Goldwin Inc
TSE:8111
Balance Sheet
Balance Sheet Decomposition
Goldwin Inc
Current Assets | 85.3B |
Cash & Short-Term Investments | 37.5B |
Receivables | 28.2B |
Other Current Assets | 19.6B |
Non-Current Assets | 54.3B |
Long-Term Investments | 32.9B |
PP&E | 9.8B |
Intangibles | 3.2B |
Other Non-Current Assets | 8.5B |
Current Liabilities | 42.7B |
Accounts Payable | 29.5B |
Accrued Liabilities | 496m |
Short-Term Debt | 620m |
Other Current Liabilities | 12.1B |
Non-Current Liabilities | 4.9B |
Long-Term Debt | 752m |
Other Non-Current Liabilities | 4.1B |
Balance Sheet
Goldwin Inc
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
5 533
|
5 683
|
7 388
|
8 735
|
10 542
|
13 595
|
17 649
|
21 536
|
26 406
|
35 654
|
|
Cash Equivalents |
5 533
|
5 683
|
7 388
|
8 735
|
10 542
|
13 595
|
17 649
|
21 536
|
26 406
|
35 654
|
|
Total Receivables |
11 298
|
11 500
|
11 176
|
10 647
|
11 992
|
13 257
|
11 841
|
12 446
|
13 816
|
16 289
|
|
Accounts Receivables |
11 298
|
11 500
|
11 176
|
10 647
|
11 992
|
13 257
|
11 841
|
12 446
|
13 186
|
15 765
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
630
|
524
|
|
Inventory |
10 463
|
9 923
|
10 109
|
11 084
|
11 517
|
12 287
|
14 771
|
15 152
|
13 422
|
14 627
|
|
Other Current Assets |
1 414
|
1 860
|
2 428
|
1 532
|
751
|
833
|
956
|
2 034
|
1 842
|
2 614
|
|
Total Current Assets |
28 708
|
28 966
|
31 101
|
31 998
|
34 802
|
39 972
|
45 217
|
51 168
|
55 486
|
69 184
|
|
PP&E Net |
3 343
|
3 420
|
3 573
|
3 487
|
4 165
|
4 215
|
6 168
|
8 233
|
8 642
|
8 844
|
|
Intangible Assets |
560
|
532
|
1 006
|
3 964
|
3 624
|
3 297
|
3 150
|
2 912
|
3 093
|
3 290
|
|
Goodwill |
126
|
0
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
245
|
237
|
0
|
226
|
194
|
192
|
192
|
194
|
115
|
64
|
|
Long-Term Investments |
12 955
|
15 700
|
17 927
|
17 883
|
23 673
|
23 789
|
20 799
|
21 667
|
24 119
|
28 979
|
|
Other Long-Term Assets |
3 405
|
4 357
|
3 448
|
3 014
|
4 255
|
6 079
|
6 759
|
7 202
|
7 630
|
8 156
|
|
Other Assets |
126
|
0
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
49 342
N/A
|
53 289
+8%
|
57 315
+8%
|
60 572
+6%
|
70 713
+17%
|
77 544
+10%
|
82 285
+6%
|
91 376
+11%
|
99 085
+8%
|
118 517
+20%
|
|
Liabilities | |||||||||||
Accounts Payable |
13 669
|
12 400
|
13 391
|
12 788
|
14 310
|
17 511
|
17 425
|
13 675
|
17 127
|
20 833
|
|
Accrued Liabilities |
1 685
|
2 296
|
1 963
|
2 449
|
3 463
|
4 901
|
4 951
|
5 245
|
4 500
|
4 059
|
|
Short-Term Debt |
738
|
743
|
668
|
528
|
328
|
328
|
0
|
3 600
|
0
|
0
|
|
Current Portion of Long-Term Debt |
1 682
|
1 609
|
2 446
|
2 351
|
3 129
|
3 195
|
2 588
|
3 105
|
2 003
|
1 434
|
|
Other Current Liabilities |
2 179
|
2 388
|
2 967
|
2 594
|
4 978
|
5 609
|
6 000
|
6 660
|
6 756
|
7 756
|
|
Total Current Liabilities |
19 953
|
19 436
|
21 435
|
20 710
|
26 208
|
31 544
|
30 964
|
32 285
|
30 386
|
34 082
|
|
Long-Term Debt |
2 873
|
3 087
|
4 750
|
6 399
|
7 706
|
5 265
|
3 234
|
4 748
|
3 652
|
2 567
|
|
Deferred Income Tax |
196
|
0
|
606
|
651
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Minority Interest |
67
|
80
|
34
|
37
|
45
|
67
|
95
|
114
|
132
|
141
|
|
Other Liabilities |
1 944
|
905
|
910
|
894
|
1 374
|
1 126
|
1 235
|
1 427
|
1 636
|
1 812
|
|
Total Liabilities |
25 033
N/A
|
24 264
-3%
|
27 735
+14%
|
28 691
+3%
|
35 333
+23%
|
38 002
+8%
|
35 528
-7%
|
38 574
+9%
|
35 806
-7%
|
38 602
+8%
|
|
Equity | |||||||||||
Common Stock |
7 079
|
7 079
|
7 079
|
7 079
|
7 079
|
7 079
|
7 079
|
7 079
|
7 079
|
7 079
|
|
Retained Earnings |
14 271
|
17 937
|
20 713
|
23 453
|
27 854
|
35 709
|
44 157
|
50 604
|
61 356
|
78 129
|
|
Additional Paid In Capital |
3 753
|
3 996
|
4 023
|
4 066
|
1 439
|
1 439
|
1 439
|
264
|
276
|
297
|
|
Unrealized Security Profit/Loss |
335
|
724
|
0
|
543
|
595
|
270
|
60
|
490
|
480
|
728
|
|
Treasury Stock |
240
|
1 352
|
0
|
1 514
|
1 438
|
4 273
|
4 233
|
4 138
|
5 377
|
7 127
|
|
Other Equity |
889
|
641
|
1 102
|
1 746
|
149
|
682
|
1 625
|
1 497
|
535
|
809
|
|
Total Equity |
24 309
N/A
|
29 025
+19%
|
29 580
+2%
|
31 881
+8%
|
35 380
+11%
|
39 542
+12%
|
46 757
+18%
|
52 802
+13%
|
63 279
+20%
|
79 915
+26%
|
|
Total Liabilities & Equity |
49 342
N/A
|
53 289
+8%
|
57 315
+8%
|
60 572
+6%
|
70 713
+17%
|
77 544
+10%
|
82 285
+6%
|
91 376
+11%
|
99 085
+8%
|
118 517
+20%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
47
|
46
|
46
|
46
|
46
|
45
|
45
|
45
|
45
|
45
|