Tokyo Koki Co Ltd
TSE:7719
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Tokyo Koki Co Ltd
TSE:7719
|
JP |
|
Goldsource Mines Inc
XTSX:GXS
|
CA |
Balance Sheet
Balance Sheet Decomposition
Tokyo Koki Co Ltd
Tokyo Koki Co Ltd
Balance Sheet
Tokyo Koki Co Ltd
| Feb-2004 | Feb-2005 | Feb-2006 | Feb-2007 | Feb-2008 | Feb-2009 | Feb-2010 | Feb-2011 | Feb-2012 | Feb-2013 | Feb-2014 | Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | Feb-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
108
|
109
|
198
|
1 970
|
1 198
|
1 063
|
1 317
|
1 086
|
1 073
|
887
|
838
|
875
|
553
|
729
|
451
|
660
|
951
|
991
|
1 242
|
693
|
977
|
495
|
|
| Cash Equivalents |
108
|
109
|
198
|
1 970
|
1 198
|
1 063
|
1 317
|
1 086
|
1 073
|
887
|
838
|
875
|
553
|
729
|
451
|
660
|
951
|
991
|
1 242
|
693
|
977
|
495
|
|
| Total Receivables |
712
|
931
|
1 573
|
2 168
|
1 383
|
1 454
|
902
|
1 172
|
1 196
|
1 321
|
1 650
|
1 943
|
1 542
|
1 407
|
1 212
|
1 350
|
1 195
|
1 479
|
1 278
|
821
|
727
|
1 064
|
|
| Accounts Receivables |
712
|
931
|
1 573
|
2 168
|
1 383
|
1 454
|
902
|
1 172
|
1 196
|
1 321
|
1 650
|
1 943
|
1 542
|
1 407
|
1 212
|
1 350
|
1 195
|
1 479
|
1 278
|
821
|
727
|
1 036
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
|
| Inventory |
319
|
377
|
569
|
860
|
740
|
871
|
803
|
857
|
1 104
|
1 079
|
1 024
|
886
|
822
|
870
|
1 019
|
926
|
831
|
631
|
590
|
758
|
870
|
1 046
|
|
| Other Current Assets |
30
|
80
|
172
|
376
|
287
|
296
|
152
|
437
|
175
|
145
|
125
|
217
|
185
|
159
|
268
|
204
|
86
|
132
|
121
|
47
|
26
|
92
|
|
| Total Current Assets |
1 169
|
1 497
|
2 511
|
5 374
|
3 607
|
3 685
|
3 174
|
3 552
|
3 548
|
3 433
|
3 637
|
3 920
|
3 102
|
3 164
|
2 949
|
3 139
|
3 063
|
3 233
|
3 232
|
2 320
|
2 599
|
2 697
|
|
| PP&E Net |
1 905
|
1 891
|
2 203
|
2 636
|
2 760
|
2 504
|
2 352
|
2 285
|
1 544
|
1 603
|
1 371
|
1 254
|
1 150
|
1 171
|
979
|
1 072
|
1 090
|
1 063
|
1 017
|
988
|
864
|
878
|
|
| PP&E Gross |
1 905
|
1 891
|
2 203
|
2 636
|
2 760
|
2 504
|
2 352
|
2 285
|
1 544
|
1 603
|
1 371
|
1 254
|
1 150
|
0
|
979
|
1 072
|
1 090
|
1 063
|
1 017
|
988
|
864
|
878
|
|
| Accumulated Depreciation |
1 268
|
1 333
|
1 357
|
1 639
|
1 970
|
1 558
|
1 761
|
1 875
|
758
|
893
|
1 879
|
0
|
1 664
|
0
|
1 498
|
1 233
|
1 149
|
1 197
|
788
|
835
|
829
|
853
|
|
| Intangible Assets |
20
|
16
|
17
|
47
|
42
|
90
|
67
|
48
|
112
|
119
|
64
|
62
|
52
|
47
|
14
|
4
|
19
|
16
|
10
|
6
|
3
|
5
|
|
| Goodwill |
41
|
39
|
37
|
170
|
305
|
322
|
252
|
193
|
134
|
100
|
88
|
0
|
67
|
61
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
371
|
157
|
406
|
333
|
299
|
307
|
310
|
299
|
203
|
202
|
199
|
185
|
184
|
181
|
0
|
250
|
620
|
571
|
|
| Long-Term Investments |
13
|
13
|
13
|
13
|
13
|
13
|
23
|
12
|
12
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
69
|
74
|
|
| Other Long-Term Assets |
53
|
56
|
74
|
156
|
236
|
63
|
133
|
185
|
169
|
181
|
110
|
184
|
67
|
70
|
102
|
59
|
46
|
40
|
126
|
132
|
491
|
121
|
|
| Other Assets |
41
|
39
|
37
|
170
|
305
|
322
|
252
|
193
|
134
|
100
|
88
|
0
|
67
|
61
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
3 201
N/A
|
3 512
+10%
|
4 855
+38%
|
8 396
+73%
|
6 863
-18%
|
6 708
-2%
|
6 141
-8%
|
6 238
+2%
|
5 479
-12%
|
5 393
-2%
|
5 373
0%
|
5 436
+1%
|
4 520
-17%
|
4 586
+1%
|
4 052
-12%
|
4 354
+7%
|
4 323
-1%
|
4 464
+3%
|
4 397
-2%
|
3 445
-22%
|
3 665
+6%
|
3 774
+3%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
638
|
581
|
