Daiseki Co Ltd
TSE:9793
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Daiseki Co Ltd
TSE:9793
|
JP |
|
Usen Next Holdings Co Ltd
TSE:9418
|
JP |
|
L
|
LumenRadio AB
STO:LUMEN
|
SE |
|
G
|
Global Hydrogen SA
WSE:GHY
|
PL |
|
N
|
Nomura Real Estate Master Fund Inc
TSE:3462
|
JP |
|
S
|
Sanbo Hospital Management Group Ltd
SZSE:301293
|
CN |
Balance Sheet
Balance Sheet Decomposition
Daiseki Co Ltd
Daiseki Co Ltd
Balance Sheet
Daiseki Co Ltd
| Feb-2002 | Feb-2003 | Feb-2004 | Feb-2005 | Feb-2006 | Feb-2007 | Feb-2008 | Feb-2009 | Feb-2010 | Feb-2011 | Feb-2012 | Feb-2013 | Feb-2014 | Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | Feb-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
8 095
|
7 803
|
8 082
|
9 645
|
9 814
|
12 548
|
20 716
|
18 440
|
17 015
|
17 917
|
19 723
|
19 874
|
23 116
|
24 962
|
28 830
|
27 256
|
28 183
|
31 535
|
28 783
|
33 852
|
34 149
|
27 850
|
29 162
|
30 416
|
|
| Cash Equivalents |
8 095
|
7 803
|
8 082
|
9 645
|
9 814
|
12 548
|
20 716
|
18 440
|
17 015
|
17 917
|
19 723
|
19 874
|
23 116
|
24 962
|
28 830
|
27 256
|
28 183
|
31 535
|
28 783
|
33 852
|
34 149
|
27 850
|
29 162
|
30 416
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300
|
1 300
|
0
|
0
|
0
|
0
|
0
|
1 310
|
403
|
300
|
0
|
0
|
500
|
|
| Total Receivables |
2 762
|
3 368
|
3 676
|
4 188
|
4 862
|
5 526
|
6 596
|
5 730
|
5 265
|
5 946
|
6 435
|
6 603
|
7 832
|
9 226
|
9 013
|
8 089
|
8 014
|
8 051
|
9 067
|
8 910
|
9 554
|
10 461
|
12 242
|
12 909
|
|
| Accounts Receivables |
2 762
|
3 368
|
3 676
|
4 188
|
4 862
|
5 526
|
6 596
|
5 730
|
5 265
|
5 946
|
6 435
|
6 603
|
7 832
|
9 226
|
9 013
|
8 089
|
8 014
|
8 051
|
9 067
|
8 910
|
9 554
|
10 060
|
11 857
|
12 669
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
401
|
385
|
240
|
|
| Inventory |
175
|
217
|
204
|
216
|
249
|
380
|
1 932
|
1 680
|
1 144
|
1 345
|
1 569
|
1 186
|
1 826
|
1 844
|
1 630
|
3 073
|
2 952
|
1 937
|
2 140
|
1 862
|
1 906
|
1 948
|
2 609
|
2 138
|
|
| Other Current Assets |
137
|
149
|
158
|
223
|
202
|
311
|
412
|
733
|
459
|
980
|
548
|
514
|
699
|
721
|
721
|
822
|
700
|
389
|
793
|
324
|
548
|
522
|
709
|
687
|
|
| Total Current Assets |
11 169
|
11 536
|
12 120
|
14 272
|
15 127
|
18 765
|
29 656
|
26 583
|
23 883
|
26 188
|
28 275
|
28 477
|
34 773
|
38 554
|
40 194
|
39 240
|
39 849
|
41 912
|
42 093
|
45 351
|
46 457
|
40 781
|
44 722
|
46 650
|
|
| PP&E Net |
8 311
|
9 598
|
9 617
|
11 338
|
13 835
|
15 897
|
17 287
|
17 453
|
16 503
|
16 620
|
17 118
|
19 427
|
20 130
|
23 001
|
22 866
|
24 171
|
27 451
|
31 504
|
38 988
|
39 334
|
40 868
|
45 139
|
47 913
|
52 403
|
|
| PP&E Gross |
8 311
|
9 598
|
9 617
|
11 338
|
13 835
|
15 897
|
17 287
|
17 453
|
16 503
|
16 620
|
17 118
|
19 427
|
20 130
|
23 001
|
22 866
|
24 171
|
27 451
|
31 504
|
38 988
|
39 334
|
40 868
|
45 139
|
47 913
|
52 403
|
|
