Park24 Co Ltd
TSE:4666
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Park24 Co Ltd
TSE:4666
|
JP |
|
V Guard Industries Ltd
NSE:VGUARD
|
IN |
Balance Sheet
Balance Sheet Decomposition
Park24 Co Ltd
Park24 Co Ltd
Balance Sheet
Park24 Co Ltd
| Oct-2002 | Oct-2003 | Oct-2004 | Oct-2005 | Oct-2006 | Oct-2007 | Oct-2008 | Oct-2009 | Oct-2010 | Oct-2011 | Oct-2012 | Oct-2013 | Oct-2014 | Oct-2015 | Oct-2016 | Oct-2017 | Oct-2018 | Oct-2019 | Oct-2020 | Oct-2021 | Oct-2022 | Oct-2023 | Oct-2024 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
4 328
|
8 872
|
9 402
|
7 827
|
11 326
|
7 029
|
8 286
|
13 026
|
12 492
|
11 997
|
12 044
|
15 326
|
15 709
|
20 079
|
19 477
|
18 152
|
30 081
|
24 881
|
55 536
|
92 044
|
85 781
|
73 957
|
48 733
|
80 470
|
|
| Cash Equivalents |
4 328
|
8 872
|
9 402
|
7 827
|
11 326
|
7 029
|
8 286
|
13 026
|
12 492
|
11 997
|
12 044
|
15 326
|
15 709
|
20 079
|
19 477
|
18 152
|
30 081
|
24 881
|
55 536
|
92 044
|
85 781
|
73 957
|
48 733
|
80 470
|
|
| Short-Term Investments |
1 444
|
612
|
10
|
0
|
7 996
|
3 514
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
311
|
311
|
444
|
728
|
919
|
1 291
|
1 452
|
3 097
|
3 550
|
5 015
|
5 717
|
6 686
|
7 239
|
8 422
|
8 741
|
15 043
|
15 366
|
17 977
|
15 449
|
17 363
|
19 645
|
22 879
|
26 343
|
30 489
|
|
| Accounts Receivables |
311
|
311
|
444
|
728
|
919
|
1 291
|
1 452
|
3 097
|
3 550
|
5 015
|
5 717
|
6 686
|
7 239
|
8 422
|
8 741
|
15 043
|
15 366
|
17 977
|
15 449
|
17 363
|
19 645
|
22 779
|
26 061
|
30 024
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
282
|
465
|
|
| Inventory |
85
|
142
|
188
|
267
|
285
|
372
|
417
|
442
|
458
|
553
|
620
|
692
|
767
|
889
|
1 012
|
1 468
|
1 592
|
1 590
|
2 643
|
1 997
|
2 497
|
2 044
|
2 871
|
0
|
|
| Other Current Assets |
2 562
|
3 147
|
3 553
|
3 756
|
4 383
|
4 919
|
5 654
|
7 379
|
8 003
|
8 039
|
9 510
|
10 018
|
11 433
|
11 538
|
12 792
|
24 434
|
25 272
|
30 163
|
27 632
|
27 779
|
29 891
|
34 455
|
33 893
|
37 042
|
|
| Total Current Assets |
8 731
|
13 084
|
13 598
|
12 577
|
24 908
|
17 124
|
15 810
|
23 954
|
24 503
|
25 604
|
27 891
|
32 722
|
35 148
|
40 928
|
42 022
|
59 097
|
72 311
|
74 611
|
101 260
|
139 183
|
137 814
|
133 335
|
111 840
|
148 001
|
|
| PP&E Net |
10 673
|
9 170
|
11 661
|
20 291
|
22 257
|
36 339
|
36 928
|
53 939
|
57 117
|
67 836
|
74 757
|
78 195
|
82 505
|
86 651
|
91 573
|
114 350
|
127 616
|
142 615
|
143 352
|
127 827
|
117 658
|
121 167
|
133 604
|
155 886
|
|
| PP&E Gross |
10 673
|
9 170
|
11 661
|
20 291
|
22 257
|
36 339
|
36 928
|
53 939
|
57 117
|
67 836
|
74 757
|
78 195
|
82 505
|
86 651
|
91 573
|
114 350
|
127 616
|
142 615
|
143 352
|
127 827
|
117 658
|
121 167
|
133 604
|
155 886
|
|
| Accumulated Depreciation |
1 216
|
1 541
|
2 105
|
2 918
|
3 819
|
5 557
|
7 362
|
20 833
|
24 419
|
29 899
|
36 393
|
44 607
|
52 777
|
60 170
|
69 014
|
109 857
|
121 985
|
123 775
|
153 284
|
170 176
|
187 333
|
188 044
|
191 691
|
184 023
|
|
