AMG Holdings Co Ltd
TSE:8891
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
AMG Holdings Co Ltd
TSE:8891
|
JP |
Balance Sheet
Balance Sheet Decomposition
AMG Holdings Co Ltd
AMG Holdings Co Ltd
Balance Sheet
AMG Holdings 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 |
1 055
|
933
|
1 188
|
846
|
1 296
|
876
|
1 169
|
229
|
113
|
175
|
210
|
431
|
266
|
593
|
973
|
1 279
|
1 209
|
1 195
|
1 075
|
2 974
|
3 271
|
3 865
|
3 096
|
3 109
|
|
| Cash Equivalents |
1 055
|
933
|
1 188
|
846
|
1 296
|
876
|
1 169
|
229
|
113
|
175
|
210
|
431
|
266
|
593
|
973
|
1 279
|
1 209
|
1 195
|
1 075
|
2 974
|
3 271
|
3 865
|
3 096
|
3 109
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 121
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
78
|
490
|
506
|
357
|
40
|
48
|
78
|
20
|
14
|
11
|
37
|
12
|
76
|
55
|
92
|
134
|
274
|
338
|
1 792
|
628
|
1 731
|
1 005
|
2 543
|
1 901
|
|
| Accounts Receivables |
78
|
490
|
506
|
357
|
40
|
48
|
78
|
20
|
14
|
11
|
37
|
12
|
76
|
55
|
92
|
134
|
274
|
338
|
197
|
628
|
1 731
|
1 005
|
2 543
|
1 901
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 595
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
4 148
|
4 873
|
5 175
|
5 362
|
5 967
|
6 743
|
8 855
|
5 991
|
3 886
|
2 086
|
1 512
|
1 382
|
1 506
|
2 040
|
1 873
|
2 941
|
4 241
|
4 281
|
4 051
|
8 674
|
9 574
|
19 891
|
23 698
|
20 869
|
|
| Other Current Assets |
44
|
67
|
72
|
71
|
117
|
107
|
221
|
58
|
11
|
10
|
33
|
15
|
28
|
58
|
150
|
173
|
81
|
83
|
77
|
227
|
578
|
734
|
572
|
354
|
|
| Total Current Assets |
5 325
|
6 363
|
6 941
|
6 636
|
7 420
|
7 773
|
10 323
|
6 298
|
4 024
|
2 283
|
1 793
|
1 841
|
1 875
|
2 742
|
3 089
|
4 527
|
5 805
|
7 018
|
6 995
|
12 503
|
15 154
|
25 496
|
29 909
|
26 233
|
|
| PP&E Net |
1 025
|
1 121
|
1 327
|
1 492
|
1 477
|
1 606
|
1 353
|
1 250
|
1 063
|
1 046
|
1 379
|
1 364
|
1 358
|
1 205
|
1 163
|
1 096
|
1 067
|
1 139
|
718
|
1 905
|
2 155
|
2 490
|
2 424
|
2 405
|
|
| PP&E Gross |
1 025
|
1 121
|
1 327
|
1 492
|
1 477
|
1 606
|
1 353
|
1 250
|
1 063
|
1 046
|
1 379
|
1 364
|
1 358
|
1 205
|
1 163
|
1 096
|
1 067
|
1 139
|
718
|
1 905
|
2 155
|
2 490
|
2 424
|
2 405
|
|
| Accumulated Depreciation |
156
|
193
|
240
|
288
|
345
|
383
|
357
|
349
|
296
|
296
|
315
|
330
|
347
|
362
|
373
|
328
|
340
|
308
|
308
|
417
|
823
|
879
|
913
|
961
|
|
| Intangible Assets |
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
6
|
5
|
6
|
5
|
8
|
13
|
16
|
24
|
33
|
33
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300
|
341
|
323
|
304
|
286
|
268
|
249
|
267
|
247
|
226
|
176
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
86
|
93
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
217
|
252
|
462
|
596
|
561
|
417
|
329
|
123
|
101
|
89
|
86
|
104
|
64
|
72
|
62
|
76
|
88
|
75
|
74
|
89
|
109
|
117
|
122
|
85
|
|
| Other Long-Term Assets |
17
|
54
|
28
|
0
|
11
|
99
|
134
|
61
|
5
|
47
|
37
|
31
|
45
|
74
|
145
|
169
|
228
|
192
|
120
|
206
|
366
|
554
|
435
|
394
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300
|
341
|
323
|
304
|
286
|
268
|
249
|
267
|
247
|
226
|
176
|
|
| Total Assets |
6 586
N/A
|
7 792
+18%
|
8 761
+12%
|
8 727
0%
|
9 472
+9%
|
9 899
+5%
|
12 142
+23%
|
7 822
-36%
|
5 279
-33%
|
3 467
-34%
|
3 298
-5%
|
3 342
+1%
|
3 345
+0%
|
4 397
+31%
|
4 805
+9%
|
6 197
+29%
|
7 498
+21%
|
8 714
+16%
|
8 183
-6%
|
14 966
+83%
|
18 068
+21%
|
28 928
+60%
|
33 148
+15%
|
29 326
-12%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
32
|
76
|
72
|
24
|
74
|
53
|
1 836
|
166
|
511
|
156
|
331
|
869
|
594
|
