Goldcrest Co Ltd
TSE:8871
Balance Sheet
Balance Sheet Decomposition
Goldcrest Co Ltd
Current Assets | 155.8B |
Cash & Short-Term Investments | 67.8B |
Receivables | 638m |
Other Current Assets | 87.3B |
Non-Current Assets | 31.1B |
PP&E | 28.6B |
Intangibles | 125m |
Other Non-Current Assets | 2.4B |
Current Liabilities | 33.6B |
Accounts Payable | 1.4B |
Accrued Liabilities | 9m |
Other Current Liabilities | 32.2B |
Non-Current Liabilities | 24.8B |
Long-Term Debt | 18.3B |
Other Non-Current Liabilities | 6.5B |
Balance Sheet
Goldcrest Co Ltd
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
33 842
|
36 053
|
29 350
|
45 700
|
48 706
|
60 838
|
66 579
|
69 009
|
82 712
|
74 714
|
|
Cash Equivalents |
33 842
|
36 053
|
29 350
|
45 700
|
48 706
|
60 838
|
66 579
|
69 009
|
82 712
|
74 714
|
|
Total Receivables |
289
|
372
|
633
|
422
|
434
|
353
|
383
|
241
|
325
|
561
|
|
Accounts Receivables |
289
|
372
|
633
|
422
|
434
|
353
|
383
|
241
|
325
|
561
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
86 731
|
110 001
|
116 116
|
102 497
|
94 684
|
90 532
|
83 221
|
76 868
|
80 151
|
81 784
|
|
Other Current Assets |
1 643
|
1 256
|
1 929
|
1 580
|
1 222
|
1 286
|
611
|
825
|
351
|
400
|
|
Total Current Assets |
122 505
|
147 682
|
148 028
|
150 199
|
145 046
|
153 009
|
150 794
|
146 943
|
163 539
|
157 459
|
|
PP&E Net |
34 581
|
34 143
|
33 503
|
33 749
|
32 781
|
33 362
|
34 646
|
34 630
|
33 893
|
29 033
|
|
PP&E Gross |
34 581
|
34 143
|
33 503
|
33 749
|
32 781
|
33 362
|
34 646
|
34 630
|
33 893
|
29 033
|
|
Accumulated Depreciation |
3 071
|
3 816
|
4 545
|
5 283
|
7 331
|
8 032
|
8 735
|
9 558
|
10 414
|
9 820
|
|
Intangible Assets |
12
|
21
|
21
|
31
|
24
|
20
|
13
|
30
|
22
|
20
|
|
Goodwill |
0
|
2 001
|
1 784
|
1 538
|
1 326
|
1 114
|
902
|
689
|
477
|
265
|
|
Long-Term Investments |
10
|
72
|
66
|
68
|
64
|
48
|
38
|
27
|
24
|
18
|
|
Other Long-Term Assets |
1 821
|
1 365
|
1 239
|
1 248
|
2 332
|
2 372
|
2 640
|
2 588
|
2 520
|
2 440
|
|
Other Assets |
0
|
2 001
|
1 784
|
1 538
|
1 326
|
1 114
|
902
|
689
|
477
|
265
|
|
Total Assets |
158 929
N/A
|
185 284
+17%
|
184 641
0%
|
186 833
+1%
|
181 573
-3%
|
189 925
+5%
|
189 033
0%
|
184 907
-2%
|
200 475
+8%
|
189 235
-6%
|
|
Liabilities | |||||||||||
Accounts Payable |
393
|
7 403
|
5 350
|
2 521
|
3 082
|
10 477
|
1 210
|
2 935
|
11 642
|
824
|
|
Accrued Liabilities |
42
|
45
|
47
|
51
|
52
|
59
|
61
|
55
|
53
|
51
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
13 050
|
16 550
|
4 350
|
3 550
|
15 300
|
8 350
|
14 050
|
3 550
|
850
|
10 550
|
|
Other Current Liabilities |
1 790
|
2 649
|
5 296
|
7 288
|
5 189
|
7 499
|
4 991
|
2 287
|
6 227
|
2 682
|
|
Total Current Liabilities |
15 275
|
26 647
|
15 043
|
13 410
|
23 623
|
26 385
|
20 312
|
8 827
|
18 772
|
14 107
|
|
Long-Term Debt |
39 250
|
48 200
|
57 350
|
58 100
|
37 800
|
39 700
|
39 450
|
46 900
|
48 050
|
38 300
|
|
Deferred Income Tax |
0
|
4 599
|
4 368
|
4 382
|
4 394
|
4 406
|
4 417
|
4 427
|
4 437
|
4 445
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
2 454
|
2 699
|
2 036
|
2 002
|
1 961
|
1 990
|
2 289
|
2 213
|
2 065
|
1 948
|
|
Total Liabilities |
56 979
N/A
|
82 754
+45%
|
78 797
-5%
|
77 894
-1%
|
67 778
-13%
|
72 481
+7%
|
66 468
-8%
|
62 367
-6%
|
73 324
+18%
|
58 800
-20%
|
|
Equity | |||||||||||
Common Stock |
12 499
|
12 499
|
12 499
|
12 499
|
12 499
|
12 499
|
12 499
|
12 499
|
12 499
|
12 499
|
|
Retained Earnings |
77 479
|
78 059
|
80 860
|
84 819
|
90 013
|
93 665
|
98 786
|
100 446
|
105 824
|
110 002
|
|
Additional Paid In Capital |
12 190
|
12 190
|
12 708
|
12 708
|
12 372
|
12 372
|
12 372
|
12 372
|
12 372
|
12 372
|
|
Unrealized Security Profit/Loss |
0
|
1
|
0
|
1
|
4
|
4
|
5
|
6
|
8
|
11
|
|
Treasury Stock |
218
|
219
|
0
|
1 085
|
1 085
|
1 086
|
1 087
|
2 771
|
3 535
|
4 426
|
|
Other Equity |
0
|
0
|
1
|
1
|
0
|
2
|
0
|
0
|
1
|
1
|
|
Total Equity |
101 950
N/A
|
102 530
+1%
|
105 844
+3%
|
108 939
+3%
|
113 795
+4%
|
117 444
+3%
|
122 565
+4%
|
122 540
0%
|
127 151
+4%
|
130 435
+3%
|
|
Total Liabilities & Equity |
158 929
N/A
|
185 284
+17%
|
184 641
0%
|
186 833
+1%
|
181 573
-3%
|
189 925
+5%
|
189 033
0%
|
184 907
-2%
|
200 475
+8%
|
189 235
-6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
36
|
36
|
36
|
35
|
35
|
35
|
35
|
34
|
34
|
33
|