846
|
1 220
|
1 102
|
1 083
|
696
|
687
|
976
|
915
|
1 166
|
1 425
|
1 043
|
1 278
|
1 245
|
1 005
|
676
|
658
|
566
|
580
|
473
|
544
|
|
| Accrued Liabilities |
61
|
48
|
65
|
177
|
210
|
187
|
133
|
97
|
84
|
117
|
186
|
200
|
211
|
214
|
210
|
192
|
160
|
155
|
79
|
99
|
109
|
120
|
|
| Short-Term Debt |
111
|
348
|
125
|
441
|
287
|
0
|
100
|
0
|
180
|
141
|
158
|
271
|
143
|
126
|
316
|
350
|
199
|
213
|
619
|
240
|
271
|
200
|
|
| Current Portion of Long-Term Debt |
115
|
163
|
245
|
209
|
255
|
366
|
418
|
521
|
499
|
421
|
288
|
624
|
468
|
358
|
269
|
239
|
299
|
304
|
158
|
157
|
158
|
142
|
|
| Other Current Liabilities |
107
|
57
|
258
|
401
|
430
|
299
|
239
|
172
|
223
|
285
|
346
|
417
|
189
|
283
|
260
|
284
|
195
|
201
|
84
|
230
|
370
|
158
|
|
| Total Current Liabilities |
1 033
|
1 197
|
1 540
|
2 447
|
2 283
|
1 935
|
1 587
|
1 477
|
1 962
|
1 878
|
2 144
|
2 937
|
2 053
|
2 258
|
2 299
|
2 070
|
1 529
|
1 531
|
1 506
|
1 305
|
1 382
|
1 164
|
|
| Long-Term Debt |
215
|
339
|
790
|
1 163
|
1 103
|
695
|
799
|
1 154
|
902
|
930
|
1 051
|
463
|
386
|
369
|
313
|
285
|
534
|
384
|
243
|
240
|
253
|
500
|
|
| Deferred Income Tax |
431
|
431
|
451
|
451
|
451
|
440
|
440
|
440
|
178
|
178
|
178
|
178
|
161
|
153
|
153
|
159
|
158
|
153
|
153
|
153
|
153
|
153
|
|
| Minority Interest |
0
|
0
|
0
|
24
|
0
|
2
|
7
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
124
|
118
|
116
|
153
|
147
|
159
|
167
|
193
|
251
|
282
|
325
|
339
|
338
|
380
|
390
|
413
|
361
|
357
|
358
|
331
|
357
|
332
|
|
| Total Liabilities |
1 802
N/A
|
2 084
+16%
|
2 897
+39%
|
4 239
+46%
|
3 984
-6%
|
3 231
-19%
|
3 000
-7%
|
3 264
+9%
|
3 292
+1%
|
3 268
-1%
|
3 698
+13%
|
3 917
+6%
|
2 938
-25%
|
3 160
+8%
|
3 156
0%
|
2 927
-7%
|
2 581
-12%
|
2 425
-6%
|
2 260
-7%
|
2 029
-10%
|
2 144
+6%
|
2 149
+0%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
740
|
740
|
939
|
2 012
|
2 512
|
2 714
|
2 714
|
2 714
|
2 714
|
2 714
|
2 714
|
2 714
|
2 714
|
2 714
|
2 714
|
2 714
|
2 714
|
2 714
|
500
|
500
|
500
|
500
|
|
| Retained Earnings |
484
|
446
|
190
|
211
|
2 072
|
79
|
462
|
594
|
1 048
|
1 184
|
1 810
|
2 048
|
1 934
|
1 982
|
2 388
|
1 852
|
1 539
|
1 241
|
1 191
|
470
|
573
|
677
|
|
| Additional Paid In Capital |
529
|
529
|
199
|
1 256
|
1 756
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
104
|
104
|
104
|
104
|
|
| Unrealized Security Profit/Loss |
631
|
631
|
611
|
618
|
617
|
601
|
601
|
601
|
279
|
279
|
322
|
322
|
338
|
346
|
346
|
346
|
346
|
346
|
346
|
346
|
346
|
347
|
|
| Treasury Stock |
0
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Other Equity |
16
|
24
|
22
|
64
|
68
|
44
|
91
|
56
|
46
|
120
|
254
|
336
|
267
|
152
|
28
|
23
|
25
|
23
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 399
N/A
|
1 428
+2%
|
1 957
+37%
|
4 157
+112%
|
2 879
-31%
|
3 477
+21%
|
3 141
-10%
|
2 973
-5%
|
2 187
-26%
|
2 125
-3%
|
1 675
-21%
|
1 519
-9%
|
1 582
+4%
|
1 426
-10%
|
897
-37%
|
1 427
+59%
|
1 742
+22%
|
2 039
+17%
|
2 137
+5%
|
1 416
-34%
|
1 520
+7%
|
1 625
+7%
|
|
| Total Liabilities & Equity |
3 201
N/A
|
3 512
+10%
|
4 855
+38%
|
8 396
+73%
|
6 863
-18%
|
6 708
-2%
|
6 141
-8%
|
6 238
+2%
|
5 479
-12%
|
5 393
-2%
|
5 373
0%
|
5 436
+1%
|
4 520
-17%
|
4 586
+1%
|
4 052
-12%
|
4 354
+7%
|
4 323
-1%
|
4 464
+3%
|
4 397
-2%
|
3 445
-22%
|
3 665
+6%
|
3 774
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
4
|
4
|
4
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|