Sun-Wa Technos Corp
TSE:8137
Balance Sheet
Balance Sheet Decomposition
Sun-Wa Technos Corp
Current Assets | 90.9B |
Cash & Short-Term Investments | 14.9B |
Receivables | 52.1B |
Other Current Assets | 23.9B |
Non-Current Assets | 11.6B |
PP&E | 2.2B |
Intangibles | 188m |
Other Non-Current Assets | 9.3B |
Current Liabilities | 50.5B |
Accounts Payable | 37.8B |
Short-Term Debt | 9.1B |
Other Current Liabilities | 3.6B |
Non-Current Liabilities | 5.1B |
Long-Term Debt | 3B |
Other Non-Current Liabilities | 2.1B |
Balance Sheet
Sun-Wa Technos Corp
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
6 937
|
7 584
|
6 359
|
6 759
|
8 596
|
10 005
|
12 052
|
13 113
|
14 049
|
14 145
|
|
Cash Equivalents |
6 937
|
7 584
|
6 359
|
6 759
|
8 596
|
10 005
|
12 052
|
13 113
|
14 049
|
14 145
|
|
Total Receivables |
32 988
|
35 052
|
34 463
|
41 060
|
45 949
|
42 125
|
39 721
|
42 344
|
51 842
|
58 755
|
|
Accounts Receivables |
32 988
|
35 052
|
34 463
|
41 060
|
45 949
|
42 125
|
39 721
|
42 344
|
51 842
|
58 755
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
4 404
|
5 466
|
5 170
|
6 096
|
10 152
|
11 087
|
10 019
|
7 935
|
12 006
|
17 491
|
|
Other Current Assets |
1 000
|
1 137
|
865
|
1 592
|
1 155
|
992
|
921
|
1 038
|
4 312
|
3 872
|
|
Total Current Assets |
45 329
|
49 239
|
46 857
|
55 507
|
65 852
|
64 209
|
62 713
|
64 430
|
82 209
|
94 263
|
|
PP&E Net |
4 038
|
3 879
|
3 788
|
3 056
|
3 005
|
2 861
|
2 759
|
2 590
|
2 230
|
2 272
|
|
PP&E Gross |
4 038
|
3 879
|
3 788
|
3 056
|
3 005
|
2 861
|
2 759
|
2 590
|
2 230
|
2 272
|
|
Accumulated Depreciation |
2 152
|
2 309
|
2 253
|
2 413
|
2 597
|
1 692
|
1 861
|
1 955
|
1 703
|
1 946
|
|
Intangible Assets |
76
|
243
|
240
|
222
|
168
|
143
|
193
|
170
|
226
|
221
|
|
Long-Term Investments |
3 469
|
4 566
|
3 518
|
4 900
|
7 078
|
5 679
|
4 854
|
7 995
|
7 215
|
8 324
|
|
Other Long-Term Assets |
786
|
821
|
1 036
|
1 131
|
1 151
|
1 222
|
1 219
|
1 196
|
1 198
|
1 501
|
|
Total Assets |
53 698
N/A
|
58 748
+9%
|
55 439
-6%
|
64 816
+17%
|
77 254
+19%
|
74 114
-4%
|
71 738
-3%
|
76 381
+6%
|
93 078
+22%
|
106 581
+15%
|
|
Liabilities | |||||||||||
Accounts Payable |
25 917
|
27 496
|
24 732
|
31 182
|
34 298
|
31 427
|
29 108
|
29 455
|
40 676
|
45 335
|
|
Accrued Liabilities |
977
|
1 026
|
806
|
1 284
|
1 596
|
1 144
|
1 165
|
1 269
|
1 806
|
2 234
|
|
Short-Term Debt |
1 328
|
1 462
|
1 417
|
1 289
|
4 522
|
3 205
|
3 809
|
4 148
|
5 405
|
9 557
|
|
Current Portion of Long-Term Debt |
1 322
|
1 443
|
1 047
|
1 295
|
1 282
|
702
|
106
|
593
|
2 493
|
122
|
|
Other Current Liabilities |
1 191
|
943
|
689
|
1 546
|
1 379
|
721
|
1 214
|
907
|
2 417
|
2 622
|
|
Total Current Liabilities |
30 735
|
32 370
|
28 691
|
36 596
|
43 077
|
37 199
|
35 402
|
36 372
|
52 797
|
59 870
|
|
Long-Term Debt |
2 479
|
2 288
|
2 585
|
2 429
|
3 686
|
3 102
|
3 042
|
2 491
|
150
|
228
|
|
Deferred Income Tax |
408
|
625
|
203
|
602
|
932
|
667
|
323
|
1 203
|
859
|
1 046
|
|
Other Liabilities |
1 422
|
1 514
|
1 697
|
1 552
|
1 566
|
1 202
|
1 245
|
1 285
|
1 249
|
953
|
|
Total Liabilities |
35 044
N/A
|
36 797
+5%
|
33 176
-10%
|
41 179
+24%
|
49 261
+20%
|
42 170
-14%
|
40 012
-5%
|
41 351
+3%
|
55 055
+33%
|
62 097
+13%
|
|
Equity | |||||||||||
Common Stock |
2 553
|
2 553
|
2 553
|
2 553
|
2 553
|
3 727
|
3 727
|
3 727
|
3 727
|
3 727
|
|
Retained Earnings |
12 350
|
14 472
|
15 761
|
16 950
|
19 647
|
21 781
|
22 577
|
23 827
|
26 867
|
31 742
|
|
Additional Paid In Capital |
1 958
|
1 958
|
1 958
|
1 958
|
1 958
|
3 548
|
3 548
|
3 548
|
3 549
|
3 544
|
|
Unrealized Security Profit/Loss |
1 207
|
1 851
|
0
|
2 134
|
3 665
|
2 675
|
2 079
|
4 235
|
3 721
|
4 319
|
|
Treasury Stock |
53
|
54
|
0
|
427
|
428
|
0
|
300
|
300
|
867
|
812
|
|
Other Equity |
639
|
1 171
|
897
|
469
|
598
|
213
|
95
|
7
|
1 026
|
1 964
|
|
Total Equity |
18 654
N/A
|
21 951
+18%
|
22 263
+1%
|
23 637
+6%
|
27 993
+18%
|
31 944
+14%
|
31 726
-1%
|
35 030
+10%
|
38 023
+9%
|
44 484
+17%
|
|
Total Liabilities & Equity |
53 698
N/A
|
58 748
+9%
|
55 439
-6%
|
64 816
+17%
|
77 254
+19%
|
74 114
-4%
|
71 738
-3%
|
76 381
+6%
|
93 078
+22%
|
106 581
+15%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
14
|
14
|
14
|
14
|
14
|
16
|
16
|
16
|
15
|
15
|