Ten Allied Co Ltd
TSE:8207
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Ten Allied Co Ltd
TSE:8207
|
JP |
Balance Sheet
Balance Sheet Decomposition
Ten Allied Co Ltd
Ten Allied Co Ltd
Balance Sheet
Ten Allied Co Ltd
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
4 051
|
1 749
|
1 742
|
2 361
|
1 769
|
2 942
|
3 312
|
3 072
|
2 603
|
1 877
|
2 688
|
2 749
|
2 467
|
3 003
|
2 489
|
1 747
|
1 824
|
1 522
|
1 450
|
1 525
|
3 168
|
3 398
|
3 928
|
3 303
|
|
| Cash Equivalents |
4 051
|
1 749
|
1 742
|
2 361
|
1 769
|
2 942
|
3 312
|
3 072
|
2 603
|
1 877
|
2 688
|
2 749
|
2 467
|
3 003
|
2 489
|
1 747
|
1 824
|
1 522
|
1 450
|
1 525
|
3 168
|
3 398
|
3 928
|
3 303
|
|
| Short-Term Investments |
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
122
|
111
|
106
|
107
|
126
|
958
|
275
|
126
|
124
|
99
|
126
|
118
|
122
|
87
|
95
|
104
|
126
|
148
|
88
|
756
|
186
|
342
|
441
|
406
|
|
| Accounts Receivables |
122
|
111
|
106
|
107
|
126
|
124
|
121
|
126
|
124
|
99
|
126
|
118
|
122
|
87
|
95
|
104
|
126
|
148
|
88
|
57
|
102
|
193
|
293
|
339
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
834
|
154
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
700
|
83
|
149
|
148
|
66
|
|
| Inventory |
250
|
265
|
232
|
192
|
254
|
287
|
294
|
218
|
158
|
143
|
143
|
151
|
177
|
199
|
178
|
180
|
201
|
175
|
190
|
201
|
147
|
170
|
146
|
176
|
|
| Other Current Assets |
675
|
640
|
627
|
895
|
880
|
306
|
295
|
403
|
407
|
389
|
424
|
318
|
400
|
371
|
389
|
384
|
352
|
514
|
393
|
155
|
167
|
182
|
173
|
172
|
|
| Total Current Assets |
5 098
|
2 776
|
2 708
|
3 556
|
3 029
|
4 494
|
4 176
|
3 819
|
3 292
|
2 508
|
3 381
|
3 337
|
3 166
|
3 660
|
3 151
|
2 416
|
2 503
|
2 359
|
2 121
|
2 637
|
3 667
|
4 092
|
4 689
|
4 057
|
|
| PP&E Net |
6 654
|
6 077
|
6 004
|
5 414
|
5 585
|
4 849
|
4 390
|
4 138
|
3 878
|
3 284
|
2 849
|
2 817
|
2 766
|
1 950
|
2 498
|
2 476
|
2 706
|
2 512
|
2 259
|
1 809
|
1 636
|
1 466
|
1 382
|
1 288
|
|
| PP&E Gross |
6 654
|
6 077
|
6 004
|
5 414
|
5 585
|
4 849
|
4 390
|
4 138
|
3 878
|
3 284
|
2 849
|
2 817
|
2 766
|
1 950
|
2 498
|
2 476
|
2 706
|
2 512
|
2 259
|
1 809
|
1 636
|
1 466
|
1 382
|
1 288
|
|
| Accumulated Depreciation |
12 055
|
11 366
|
11 786
|
12 118
|
12 070
|
10 163
|
10 685
|
11 085
|
11 520
|
11 759
|
10 245
|
10 418
|
10 123
|
10 267
|
10 186
|
9 351
|
9 397
|
9 068
|
8 881
|
7 376
|
7 335
|
7 083
|
6 807
|
6 870
|
|
| Intangible Assets |
