Can Do Co Ltd
TSE:2698
Balance Sheet
Balance Sheet Decomposition
Can Do Co Ltd
Can Do Co Ltd
Balance Sheet
Can Do Co Ltd
| Nov-2001 | Nov-2002 | Nov-2003 | Nov-2004 | Nov-2005 | Nov-2006 | Nov-2007 | Nov-2008 | Nov-2009 | Nov-2010 | Nov-2011 | Nov-2012 | Nov-2013 | Nov-2014 | Nov-2015 | Nov-2016 | Nov-2017 | Nov-2018 | Nov-2019 | Nov-2020 | Nov-2021 | Feb-2023 | Feb-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1 785
|
5 344
|
6 026
|
3 068
|
3 948
|
2 649
|
1 830
|
4 234
|
873
|
2 615
|
4 809
|
5 490
|
3 892
|
5 860
|
1 987
|
3 853
|
3 354
|
4 299
|
4 190
|
4 283
|
3 159
|
3 050
|
2 831
|
2 033
|
|
| Cash Equivalents |
1 785
|
5 344
|
6 026
|
3 068
|
3 948
|
2 649
|
1 830
|
4 234
|
873
|
2 615
|
4 809
|
5 490
|
3 892
|
5 860
|
1 987
|
3 853
|
3 354
|
4 299
|
4 190
|
4 283
|
3 159
|
3 050
|
2 831
|
2 033
|
|
| Total Receivables |
1 583
|
2 420
|
3 012
|
2 810
|
2 887
|
2 724
|
2 630
|
2 973
|
2 276
|
2 193
|
2 209
|
1 975
|
2 749
|
2 824
|
2 135
|
2 227
|
2 181
|
2 272
|
3 114
|
2 704
|
2 922
|
3 114
|
3 638
|
3 876
|
|
| Accounts Receivables |
215
|
257
|
428
|
388
|
429
|
413
|
428
|
430
|
373
|
368
|
358
|
388
|
466
|
501
|
475
|
571
|
466
|
505
|
649
|
728
|
680
|
654
|
723
|
842
|
|
| Other Receivables |
1 368
|
2 163
|
2 584
|
2 422
|
2 458
|
2 311
|
2 202
|
2 543
|
1 903
|
1 825
|
1 851
|
1 587
|
2 283
|
2 323
|
1 660
|
1 656
|
1 715
|
1 767
|
2 465
|
1 976
|
2 242
|
2 460
|
2 915
|
3 034
|
|
| Inventory |
3 001
|
3 887
|
5 022
|
5 858
|
6 034
|
6 703
|
7 115
|
7 391
|
6 799
|
6 563
|
5 895
|
5 451
|
5 383
|
5 528
|
6 104
|
5 478
|
5 589
|
5 650
|
6 085
|
6 256
|
6 525
|
7 383
|
8 338
|
8 449
|
|
| Other Current Assets |
190
|
173
|
237
|
363
|
509
|
497
|
580
|
388
|
464
|
456
|
1 416
|
560
|
2 496
|
2 825
|
2 244
|
771
|
791
|
604
|
712
|
663
|
664
|
696
|
670
|
839
|
|
| Total Current Assets |
6 558
|
11 824
|
14 297
|
12 099
|
13 378
|
12 573
|
12 154
|
14 986
|
10 411
|
11 826
|
14 329
|
13 476
|
14 520
|
17 037
|
12 470
|
12 329
|
11 915
|
12 825
|
14 101
|
13 906
|
13 270
|
14 243
|
15 477
|
15 197
|
|
| PP&E Net |
1 505
|
3 078
|
4 661
|
5 719
|
5 577
|
5 807
|
5 310
|
4 837
|
5 121
|
4 973
|
4 530
|
4 639
|
4 831
|
4 948
|
5 737
|
5 572
|
5 637
|
5 727
|
6 685
|
6 517
|
6 880
|
6 258
|
6 383
|
7 054
|
|
| PP&E Gross |
1 505
|
3 078
|
4 661
|
5 719
|
5 577
|
5 807
|
5 310
|
4 837
|
5 121
|
4 973
|
4 530
|
4 639
|
4 831
|
4 948
|
5 737
|
5 572
|
5 637
|
5 727
|
6 685
|
6 517
|
6 880
|
6 258
|
6 383
|
7 054
|
|
| Accumulated Depreciation |
629
|
978
|
1 563
