805
|
13 880
|
|
Other Assets |
0
|
1 997
|
9 597
|
9 687
|
8 927
|
11 726
|
10 911
|
7 698
|
5 995
|
86
|
|
Total Assets |
52 779
N/A
|
57 153
+8%
|
94 211
+65%
|
114 047
+21%
|
130 181
+14%
|
173 851
+34%
|
183 783
+6%
|
177 222
-4%
|
189 766
+7%
|
173 293
-9%
|
|
Liabilities | |||||||||||
Accounts Payable |
2 852
|
5 100
|
14 102
|
12 317
|
14 327
|
20 026
|
21 002
|
20 940
|
23 618
|
4 822
|
|
Accrued Liabilities |
440
|
436
|
459
|
651
|
815
|
820
|
823
|
1 167
|
1 965
|
897
|
|
Short-Term Debt |
0
|
150
|
2 045
|
3 408
|
1 201
|
9 031
|
935
|
1 117
|
1 101
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
79
|
0
|
0
|
12 000
|
11 079
|
342
|
10 000
|
24 145
|
|
Other Current Liabilities |
10 233
|
9 019
|
11 915
|
13 107
|
15 558
|
18 765
|
22 460
|
23 968
|
24 401
|
34 301
|
|
Total Current Liabilities |
13 525
|
19 847
|
28 600
|
29 483
|
31 901
|
60 642
|
56 299
|
47 534
|
61 085
|
64 165
|
|
Long-Term Debt |
4 000
|
43
|
22 851
|
40 774
|
52 680
|
68 023
|
79 824
|
79 169
|
67 523
|
43 000
|
|
Deferred Income Tax |
0
|
0
|
1 086
|
1 127
|
1 008
|
1 363
|
1 386
|
1 616
|
1 535
|
0
|
|
Minority Interest |
0
|
0
|
1 131
|
934
|
551
|
512
|
456
|
1 018
|
1 693
|
468
|
|
Other Liabilities |
2 408
|
2 634
|
3 429
|
3 082
|
3 098
|
3 466
|
3 688
|
3 888
|
3 914
|
3 426
|
|
Total Liabilities |
19 933
N/A
|
22 524
+13%
|
57 097
+153%
|
75 400
+32%
|
89 238
+18%
|
134 006
+50%
|
141 653
+6%
|
133 225
-6%
|
135 750
+2%
|
111 059
-18%
|
|
Equity | |||||||||||
Common Stock |
4 157
|
4 157
|
4 157
|
4 157
|
4 157
|
4 157
|
4 157
|
4 157
|
4 157
|
4 157
|
|
Retained Earnings |
28 552
|
30 278
|
32 869
|
33 826
|
36 376
|
35 845
|
38 776
|
39 665
|
49 673
|
56 885
|
|
Additional Paid In Capital |
4 032
|
4 032
|
4 032
|
4 032
|
4 032
|
4 032
|
4 032
|
4 384
|
4 361
|
5 250
|
|
Treasury Stock |
3 975
|
3 947
|
3 947
|
3 947
|
3 947
|
3 947
|
3 947
|
4 344
|
4 344
|
4 344
|
|
Other Equity |
80
|
109
|
3
|
579
|
325
|
242
|
888
|
135
|
169
|
286
|
|
Total Equity |
32 846
N/A
|
34 629
+5%
|
37 114
+7%
|
38 647
+4%
|
40 943
+6%
|
39 845
-3%
|
42 130
+6%
|
43 997
+4%
|
54 016
+23%
|
62 234
+15%
|
|
Total Liabilities & Equity |
52 779
N/A
|
57 153
+8%
|
94 211
+65%
|
114 047
+21%
|
130 181
+14%
|
173 851
+34%
|
183 783
+6%
|
177 222
-4%
|
189 766
+7%
|
173 293
-9%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
101
|
101
|
101
|
101
|
101
|
101
|
101
|
100
|
100
|
100
|