| Intangible Assets |
653
|
652
|
576
|
726
|
842
|
1 027
|
1 034
|
1 157
|
1 087
|
1 016
|
1 093
|
1 191
|
1 462
|
1 615
|
2 061
|
21 794
|
21 095
|
17 364
|
13 011
|
14 172
|
15 911
|
13 938
|
13 731
|
14 877
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 435
|
1 308
|
2 068
|
1 711
|
1 355
|
693
|
540
|
386
|
45 429
|
42 331
|
37 377
|
16 792
|
17 005
|
18 147
|
18 117
|
17 391
|
16 350
|
|
| Long-Term Investments |
196
|
258
|
261
|
949
|
934
|
1 015
|
621
|
1 305
|
1 295
|
1 371
|
1 308
|
1 589
|
2 275
|
2 409
|
2 479
|
2 787
|
1 905
|
1 866
|
1 199
|
598
|
531
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
3 700
|
4 752
|
5 551
|
6 016
|
6 493
|
8 443
|
8 774
|
9 252
|
9 663
|
11 031
|
11 048
|
11 522
|
13 210
|
13 319
|
14 418
|
16 395
|
17 913
|
19 264
|
20 161
|
20 843
|
17 565
|
21 600
|
19 135
|
19 262
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 435
|
1 308
|
2 068
|
1 711
|
1 355
|
693
|
540
|
386
|
45 429
|
42 331
|
37 377
|
16 792
|
17 005
|
18 147
|
18 117
|
17 391
|
16 350
|
|
| Total Assets |
23 952
N/A
|
27 916
+17%
|
31 647
+13%
|
40 559
+28%
|
55 434
+37%
|
63 948
+15%
|
63 168
-1%
|
91 042
+44%
|
94 973
+4%
|
108 926
+15%
|
117 808
+8%
|
126 574
+7%
|
135 293
+7%
|
145 462
+8%
|
152 939
+5%
|
259 852
+70%
|
283 171
+9%
|
293 097
+4%
|
295 775
+1%
|
319 628
+8%
|
307 626
-4%
|
308 157
+0%
|
295 701
-4%
|
354 376
+20%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
434
|
568
|
625
|
618
|
176
|
158
|
185
|
857
|
1 179
|
1 961
|
1 143
|
492
|
617
|
543
|
562
|
713
|
518
|
819
|
478
|
560
|
650
|
0
|
0
|
0
|
|
| Accrued Liabilities |
542
|
675
|
776
|
783
|
1 341
|
1 559
|
1 515
|
2 493
|
2 861
|
3 087
|
3 494
|
4 130
|
4 808
|
5 550
|
6 034
|
14 578
|
16 838
|
16 708
|
17 298
|
26 841
|
21 974
|
25 628
|
23 563
|
22 965
|
|
| Short-Term Debt |
17
|
16
|
0
|
3 000
|
0
|
0
|
0
|
8 471
|
9 034
|
16 417
|
8 234
|
1 150
|
1 100
|
300
|
300
|
39 402
|
5 824
|
9 610
|
26 609
|
16 034
|
17 309
|
3 154
|
1 471
|
2 358
|
|
| Current Portion of Long-Term Debt |
267
|
262
|
271
|
57
|
0
|
0
|
0
|
5 403
|
7 745
|
8 319
|
14 810
|
11 120
|
9 101
|
10 478
|
8 842
|
29 905
|
8 309
|
13 853
|
19 242
|
42 591
|
27 048
|
38 999
|
18 550
|
18 312
|
|
| Other Current Liabilities |
3 707
|
4 563
|
5 337
|
5 606
|
9 617
|
7 898
|
6 792
|
8 048
|
10 473
|
11 428
|
16 874
|
14 993
|
16 648
|
16 348
|
17 619
|
29 445
|
32 418
|
30 232
|
26 801
|
31 884
|
33 706
|
36 141
|
35 442
|
45 728
|
|
| Total Current Liabilities |
4 966
|
6 083
|
7 010
|
10 064
|
11 134
|
9 614
|
8 492
|
25 272
|
31 292
|
41 212
|
44 555
|
31 885
|
32 274
|
33 219
|
33 357
|
114 043
|
63 907
|
71 222
|
90 428
|
117 910
|
100 687
|
103 922
|
79 026
|
89 363
|
|
| Long-Term Debt |
590
|
328
|
57
|
0
|
15 000
|
19 100
|
19 047
|
28 325
|
22 756
|
20 860
|
19 840
|
33 822
|
36 258
|
40 429
|
39 795
|
52 328
|
110 150
|
115 915
|
159 365
|
169 668
|
150 556
|
128 569
|
123 960
|
151 972
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 348