|
2 471
|
3 273
|
4 569
|
6 211
|
6 774
|
3 826
|
4 510
|
5 073
|
4 635
|
5 177
|
5 785
|
6 292
|
7 046
|
7 520
|
8 229
|
8 912
|
9 578
|
10 140
|
11 179
|
11 709
|
11 992
|
|
| Intangible Assets |
23
|
111
|
124
|
178
|
137
|
105
|
129
|
102
|
95
|
104
|
90
|
99
|
128
|
138
|
128
|
373
|
689
|
633
|
741
|
691
|
545
|
314
|
283
|
315
|
|
| Note Receivable |
34
|
78
|
56
|
29
|
8
|
8
|
19
|
18
|
18
|
122
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
12
|
12
|
0
|
|
| Long-Term Investments |
256
|
144
|
141
|
148
|
158
|
147
|
337
|
152
|
159
|
153
|
150
|
124
|
128
|
140
|
167
|
167
|
114
|
114
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
1 652
|
2 190
|
3 049
|
3 905
|
4 210
|
4 921
|
5 177
|
5 036
|
5 918
|
6 036
|
5 272
|
5 296
|
5 311
|
5 601
|
5 833
|
5 977
|
6 176
|
6 644
|
7 097
|
7 256
|
7 340
|
7 385
|
7 696
|
6 810
|
|
| Total Assets |
10 028
N/A
|
17 424
+74%
|
22 329
+28%
|
22 078
-1%
|
23 467
+6%
|
23 561
+0%
|
23 126
-2%
|
25 131
+9%
|
21 722
-14%
|
23 214
+7%
|
24 381
+5%
|
23 644
-3%
|
24 928
+5%
|
27 873
+12%
|
24 344
-13%
|
24 428
+0%
|
24 541
+0%
|
25 952
+6%
|
28 633
+10%
|
28 379
-1%
|
28 044
-1%
|
28 212
+1%
|
29 851
+6%
|
29 376
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 401
|
3 364
|
5 816
|
6 431
|
6 458
|
6 658
|
7 397
|
11 928
|
7 964
|
8 136
|
7 929
|
8 005
|
9 749
|
11 500
|
8 546
|
7 484
|
7 544
|
8 095
|
10 072
|
8 701
|
8 984
|
9 034
|
8 010
|
7 879
|
|
| Accrued Liabilities |
414
|
469
|
684
|
799
|
818
|
607
|
627
|
598
|
610
|
593
|
618
|
614
|
606
|
613
|
611
|
683
|
647
|
675
|
688
|
737
|
659
|
524
|
593
|
648
|
|
| Short-Term Debt |
3 303
|
5 423
|
5 851
|
902
|
702
|
1 016
|
0
|
0
|
800
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
800
|
3 800
|
3 900
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
3 603
|
241
|
303
|
910
|
1 667
|
797
|
465
|
314
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
3
|
0
|
|
| Other Current Liabilities |
848
|
1 252
|
2 066
|
1 314
|
1 800
|
1 289
|
964
|
1 804
|
1 237
|
1 307
|
2 035
|
1 287
|
1 164
|
2 226
|
1 389
|
2 095
|
1 342
|
1 498
|
1 314
|
1 886
|
1 167
|
1 023
|
1 494
|
1 858
|
|
| Total Current Liabilities |
6 967
|
10 507
|
14 417
|
9 446
|
9 778
|
9 571
|
12 591
|
14 571
|
10 913
|
10 945
|
12 249
|
10 704
|
11 983
|
14 653
|
10 546
|
10 262
|
9 533
|
10 268
|
12 074
|
11 324
|
10 816
|
11 387
|
13 900
|
14 285
|
|
| Long-Term Debt |
0
|
0
|
0
|
4 000
|
3 970
|
3 603
|
0
|
838
|
1 372
|
2 010
|
332
|
780
|
314
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
