Toyo Corp
XMUN:TOY
Balance Sheet
Balance Sheet Decomposition
Toyo Corp
Toyo Corp
Balance Sheet
Toyo Corp
| Sep-2002 | Sep-2003 | Sep-2004 | Sep-2005 | Sep-2006 | Sep-2007 | Sep-2008 | Sep-2009 | Sep-2010 | Sep-2011 | Sep-2012 | Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
4 447
|
5 506
|
5 302
|
3 893
|
4 762
|
2 309
|
3 816
|
2 852
|
2 120
|
1 960
|
2 597
|
2 620
|
2 081
|
2 658
|
2 320
|
2 531
|
3 287
|
2 915
|
3 880
|
3 497
|
3 788
|
2 659
|
3 092
|
3 658
|
|
| Cash Equivalents |
4 447
|
5 506
|
5 302
|
3 893
|
4 762
|
2 309
|
3 816
|
2 852
|
2 120
|
1 960
|
2 597
|
2 620
|
2 081
|
2 658
|
2 320
|
2 531
|
3 287
|
2 915
|
3 880
|
3 497
|
3 788
|
2 659
|
3 092
|
3 658
|
|
| Short-Term Investments |
7 777
|
6 342
|
6 371
|
7 018
|
6 998
|
8 147
|
8 208
|
7 083
|
9 325
|
8 238
|
9 519
|
8 547
|
8 046
|
6 715
|
5 084
|
3 953
|
3 590
|
4 164
|
5 219
|
10 687
|
2 436
|
1 368
|
1 942
|
2 082
|
|
| Total Receivables |
4 953
|
5 029
|
4 932
|
5 082
|
5 712
|
6 326
|
5 007
|
3 943
|
3 697
|
3 044
|
3 954
|
4 157
|
4 047
|
3 938
|
4 256
|
4 337
|
5 127
|
4 245
|
4 216
|
4 216
|
4 774
|
5 010
|
6 568
|
5 826
|
|
| Accounts Receivables |
4 953
|
5 029
|
4 932
|
5 082
|
5 712
|
6 326
|
5 007
|
3 599
|
3 697
|
3 044
|
3 954
|
4 157
|
4 047
|
3 938
|
4 256
|
4 337
|
5 127
|
4 245
|
4 216
|
4 216
|
4 774
|
4 751
|
6 479
|
5 800
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
344
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
259
|
89
|
26
|
|
| Inventory |
818
|
785
|
817
|
820
|
1 383
|
1 410
|
1 567
|
945
|
735
|
1 077
|
819
|
836
|
1 095
|
1 179
|
773
|
1 201
|
1 130
|
2 101
|
1 612
|
2 404
|
3 116
|
4 555
|
3 998
|
3 785
|
|
| Other Current Assets |
1 190
|
1 187
|
952
|
947
|
923
|
582
|
696
|
442
|
629
|
798
|
724
|
1 100
|
662
|
718
|
817
|
780
|
444
|
769
|
478
|
802
|
2 933
|
3 124
|
2 824
|
4 139
|
|
| Total Current Assets |
19 184
|
18 849
|
18 374
|
17 760
|
19 778
|
18 774
|
19 294
|
15 265
|
16 505
|
15 117
|
17 614
|
17 262
|
15 932
|
15 207
|
13 250
|
12 802
|
13 578
|
14 193
|
15 405
|
21 606
|
17 047
|
16 716
|
18 423
|
19 490
|
|
| PP&E Net |
9 121
|
9 395
|
10 041
|
9 921
|
9 306
|
9 270
|
9 282
|
9 155
|
8 857
|
8 689
|
8 502
|
8 481
|
8 416
|
8 475
|
8 415
|
8 721
|
8 550
|
8 575
|
8 432
|
8 201
|
14 992
|
15 985
|
13 091
|
12 899
|
|
| PP&E Gross |
9 121
|
9 395
|
10 041
|
9 921
|
9 306
|
9 270
|
9 282
|
9 155
|
8 857
|
8 689
|
8 502
|
8 481
|
8 416
|
8 475
|
8 415
|
8 721
|
8 550
|
8 575
|
8 432
|
8 201
|
14 992
|
15 985
|
13 091
|
12 899
|
|
| Accumulated Depreciation |
3 212
