Kureha Corp
F:0K1
Balance Sheet
Balance Sheet Decomposition
Kureha Corp
Kureha Corp
Balance Sheet
Kureha Corp
| 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 |
6 851
|
7 421
|
7 584
|
6 001
|
6 542
|
4 278
|
6 120
|
7 264
|
7 213
|
10 746
|
8 857
|
9 954
|
8 726
|
7 772
|
6 695
|
6 222
|
6 475
|
5 989
|
7 268
|
17 834
|
30 639
|
32 205
|
23 131
|
21 500
|
|
| Cash Equivalents |
6 851
|
7 421
|
7 584
|
6 001
|
6 542
|
4 278
|
6 120
|
7 264
|
7 213
|
10 746
|
8 857
|
9 954
|
8 726
|
7 772
|
6 695
|
6 222
|
6 475
|
5 989
|
7 268
|
17 834
|
30 639
|
32 205
|
23 131
|
21 500
|
|
| Short-Term Investments |
5
|
506
|
62
|
5
|
506
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
234
|
332
|
89
|
28
|
2
|
3
|
16
|
15
|
20
|
11
|
|
| Total Receivables |
42 804
|
39 879
|
35 062
|
31 737
|
33 718
|
37 811
|
34 933
|
29 983
|
31 725
|
27 196
|
29 517
|
27 388
|
30 327
|
28 792
|
30 928
|
29 387
|
32 663
|
30 721
|
28 327
|
28 212
|
35 808
|
31 855
|
40 606
|
31 253
|
|
| Accounts Receivables |
42 804
|
39 879
|
35 062
|
31 737
|
33 718
|
37 811
|
34 933
|
29 983
|
31 725
|
27 196
|
29 517
|
27 388
|
30 327
|
28 792
|
30 928
|
28 201
|
31 748
|
29 445
|
27 128
|
26 879
|
34 821
|
30 682
|
38 051
|
30 278
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 186
|
915
|
1 276
|
1 199
|
1 333
|
987
|
1 173
|
2 555
|
975
|
|
| Inventory |
20 105
|
20 352
|
18 505
|
18 693
|
20 390
|
20 852
|
22 440
|
25 740
|
20 747
|
19 194
|
22 151
|
25 318
|
28 101
|
32 774
|
33 077
|
36 497
|
36 018
|
38 328
|
38 240
|
36 452
|
41 698
|
52 000
|
51 245
|
46 734
|
|
| Other Current Assets |
4 081
|
4 291
|
4 402
|
5 085
|
5 558
|
6 178
|
5 987
|
5 597
|
5 884
|
7 022
|
6 296
|
5 550
|
6 275
|
6 611
|
1 960
|
2 834
|
1 718
|
3 711
|
5 174
|
3 736
|
4 257
|
4 919
|
4 898
|
5 276
|
|
| Total Current Assets |
73 846
|
72 449
|
65 615
|
61 521
|
66 714
|
69 124
|
69 485
|
68 589
|
65 569
|
64 158
|
66 821
|
68 210
|
73 429
|
75 949
|
72 894
|
75 272
|
76 963
|
78 777
|
79 011
|
86 237
|
112 418
|
120 994
|
119 900
|
104 774
|
|
| PP&E Net |
69 597
|
67 190
|
66 566
|
69 287
|
70 880
|
71 966
|
71 761
|
77 362
|
81 792
|
83 916
|
87 118
|
99 444
|
111 684
|
123 185
|
124 987
|
115 911
|
114 236
|
117 553
|
119 782
|
120 171
|
114 435
|
117 438
|
140 548
|
173 472
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
123 185
|
124 987
|
115 911
|
114 236
|
117 553
|
119 782
|
120 171
|
114 435
|
117 438
|
140 548
|
173 472
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
186 392
|
194 065
|
199 984
|
205 463
|
217 321
|
219 762
|
235 757
|
246 829
|
249 781
|
248 362
|
|
| Intangible Assets |
2 441
|
2 486
|
2 279
|
2 091
|
1 774
|
1 298
|
935
|
1 108
|
1 030
|
868
|
840
|
1 463
|
2 034
|
2 448
|
1 666
|
1 395
|
1 336
|
1 094
|
842
|
2 202
|
4 041
|
4 453
|
5 014
|
5 293
|
|
| Goodwill |
42
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
4 815
|
2 893
|
2 030
|
1 960
|
1 899
|
1 845
|
2 045
|
2 092
|
2 027
|
1 976
|
2 209
|
2 060
|
2 070
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
35 661
|
25 482
|
33 815
|
34 097
|
38 372
|
45 620
|
37 308
|
26 448
|