| Accumulated Depreciation |
4 908
|
5 612
|
6 511
|
7 498
|
8 511
|
9 375
|
11 417
|
13 081
|
14 940
|
16 936
|
18 032
|
19 160
|
20 414
|
20 414
|
23 384
|
25 264
|
27 281
|
29 075
|
29 994
|
31 564
|
33 349
|
35 102
|
38 197
|
40 881
|
|
| Intangible Assets |
262
|
257
|
238
|
219
|
290
|
286
|
292
|
298
|
290
|
285
|
276
|
268
|
262
|
265
|
296
|
289
|
278
|
290
|
302
|
294
|
295
|
316
|
1 284
|
1 182
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
899
|
1 097
|
1 329
|
2 241
|
1 970
|
1 699
|
1 428
|
1 157
|
725
|
649
|
572
|
496
|
420
|
343
|
267
|
190
|
909
|
773
|
|
| Long-Term Investments |
535
|
433
|
647
|
695
|
972
|
878
|
728
|
2 585
|
5 359
|
5 811
|
6 283
|
6 439
|
4 786
|
4 498
|
4 673
|
6 453
|
6 350
|
8 349
|
7 218
|
8 338
|
7 765
|
9 119
|
8 081
|
7 169
|
|
| Other Long-Term Assets |
1 005
|
1 617
|
1 582
|
1 686
|
1 759
|
1 821
|
2 087
|
3 136
|
3 014
|
3 283
|
3 179
|
3 158
|
3 192
|
3 202
|
1 596
|
1 601
|
2 703
|
2 971
|
3 029
|
2 096
|
3 612
|
4 600
|
5 732
|
5 458
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
899
|
1 097
|
1 329
|
2 241
|
1 970
|
1 699
|
1 428
|
1 157
|
725
|
649
|
572
|
496
|
420
|
343
|
267
|
190
|
909
|
773
|
|
| Total Assets |
21 281
N/A
|
23 441
+10%
|
24 204
+3%
|
28 210
+17%
|
31 983
+13%
|
37 647
+18%
|
50 949
+35%
|
51 152
+0%
|
50 378
-2%
|
54 428
+8%
|
57 101
+5%
|
59 468
+4%
|
64 571
+9%
|
70 677
+9%
|
70 350
0%
|
72 403
+3%
|
77 203
+7%
|
85 522
+11%
|
92 050
+8%
|
95 756
+4%
|
99 264
+4%
|
100 145
+1%
|
108 641
+8%
|
113 635
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
985
|
1 315
|
1 297
|
1 453
|
1 552
|
2 014
|
2 335
|
1 870
|
1 835
|
2 403
|
2 650
|
2 651
|
3 296
|
3 811
|
3 521
|
3 877
|
3 420
|
3 698
|
4 195
|
3 542
|
3 796
|
4 358
|
5 039
|
5 061
|
|
| Accrued Liabilities |
110
|
118
|
123
|
130
|
140
|
163
|
179
|
210
|
216
|
221
|
259
|
261
|
277
|
284
|
307
|
304
|
315
|
355
|
386
|
405
|
450
|
517
|
544
|
602
|
|
| Short-Term Debt |
0
|
0
|
0
|
300
|
700
|
900
|
1 150
|
850
|
625
|
950
|
675
|
1 200
|
850
|
1 500
|
840
|
1 800
|
50
|
1 220
|
1 650
|
980
|
830
|
2 200
|
1 500
|
1 330
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
139
|
258
|
344
|
544
|
373
|
251
|
170
|
170
|
172
|
10
|
10
|
347
|
299
|
399
|
545
|
659
|
858
|
780
|
460
|
820
|
1 031
|
|
| Other Current Liabilities |
1 463
|
2 128
|
1 567
|
2 350
|
2 939
|
4 043
|
4 137
|
3 587
|
2 088
|
3 187
|
3 545
|
3 145
|
3 642
|
4 890
|
4 132
|
2 948
|
4 630
|
6 379
|
5 170
|
5 083
|
6 446
|
5 896
|
6 393
|
5 969
|
|
| Total Current Liabilities |
2 557
|
3 562
|
2 987
|
4 372
|
5 589
|
7 464
|
8 345
|
6 890
|
5 015
|
6 931
|
7 299
|
7 429
|
8 075
|
10 485
|
9 147
|
9 228
|
8 814
|
12 197
|
12 060
|
10 868
|
12 302
|
13 431
|
14 296
|
13 993
|
|
| Long-Term Debt |
0
|
0
|
0
|
549
|
840
|
1 695
|
1 893
|
602
|
523
|
353
|
182
|
10
|
0
|
0
|
808
|
425
|
500
|
1 135
|
2 372
|
