Hamayuu Co Ltd
TSE:7682
Balance Sheet
Balance Sheet Decomposition
Hamayuu Co Ltd
Hamayuu Co Ltd
Balance Sheet
Hamayuu Co Ltd
| Jul-2017 | Jul-2018 | Jul-2019 | Jul-2020 | Jul-2021 | Jul-2022 | Jul-2023 | Jul-2024 | Jul-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
635
|
1 125
|
729
|
1 936
|
1 190
|
1 175
|
964
|
1 137
|
1 342
|
|
| Cash Equivalents |
635
|
1 125
|
729
|
1 936
|
1 190
|
1 175
|
964
|
1 137
|
1 342
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
|
| Total Receivables |
71
|
74
|
75
|
171
|
274
|
236
|
181
|
175
|
194
|
|
| Accounts Receivables |
2
|
2
|
2
|
0
|
19
|
23
|
26
|
24
|
5
|
|
| Other Receivables |
69
|
72
|
73
|
171
|
255
|
213
|
154
|
152
|
188
|
|
| Inventory |
83
|
69
|
95
|
90
|
95
|
103
|
110
|
134
|
146
|
|
| Other Current Assets |
132
|
115
|
95
|
97
|
96
|
102
|
126
|
106
|
123
|
|
| Total Current Assets |
920
|
1 383
|
994
|
2 294
|
1 655
|
1 616
|
1 396
|
1 552
|
1 804
|
|
| PP&E Net |
1 590
|
1 397
|
1 627
|
1 880
|
1 911
|
2 202
|
1 794
|
2 051
|
2 252
|
|
| PP&E Gross |
0
|
1 397
|
1 627
|
1 880
|
1 911
|
2 202
|
1 794
|
2 051
|
2 252
|
|
| Accumulated Depreciation |
0
|
2 748
|
2 920
|
3 111
|
3 296
|
3 446
|
3 555
|
3 523
|
3 408
|
|
| Intangible Assets |
15
|
10
|
19
|
26
|
27
|
26
|
33
|
38
|
42
|
|
| Note Receivable |
49
|
43
|
39
|
35
|
33
|
30
|
28
|
25
|
23
|
|
| Long-Term Investments |
41
|
39
|
37
|
35
|
36
|
33
|
16
|
18
|
10
|
|
| Other Long-Term Assets |
643
|
596
|
653
|
642
|
566
|
570
|
591
|
587
|
593
|
|
| Total Assets |
3 257
N/A
|
3 466
+6%
|
3 368
-3%
|
4 912
+46%
|
4 228
-14%
|
4 476
+6%
|
3 858
-14%
|
4 272
+11%
|
4 723
+11%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
140
|
141
|
148
|
131
|
125
|
147
|
176
|
179
|
178
|
|
| Accrued Liabilities |
113
|
127
|
109
|
131
|
129
|
123
|
187
|
153
|
174
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
259
|
339
|
346
|
519
|
505
|
464
|
243
|
276
|
290
|
|
| Other Current Liabilities |
340
|
370
|
373
|
293
|
331
|
344
|
302
|
368
|
417
|
|
| Total Current Liabilities |
852
|
977
|
976
|
1 073
|
1 090
|
1 078
|
908
|
976
|
1 060
|
|
| Long-Term Debt |
1 362
|
1 431
|
1 160
|
1 885
|
1 380
|
1 629
|
1 239
|
1 479
|
1 756
|
|
| Other Liabilities |
248
|
245
|
261
|
275
|
277
|
278
|
296
|
294
|
302
|
|
| Total Liabilities |
2 461
N/A
|
2 654
+8%
|
2 397
-10%
|
3 234
+35%
|
2 747
-15%
|
2 984
+9%
|
2 443
-18%
|
2 749
+13%
|
3 117
+13%
|
|
| Equity | ||||||||||
| Common Stock |
284
|
284
|
284
|
655
|
655
|
660
|
664
|
669
|
681
|
|
| Retained Earnings |
303
|
321
|
481
|
447
|
250
|
253
|
169
|
264
|
324
|
|
| Additional Paid In Capital |
207
|
207
|
207
|
577
|
577
|
582
|
587
|
592
|
604
|
|
| Unrealized Security Profit/Loss |
3
|
1
|
0
|
1
|
1
|
3
|
4
|
0
|
1
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
796
N/A
|
813
+2%
|
971
+20%
|
1 678
+73%
|
1 481
-12%
|
1 492
+1%
|
1 415
-5%
|
1 524
+8%
|
1 607
+5%
|
|
| Total Liabilities & Equity |
3 257
N/A
|
3 466
+6%
|
3 368
-3%
|
4 912
+46%
|
4 228
-14%
|
4 476
+6%
|
3 858
-14%
|
4 272
+11%
|
4 723
+11%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
|