260
|
243
|
187
|
138
|
119
|
172
|
162
|
225
|
168
|
113
|
72
|
74
|
111
|
47
|
127
|
155
|
166
|
159
|
85
|
44
|
52
|
74
|
59
|
45
|
|
| Note Receivable |
125
|
114
|
98
|
81
|
65
|
54
|
41
|
31
|
20
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
865
|
459
|
788
|
764
|
750
|
316
|
212
|
125
|
134
|
101
|
105
|
136
|
147
|
192
|
157
|
193
|
193
|
164
|
139
|
188
|
234
|
261
|
423
|
505
|
|
| Other Long-Term Assets |
8 018
|
7 757
|
6 839
|
6 361
|
6 438
|
5 529
|
5 353
|
5 348
|
5 293
|
4 945
|
4 522
|
4 471
|
4 351
|
3 995
|
4 352
|
4 202
|
4 063
|
3 912
|
3 731
|
1 910
|
1 845
|
1 655
|
1 650
|
1 646
|
|
| Total Assets |
21 020
N/A
|
17 425
-17%
|
16 622
-5%
|
16 315
-2%
|
15 986
-2%
|
15 413
-4%
|
14 334
-7%
|
13 685
-5%
|
12 786
-7%
|
10 961
-14%
|
10 929
0%
|
10 835
-1%
|
10 542
-3%
|
9 844
-7%
|
10 284
+4%
|
9 442
-8%
|
9 631
+2%
|
9 105
-5%
|
8 335
-8%
|
6 587
-21%
|
7 433
+13%
|
7 548
+2%
|
8 204
+9%
|
7 541
-8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
705
|
618
|
631
|
597
|
620
|
531
|
534
|
461
|
458
|
391
|
400
|
382
|
365
|
386
|
390
|
395
|
390
|
382
|
231
|
156
|
192
|
272
|
264
|
281
|
|
| Accrued Liabilities |
527
|
279
|
337
|
357
|
358
|
346
|
399
|
317
|
262
|
301
|
308
|
283
|
267
|
486
|
351
|
342
|
422
|
349
|
363
|
129
|
107
|
396
|
394
|
334
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
380
|
285
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
500
|
2 500
|
2 500
|
2 500
|
2 125
|
1 516
|
|
| Current Portion of Long-Term Debt |
983
|
1 883
|
523
|
528
|
344
|
744
|
744
|
543
|
644
|
627
|
265
|
341
|
357
|
470
|
541
|
444
|
449
|
349
|
700
|
165
|
151
|
40
|
75
|
57
|
|
| Other Current Liabilities |
791
|
989
|
771
|
725
|
927
|
1 052
|
668
|
595
|
560
|
696
|
504
|
631
|
432
|
512
|
666
|
628
|
643
|
603
|
640
|
1 316
|
375
|
531
|
515
|
498
|
|
| Total Current Liabilities |
3 006
|
3 769
|
2 262
|
2 206
|
2 249
|
2 673
|
2 345
|
1 916
|
1 924
|
2 395
|
1 762
|
1 637
|
1 420
|
1 853
|
1 948
|
1 810
|
1 904
|
1 683
|
2 432
|
4 266
|
3 324
|
3 739
|
3 372
|
2 685
|
|
| Long-Term Debt |
2 289
|
406
|
1 383
|
1 048
|
700
|
1 956
|
1 215
|
1 147
|
1 051
|
425
|
666
|
572
|
811
|
1 100
|
1 735
|
1 302
|
1 184
|
834
|
135
|
152
|
721
|
680
|
681
|
624
|
|
| Deferred Income Tax |
0
|
0
|
0
|
224
|
260
|
115
|
73
|
41
|
41
|
48
|
37
|
44
|
45
|
55
|
63
|
74
|
72
|
65
|
54
|
71
|
88
|
96
|
149
|
185
|
|
| Other Liabilities |
557
|
603
|