2 470
|
1 737
|
885
|
3 071
|
4 043
|
|
| 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
|
294
|
268
|
|
| Minority Interest |
108
|
112
|
134
|
425
|
469
|
599
|
3 027
|
2 838
|
2 181
|
2 168
|
2 251
|
2 373
|
3 596
|
3 951
|
4 636
|
5 111
|
5 651
|
5 919
|
6 295
|
6 724
|
7 490
|
7 931
|
8 827
|
9 523
|
|
| Other Liabilities |
467
|
514
|
538
|
588
|
638
|
725
|
792
|
845
|
891
|
969
|
1 095
|
1 194
|
1 360
|
1 574
|
1 112
|
1 242
|
1 256
|
1 233
|
1 305
|
1 701
|
1 782
|
1 403
|
1 546
|
1 481
|
|
| Total Liabilities |
3 132
N/A
|
4 188
+34%
|
3 659
-13%
|
5 934
+62%
|
7 536
+27%
|
10 483
+39%
|
14 057
+34%
|
11 175
-21%
|
8 610
-23%
|
10 421
+21%
|
10 827
+4%
|
11 006
+2%
|
13 031
+18%
|
16 010
+23%
|
15 703
-2%
|
16 006
+2%
|
16 221
+1%
|
20 484
+26%
|
22 032
+8%
|
21 763
-1%
|
23 311
+7%
|
23 650
+1%
|
28 034
+19%
|
29 308
+5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 701
|
3 701
|
3 701
|
3 701
|
3 701
|
3 701
|
6 382
|
6 382
|
6 382
|
6 382
|
6 382
|
6 382
|
6 382
|
6 382
|
6 382
|
6 382
|
6 382
|
6 382
|
6 382
|
6 382
|
6 382
|
6 382
|
6 382
|
6 382
|
|
| Retained Earnings |
10 108
|
11 222
|
12 403
|
14 073
|
16 091
|
18 878
|
23 396
|
26 626
|
28 273
|
30 532
|
32 803
|
34 926
|
37 955
|
40 955
|
43 873
|
46 705
|
47 684
|
51 848
|
56 797
|
60 708
|
64 192
|
69 753
|
76 264
|
82 193
|
|
| Additional Paid In Capital |
4 370
|
4 370
|
4 369
|
4 369
|
4 369
|
4 369
|
7 051
|
7 051
|
7 051
|
7 051
|
7 051
|
7 051
|
7 051
|
7 051
|
7 051
|
7 051
|
7 068
|
7 097
|
7 116
|
7 147
|
7 070
|
7 072
|
7 071
|
7 071
|
|
| Unrealized Security Profit/Loss |
25
|
23
|
98
|
166
|
331
|
285
|
159
|
40
|
187
|
170
|
167
|
231
|
283
|
410
|
190
|
281
|
269
|
110
|
104
|
83
|
173
|
3
|
9
|
52
|
|
| Treasury Stock |
4
|
15
|
25
|
32
|
46
|
70
|
95
|
122
|
125
|
126
|
127
|
128
|
132
|
135
|
2 804
|
4 022
|
429
|
404
|
376
|
329
|
1 857
|
6 712
|
9 103
|
11 456
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
45
|
0
|
8
|
5
|
5
|
2
|
7
|
3
|
16
|
85
|
|
| Total Equity |
18 149
N/A
|
19 254
+6%
|
20 546
+7%
|
22 277
+8%
|
24 446
+10%
|
27 163
+11%
|
36 893
+36%
|
39 977
+8%
|
41 768
+4%
|
44 009
+5%
|
46 276
+5%
|
48 462
+5%
|
51 540
+6%
|
54 667
+6%
|
54 647
0%
|
56 397
+3%
|
60 982
+8%
|
65 038
+7%
|
70 018
+8%
|
73 993
+6%
|
75 953
+3%
|
76 495
+1%
|
80 607
+5%
|
84 327
+5%
|
|
| Total Liabilities & Equity |
21 281
N/A
|
23 441
+10%
|
24 205
+3%
|
28 211
+17%
|
31 982
+13%
|
37 646
+18%
|
50 950
+35%
|
51 152
+0%
|
50 378
-2%
|
54 430
+8%
|
57 103
+5%
|
59 468
+4%
|
64 571
+9%
|
70 677
+9%
|
70 350
0%
|
72 403
+3%
|
77 203
+7%
|
85 522
+11%
|
92 050
+8%
|
95 756
+4%
|
99 264
+4%
|
100 145
+1%
|
108 641
+8%
|
113 635
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
42
|
42
|
42
|
42
|
42
|
42
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
43
|
51
|
51
|
51
|
51
|
51
|
51
|
49
|
49
|
48
|
|