884
|
563
|
1 124
|
1 079
|
1 963
|
827
|
1 969
|
3 084
|
2 797
|
3 584
|
2 761
|
|
| Accrued Liabilities |
24
|
17
|
9
|
48
|
15
|
57
|
10
|
19
|
48
|
23
|
4
|
21
|
7
|
7
|
83
|
11
|
28
|
63
|
113
|
29
|
82
|
83
|
111
|
108
|
|
| Short-Term Debt |
1 509
|
2 132
|
2 840
|
2 090
|
2 710
|
2 370
|
3 750
|
2 937
|
2 107
|
1 161
|
1 378
|
594
|
643
|
404
|
279
|
446
|
329
|
16
|
24
|
3 151
|
2 879
|
7 928
|
9 288
|
5 903
|
|
| Current Portion of Long-Term Debt |
1 432
|
1 807
|
2 042
|
1 304
|
494
|
1 834
|
1 784
|
1 622
|
1 024
|
513
|
512
|
816
|
533
|
320
|
684
|
1 572
|
1 299
|
1 384
|
2 312
|
545
|
2 025
|
2 608
|
3 283
|
4 275
|
|
| Other Current Liabilities |
351
|
367
|
352
|
404
|
382
|
305
|
165
|
101
|
71
|
54
|
48
|
80
|
55
|
501
|
352
|
619
|
639
|
779
|
597
|
1 975
|
1 484
|
1 281
|
1 261
|
1 561
|
|
| Total Current Liabilities |
3 349
|
4 400
|
5 316
|
3 870
|
3 675
|
4 619
|
7 546
|
4 845
|
3 761
|
1 906
|
2 273
|
2 380
|
1 832
|
2 109
|
1 961
|
3 772
|
3 374
|
4 205
|
3 873
|
7 670
|
9 553
|
14 698
|
17 527
|
14 608
|
|
| Long-Term Debt |
1 621
|
1 233
|
975
|
1 950
|
2 206
|
1 662
|
1 348
|
1 208
|
537
|
555
|
354
|
179
|
627
|
736
|
1 056
|
187
|
1 353
|
1 079
|
217
|
1 308
|
1 485
|
4 393
|
4 853
|
3 404
|
|
| Deferred Income Tax |
0
|
0
|
51
|
100
|
86
|
26
|
26
|
0
|
3
|
0
|
0
|
3
|
1
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
25
|
30
|
37
|
46
|
54
|
61
|
67
|
74
|
0
|
|
| Other Liabilities |
0
|
8
|
15
|
21
|
28
|
33
|
48
|
48
|
51
|
54
|
57
|
51
|
53
|
73
|
114
|
154
|
170
|
162
|
162
|
230
|
430
|
358
|
373
|
332
|
|
| Total Liabilities |
4 970
N/A
|
5 641
+14%
|
6 358
+13%
|
5 941
-7%
|
5 994
+1%
|
6 340
+6%
|
8 968
+41%
|
6 101
-32%
|
4 352
-29%
|
2 516
-42%
|
2 685
+7%
|
2 613
-3%
|
2 514
-4%
|
2 924
+16%
|
3 149
+8%
|
4 137
+31%
|
4 927
+19%
|
5 483
+11%
|
4 298
-22%
|
9 262
+115%
|
11 529
+24%
|
19 516
+69%
|
22 827
+17%
|
18 343
-20%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
450
|
553
|
553
|
553
|
1 018
|
1 018
|
1 018
|
1 018
|
1 018
|
1 018
|
1 018
|
1 018
|
1 018
|
1 168
|
1 168
|
1 168
|
1 168
|
1 168
|
1 168
|
1 168
|
1 168
|
1 168
|
1 168
|
1 168
|
|
| Retained Earnings |
959
|
1 321
|
1 468
|
1 754
|
2 000
|
2 164
|
1 833
|
456
|
344
|
23
|
313
|
211
|
106
|
133
|
375
|
770
|
1 274
|
1 926
|
2 581
|
4 376
|
5 218
|
8 078
|
8 960
|
9 772
|
|
| Additional Paid In Capital |
230
|
333
|
333
|
333
|
333
|
333
|
333
|
333
|
333
|
0
|
0
|
0
|
0
|
166
|
166
|
166
|
166
|
166
|
166
|
164
|
164
|
167
|
167
|
171
|
|
| Unrealized Security Profit/Loss |
4
|
31
|
96
|
192
|
173
|
91
|
38
|
3
|
4
|
6
|
9
|
5
|
2
|
5
|
0
|
2
|
8
|
17
|
16
|
27
|
20
|
22
|
49
|
33
|
|
| Treasury Stock |
18
|
24
|
46
|
46
|
46
|
46
|
47
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
0
|
45
|
45
|
45
|
45
|
30
|
30
|
23
|
23
|
161
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 616
N/A
|
2 152
+33%
|
2 403
+12%
|
2 786
+16%
|
3 478
+25%
|
3 559
+2%
|
3 175
-11%
|
1 721
-46%
|
927
-46%
|
952
+3%
|
613
-36%
|
729
+19%
|
831
+14%
|
1 472
+77%
|
1 656
+13%
|
2 060
+24%
|
2 571
+25%
|
3 232
+26%
|
3 885
+20%
|
5 704
+47%
|
6 539
+15%
|
9 412
+44%
|
10 321
+10%
|
10 983
+6%
|
|
| Total Liabilities & Equity |
6 586
N/A
|
7 792
+18%
|
8 761
+12%
|
8 727
0%
|
9 472
+9%
|
9 899
+5%
|
12 142
+23%
|
7 822
-36%
|
5 279
-33%
|
3 467
-34%
|
3 298
-5%
|
3 342
+1%
|
3 345
+0%
|
4 397
+31%
|
4 805
+9%
|
6 197
+29%
|
7 498
+21%
|
8 714
+16%
|
8 183
-6%
|
14 966
+83%
|
18 068
+21%
|
28 928
+60%
|
33 148
+15%
|
29 326
-12%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|