631
|
692
|
714
|
758
|
771
|
813
|
840
|
955
|
970
|
966
|
1 029
|
1 196
|
1 332
|
1 248
|
1 225
|
1 275
|
1 307
|
1 360
|
1 323
|
1 285
|
1 261
|
1 155
|
|
| Total Liabilities |
5 852
N/A
|
4 777
-18%
|
4 276
-10%
|
4 171
-2%
|
3 924
-6%
|
5 501
+40%
|
4 404
-20%
|
3 916
-11%
|
3 857
-2%
|
3 823
-1%
|
3 435
-10%
|
3 219
-6%
|
3 306
+3%
|
4 204
+27%
|
5 078
+21%
|
4 434
-13%
|
4 385
-1%
|
3 858
-12%
|
3 928
+2%
|
5 848
+49%
|
5 455
-7%
|
5 800
+6%
|
5 463
-6%
|
4 650
-15%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5 257
|
5 257
|
5 257
|
5 257
|
5 257
|
5 257
|
5 257
|
5 257
|
5 257
|
5 257
|
5 257
|
5 257
|
5 257
|
5 257
|
5 257
|
5 257
|
5 257
|
5 257
|
5 257
|
1 000
|
2 500
|
2 500
|
2 500
|
2 500
|
|
| Retained Earnings |
4 871
|
2 456
|
1 962
|
1 887
|
1 850
|
49
|
3 559
|
3 453
|
2 494
|
720
|
1 067
|
1 193
|
798
|
756
|
1 117
|
1 391
|
1 258
|
1 243
|
2 089
|
7 257
|
7 597
|
8 739
|
8 703
|
8 569
|
|
| Additional Paid In Capital |
4 847
|
4 847
|
4 847
|
4 847
|
4 847
|
4 848
|
1 320
|
1 320
|
1 320
|
1 320
|
1 320
|
1 320
|
1 320
|
1 320
|
1 320
|
1 320
|
1 320
|
1 320
|
1 320
|
7 077
|
7 077
|
7 972
|
8 794
|
8 687
|
|
| Unrealized Security Profit/Loss |
192
|
88
|
281
|
358
|
314
|
58
|
3
|
59
|
60
|
43
|
53
|
80
|
90
|
125
|
0
|
129
|
130
|
105
|
91
|
123
|
150
|
169
|
276
|
322
|
|
| Treasury Stock |
0
|
1
|
1
|
205
|
206
|
202
|
203
|
203
|
203
|
203
|
203
|
234
|
234
|
234
|
0
|
235
|
184
|
162
|
162
|
162
|
162
|
162
|
162
|
162
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
72
|
123
|
73
|
19
|
31
|
10
|
42
|
9
|
9
|
35
|
113
|
|
| Total Equity |
15 168
N/A
|
12 648
-17%
|
12 347
-2%
|
12 144
-2%
|
12 062
-1%
|
9 912
-18%
|
9 930
+0%
|
9 768
-2%
|
8 929
-9%
|
7 138
-20%
|
7 494
+5%
|
7 616
+2%
|
7 235
-5%
|
5 640
-22%
|
5 206
-8%
|
5 008
-4%
|
5 246
+5%
|
5 247
+0%
|
4 407
-16%
|
739
-83%
|
1 978
+168%
|
1 748
-12%
|
2 740
+57%
|
2 892
+6%
|
|
| Total Liabilities & Equity |
21 020
N/A
|
17 425
-17%
|
16 622
-5%
|
16 315
-2%
|
15 986
-2%
|
15 413
-4%
|
14 334
-7%
|
13 685
-5%
|
12 786
-7%
|
10 961
-14%
|
10 929
0%
|
10 835
-1%
|
10 542
-3%
|
9 844
-7%
|
10 284
+4%
|
9 442
-8%
|
9 631
+2%
|
9 105
-5%
|
8 335
-8%
|
6 587
-21%
|
7 433
+13%
|
7 548
+2%
|
8 204
+9%
|
7 541
-8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
27
|
27
|
27
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
28
|
28
|
31
|
35
|
39
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|