|
3 496
|
3 743
|
4 066
|
3 943
|
3 995
|
3 934
|
4 215
|
4 377
|
4 540
|
4 764
|
4 860
|
4 957
|
5 039
|
5 093
|
5 362
|
5 388
|
5 759
|
6 038
|
6 409
|
6 452
|
5 160
|
4 954
|
5 294
|
|
| Intangible Assets |
49
|
360
|
337
|
313
|
239
|
168
|
93
|
67
|
76
|
60
|
48
|
74
|
64
|
410
|
1 028
|
1 350
|
1 256
|
1 080
|
978
|
840
|
855
|
970
|
987
|
904
|
|
| Goodwill |
0
|
352
|
273
|
187
|
127
|
25
|
17
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
154
|
153
|
162
|
132
|
110
|
95
|
93
|
268
|
1 562
|
1 483
|
|
| Note Receivable |
813
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
4 039
|
3 700
|
6 226
|
7 269
|
6 395
|
7 982
|
7 133
|
6 207
|
6 027
|
7 648
|
6 637
|
3 875
|
6 834
|
5 423
|
7 426
|
8 221
|
8 758
|
8 156
|
6 981
|
5 480
|
6 006
|
3 532
|
2 415
|
2 393
|
|
| Other Long-Term Assets |
2 496
|
2 005
|
2 220
|
1 915
|
2 985
|
2 893
|
2 801
|
2 816
|
3 856
|
3 571
|
4 127
|
5 234
|
4 814
|
5 255
|
3 080
|
2 478
|
2 323
|
2 422
|
2 613
|
2 657
|
2 600
|
2 485
|
2 657
|
2 768
|
|
| Other Assets |
0
|
352
|
273
|
187
|
127
|
25
|
17
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
154
|
153
|
162
|
132
|
110
|
95
|
93
|
268
|
1 562
|
1 483
|
|
| Total Assets |
35 702
N/A
|
34 661
-3%
|
37 471
+8%
|
37 365
0%
|
38 830
+4%
|
39 112
+1%
|
38 620
-1%
|
33 542
-13%
|
35 322
+5%
|
35 084
-1%
|
36 927
+5%
|
34 926
-5%
|
36 059
+3%
|
34 770
-4%
|
33 354
-4%
|
33 724
+1%
|
34 627
+3%
|
34 558
0%
|
34 520
0%
|
38 880
+13%
|
41 593
+7%
|
39 955
-4%
|
39 134
-2%
|
39 937
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 470
|
2 278
|
2 276
|
2 116
|
2 623
|
2 066
|
2 233
|
1 387
|
1 396
|
1 323
|
1 552
|
1 806
|
1 541
|
2 049
|
1 473
|
1 739
|
1 330
|
1 394
|
1 247
|
1 363
|
1 769
|
1 666
|
1 683
|
1 744
|
|
| Accrued Liabilities |
404
|
391
|
415
|
429
|
457
|
506
|
489
|
433
|
515
|
550
|
578
|
563
|
581
|
529
|
640
|
630
|
742
|
955
|
526
|
803
|
905
|
838
|
1 201
|
1 047
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
35
|
52
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 000
|
2 700
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1 037
|
611
|
1 863
|
1 134
|
1 442
|
1 699
|
1 583
|
565
|
984
|
1 512
|
1 903
|
1 165
|
1 526
|
1 244
|
1 689
|
1 449
|
1 731
|
1 584
|
1 735
|
2 203
|
4 670
|
8 321
|
4 999
|
5 321
|
|
| Total Current Liabilities |
3 912
|
3 280
|
4 554
|
3 680
|
4 521
|
4 306
|
4 358
|
2 385
|
2 895
|
3 385
|
4 034
|
3 533
|
3 647
|
3 822
|
3 802
|
3 817
|
3 803
|
3 933
|
3 508
|
4 369
|
7 344
|
10 825
|
9 883
|
10 811
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