3
|
0
|
0
|
|
| Deferred Income Tax |
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 Liabilities |
237
|
273
|
368
|
439
|
471
|
546
|
1 936
|
1 268
|
1 283
|
1 354
|
2 366
|
2 533
|
2 625
|
2 814
|
3 018
|
3 182
|
3 198
|
3 299
|
4 313
|
4 480
|
4 702
|
4 725
|
4 564
|
4 672
|
|
| Total Liabilities |
7 204
N/A
|
10 780
+50%
|
14 785
+37%
|
13 885
-6%
|
14 219
+2%
|
13 720
-4%
|
14 526
+6%
|
16 677
+15%
|
13 568
-19%
|
14 309
+5%
|
14 947
+4%
|
14 017
-6%
|
14 922
+6%
|
17 467
+17%
|
13 564
-22%
|
13 444
-1%
|
12 732
-5%
|
13 567
+7%
|
16 387
+21%
|
15 804
-4%
|
15 529
-2%
|
16 115
+4%
|
18 464
+15%
|
18 957
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
825
|
2 462
|
2 463
|
2 465
|
2 521
|
2 719
|
2 719
|
2 719
|
2 719
|
3 028
|
3 028
|
3 028
|
3 028
|
3 028
|
3 028
|
3 028
|
3 028
|
3 028
|
3 028
|
3 028
|
3 028
|
3 028
|
3 028
|
3 028
|
|
| Retained Earnings |
1 142
|
1 693
|
2 582
|
3 222
|
4 160
|
4 362
|
3 125
|
2 997
|
2 977
|
3 112
|
3 634
|
4 349
|
4 717
|
5 124
|
5 457
|
6 283
|
7 024
|
7 539
|
7 582
|
7 728
|
7 606
|
6 991
|
6 272
|
5 130
|
|
| Additional Paid In Capital |
862
|
2 499
|
2 500
|
2 502
|
2 558
|
2 756
|
2 756
|
2 756
|
2 756
|
3 066
|
3 076
|
3 066
|
3 066
|
3 066
|
3 066
|
3 066
|
3 066
|
3 065
|
3 066
|
3 068
|
3 082
|
3 089
|
3 103
|
3 126
|
|
| Unrealized Security Profit/Loss |
5
|
10
|
0
|
4
|
10
|
4
|
0
|
4
|
1
|
2
|
5
|
5
|
3
|
2
|
2
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
277
|
277
|
277
|
784
|
751
|
728
|
728
|
1 228
|
1 228
|
1 228
|
1 221
|
1 210
|
1 155
|
1 138
|
1 117
|
1 096
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
22
|
22
|
21
|
27
|
51
|
81
|
40
|
177
|
81
|
19
|
209
|
39
|
46
|
127
|
101
|
231
|
|
| Total Equity |
2 824
N/A
|
6 644
+135%
|
7 544
+14%
|
8 193
+9%
|
9 249
+13%
|
9 841
+6%
|
8 600
-13%
|
8 453
-2%
|
8 154
-4%
|
8 904
+9%
|
9 434
+6%
|
9 627
+2%
|
10 006
+4%
|
10 407
+4%
|
10 780
+4%
|
10 984
+2%
|
11 809
+8%
|
12 385
+5%
|
12 246
-1%
|
12 575
+3%
|
12 515
0%
|
12 097
-3%
|
11 387
-6%
|
10 419
-9%
|
|
| Total Liabilities & Equity |
10 028
N/A
|
17 424
+74%
|
22 329
+28%
|
22 078
-1%
|
23 467
+6%
|
23 561
+0%
|
23 126
-2%
|
25 131
+9%
|
21 722
-14%
|
23 214
+7%
|
24 381
+5%
|
23 644
-3%
|
24 928
+5%
|
27 873
+12%
|
24 344
-13%
|
24 428
+0%
|
24 541
+0%
|
25 952
+6%
|
28 633
+10%
|
28 379
-1%
|
28 044
-1%
|
28 212
+1%
|
29 851
+6%
|
29 376
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
13
|
15
|
15
|
15
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
|