|
3 338
|
2 393
|
1 525
|
1 618
|
1 658
|
1 709
|
1 239
|
633
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
2
|
51
|
14
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
392
|
275
|
220
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
491
|
631
|
876
|
918
|
625
|
730
|
872
|
991
|
1 696
|
5 170
|
5 520
|
5 899
|
6 571
|
5 932
|
6 517
|
11 329
|
10 929
|
12 776
|
13 311
|
14 000
|
14 683
|
15 541
|
13 332
|
14 215
|
|
| Total Liabilities |
6 046
N/A
|
7 042
+16%
|
7 943
+13%
|
10 982
+38%
|
26 758
+144%
|
29 446
+10%
|
28 463
-3%
|
54 602
+92%
|
55 746
+2%
|
67 242
+21%
|
69 915
+4%
|
71 606
+2%
|
75 103
+5%
|
79 580
+6%
|
79 669
+0%
|
181 440
+128%
|
188 599
+4%
|
202 526
+7%
|
264 629
+31%
|
303 196
+15%
|
267 584
-12%
|
249 741
-7%
|
217 557
-13%
|
256 183
+18%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 746
|
4 746
|
5 062
|
5 611
|
6 074
|
6 481
|
6 500
|
6 571
|
6 834
|
6 864
|
7 435
|
7 675
|
8 219
|
8 377
|
9 366
|
9 549
|
19 754
|
20 087
|
20 134
|
20 171
|
32 739
|
32 739
|
32 739
|
32 739
|
|
| Retained Earnings |
7 843
|
10 745
|
14 379
|
18 705
|
24 660
|
29 745
|
30 240
|
31 779
|
34 104
|
36 501
|
42 001
|
48 303
|
43 241
|
48 533
|
54 341
|
58 197
|
61 731
|
63 167
|
2 323
|
9 435
|
6 988
|
10 542
|
29 128
|
44 169
|
|
| Additional Paid In Capital |
6 502
|
6 502
|
6 818
|
7 367
|
7 830
|
8 236
|
8 255
|
8 325
|
8 588
|
8 618
|
9 188
|
9 428
|
9 972
|
10 130
|
11 119
|
11 302
|
15 341
|
15 674
|
15 721
|
15 758
|
28 326
|
28 326
|
28 326
|
28 326
|
|
| Unrealized Security Profit/Loss |
1 181
|
1 112
|
972
|
520
|
548
|
582
|
615
|
570
|
561
|
545
|
1 015
|
982
|
955
|
922
|
965
|
911
|
942
|
912
|
954
|
905
|
915
|
917
|
898
|
866
|
|
| Treasury Stock |
4
|
7
|
1 583
|
1 585
|
9 342
|
9 343
|
9 343
|
9 343
|
9 343
|
9 343
|
9 343
|
9 343
|
1
|
1
|
1
|
1
|
2
|
1 255
|
1 255
|
1 255
|
1 255
|
1 255
|
1 081
|
901
|
|
| Other Equity |
0
|
0
|
0
|
0
|
2
|
36
|
332
|
322
|
397
|
411
|
373
|
113
|
286
|
235
|
590
|
276
|
1 310
|
6 190
|
4 823
|
7 902
|
11 865
|
11 019
|
10 070
|
5 274
|
|
| Total Equity |
17 905
N/A
|
20 874
+17%
|
23 704
+14%
|
29 577
+25%
|
28 676
-3%
|
34 502
+20%
|
34 705
+1%
|
36 440
+5%
|
39 225
+8%
|
41 684
+6%
|
47 893
+15%
|
54 968
+15%
|
60 190
+10%
|
65 882
+9%
|
73 270
+11%
|
78 412
+7%
|
94 572
+21%
|
90 571
-4%
|
31 146
-66%
|
16 432
-47%
|
40 042
+144%
|
58 416
+46%
|
78 144
+34%
|
98 193
+26%
|
|
| Total Liabilities & Equity |
23 952
N/A
|
27 916
+17%
|
31 647
+13%
|
40 559
+28%
|
55 434
+37%
|
63 948
+15%
|
63 168
-1%
|
91 042
+44%
|
94 971
+4%
|
108 926
+15%
|
117 808
+8%
|
126 574
+7%
|
135 293
+7%
|
145 462
+8%
|
152 939
+5%
|
259 852
+70%
|
283 171
+9%
|
293 097
+4%
|
295 775
+1%
|
319 628
+8%
|
307 626
-4%
|
308 157
+0%
|
295 701
-4%
|
354 376
+20%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
143
|
143
|
141
|
143
|
140
|
141
|
141
|
142
|
142
|
143
|
144
|
144
|
145
|
145
|
146
|
147
|
155
|
154
|
154
|
155
|
171
|
171
|
171
|
171
|
|