124
|
25
|
83
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
38
|
84
|
72
|
75
|
79
|
62
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
43
|
|
| Other Liabilities |
672
|
783
|
923
|
756
|
818
|
841
|
707
|
701
|
808
|
606
|
652
|
570
|
561
|
596
|
643
|
683
|
701
|
718
|
747
|
4 773
|
4 850
|
816
|
1 123
|
1 006
|
|
| Total Liabilities |
4 584
N/A
|
4 101
-11%
|
5 562
+36%
|
4 508
-19%
|
5 441
+21%
|
5 226
-4%
|
5 127
-2%
|
3 133
-39%
|
3 703
+18%
|
3 991
+8%
|
4 686
+17%
|
4 103
-12%
|
4 208
+3%
|
4 542
+8%
|
4 470
-2%
|
4 583
+3%
|
4 504
-2%
|
4 651
+3%
|
4 255
-9%
|
9 143
+115%
|
12 195
+33%
|
11 641
-5%
|
11 054
-5%
|
11 861
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
|
| Retained Earnings |
22 390
|
23 445
|
24 595
|
25 564
|
26 067
|
26 663
|
26 785
|
23 594
|
24 541
|
24 090
|
25 275
|
23 963
|
24 906
|
24 701
|
23 695
|
21 273
|
21 966
|
22 258
|
22 882
|
23 549
|
23 801
|
24 090
|
25 321
|
24 938
|
|
| Additional Paid In Capital |
4 604
|
4 604
|
4 604
|
4 604
|
4 604
|
4 604
|
4 604
|
4 604
|
4 604
|
4 604
|
4 604
|
4 604
|
4 604
|
4 604
|
4 604
|
4 604
|
4 604
|
4 604
|
4 604
|
4 604
|
4 604
|
4 604
|
4 612
|
4 617
|
|
| Unrealized Security Profit/Loss |
31
|
318
|
527
|
506
|
514
|
430
|
35
|
30
|
3
|
62
|
155
|
94
|
167
|
516
|
409
|
665
|
972
|
657
|
362
|
197
|
30
|
54
|
17
|
119
|
|
| Treasury Stock |
2
|
1 898
|
1 899
|
1 904
|
1 908
|
1 914
|
1 918
|
1 653
|
1 644
|
1 639
|
1 639
|
2 032
|
1 993
|
3 770
|
3 798
|
1 546
|
1 532
|
1 723
|
1 713
|
2 722
|
3 045
|
4 497
|
5 830
|
5 826
|
|
| Other Equity |
0
|
67
|
75
|
71
|
44
|
54
|
101
|
265
|
36
|
57
|
2
|
36
|
9
|
19
|
182
|
13
|
44
|
46
|
28
|
49
|
89
|
13
|
198
|
70
|
|
| Total Equity |
31 118
N/A
|
30 560
-2%
|
31 910
+4%
|
32 858
+3%
|
33 390
+2%
|
33 886
+1%
|
33 493
-1%
|
30 408
-9%
|
31 620
+4%
|
31 093
-2%
|
32 241
+4%
|
30 823
-4%
|
31 851
+3%
|
30 227
-5%
|
28 884
-4%
|
29 141
+1%
|
30 123
+3%
|
29 907
-1%
|
30 264
+1%
|
29 737
-2%
|
29 398
-1%
|
28 314
-4%
|
28 080
-1%
|
28 076
0%
|
|
| Total Liabilities & Equity |
35 702
N/A
|
34 661
-3%
|
37 471
+8%
|
37 365
0%
|
38 830
+4%
|
39 112
+1%
|
38 620
-1%
|
33 542
-13%
|
35 322
+5%
|
35 084
-1%
|
36 927
+5%
|
34 926
-5%
|
36 059
+3%
|
34 770
-4%
|
33 354
-4%
|
33 724
+1%
|
34 627
+3%
|
34 558
0%
|
34 520
0%
|
38 880
+13%
|
41 593
+7%
|
39 955
-4%
|
39 134
-2%
|
39 937
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
33
|
31
|
31
|
31
|
31
|
31
|
31
|
29
|
29
|
29
|
29
|
27
|
27
|
26
|
25
|
25
|
25
|
24
|
24
|
24
|
23
|
22
|
22
|
22
|
|