27 782
|
24 606
|
23 720
|
28 333
|
31 682
|
40 138
|
34 961
|
36 056
|
42 549
|
41 741
|
37 694
|
36 449
|
38 350
|
38 145
|
45 578
|
41 112
|
|
| Other Long-Term Assets |
2 777
|
2 623
|
2 985
|
3 761
|
5 555
|
6 242
|
5 806
|
6 618
|
6 416
|
6 221
|
5 515
|
5 774
|
3 560
|
6 002
|
5 299
|
6 273
|
7 197
|
8 187
|
9 561
|
11 864
|
13 395
|
15 374
|
19 590
|
20 647
|
|
| Other Assets |
42
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
189 179
N/A
|
173 123
-8%
|
173 290
+0%
|
172 717
0%
|
185 194
+7%
|
196 095
+6%
|
187 340
-4%
|
182 217
-3%
|
184 616
+1%
|
181 745
-2%
|
186 223
+2%
|
205 284
+10%
|
224 459
+9%
|
249 697
+11%
|
239 807
-4%
|
234 907
-2%
|
242 281
+3%
|
247 352
+2%
|
246 890
0%
|
256 923
+4%
|
282 639
+10%
|
296 404
+5%
|
330 630
+12%
|
345 298
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
18 287
|
18 842
|
18 899
|
16 786
|
19 423
|
22 506
|
20 601
|
18 228
|
16 833
|
14 156
|
19 262
|
15 940
|
16 453
|
13 766
|
19 817
|
20 369
|
21 530
|
24 011
|
19 424
|
19 221
|
29 476
|
27 670
|
20 503
|
19 490
|
|
| Accrued Liabilities |
6 274
|
5 802
|
5 628
|
5 408
|
5 978
|
7 004
|
7 272
|
7 335
|
7 162
|
6 541
|
6 791
|
7 137
|
7 938
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 159
|
13 850
|
18 094
|
20 329
|
19 974
|
15 704
|
11 917
|
12 951
|
6 344
|
7 059
|
5 568
|
7 500
|
11 500
|
|
| Current Portion of Long-Term Debt |
42 029
|
33 648
|
24 405
|
25 209
|
19 309
|
19 373
|
18 542
|
17 353
|
14 809
|
13 454
|
16 049
|
5 929
|
4 756
|
16 772
|
13 657
|
26 715
|
10 055
|
11 316
|
3 908
|
2 770
|
8 710
|
9 103
|
5 738
|
7 565
|
|
| Other Current Liabilities |
8 214
|
7 906
|
11 350
|
10 307
|
12 489
|
12 232
|
11 855
|
9 517
|
9 626
|
14 897
|
15 214
|
11 712
|
14 040
|
12 988
|
15 775
|
13 614
|
15 306
|
16 751
|
17 838
|
16 530
|
17 357
|
18 455
|
19 158
|
16 878
|
|
| Total Current Liabilities |
74 804
|
66 198
|
60 282
|
57 710
|
57 199
|
61 115
|
58 270
|
52 433
|
48 430
|
49 048
|
57 316
|
52 877
|
57 037
|
70 262
|
69 578
|
80 672
|
62 595
|
63 995
|
54 121
|
44 865
|
62 602
|
60 796
|
52 899
|
55 433
|
|
| Long-Term Debt |
16 294
|
13 551
|
9 953
|
9 651
|
16 074
|
13 095
|
13 498
|
26 680
|
33 160
|
37 429
|
35 634
|
50 359
|
56 619
|
51 770
|
47 857
|
24 852
|
21 657
|
15 783
|
20 455
|
20 392
|
12 736
|
11 603
|
41 664
|
66 945
|
|
| Deferred Income Tax |
2 917
|
2 017
|
5 546
|
6 243
|
7 736
|
9 959
|
7 000
|
2 676
|
3 518
|
2 842
|
1 827
|
2 794
|
1 836
|
4 125
|
870
|
1 492
|
2 657
|
2 546
|
1 221
|
1 795
|
2 269
|
2 949
|
8 663
|
7 563
|
|
| Minority Interest |
1 896
|
1 390
|
1 696
|
785
|
1 229
|
1 150
|
1 175
|
1 452
|
347
|
603
|
864
|
2 264
|
2 378
|
2 403
|
1 263
|
1 674
|
1 847
|
1 616
|
1 633
|
1 690
|
1 505
|
1 574
|
1 771
|
1 767
|
|
| Other Liabilities |
4 453
|
4 101
|
4 037
|
5 268
|
4 599
|
4 581
|
3 991
|
3 355
|
2 688
|
2 926
|
2 892
|
3 043
|
2 777
|
2 916
|
2 062
|
1 919
|
3 331
|
2 861
|
4 470
|
4 350
|
4 308
|
4 282
|
4 256
|
4 218
|
|
| Total Liabilities |
100 364
N/A
|
87 257
-13%
|
81 514
-7%
|
79 657
-2%
|
86 837
+9%
|
89 900
+4%
|
83 934
-7%
|
86 596
+3%
|
88 143
+2%
|
92 848
+5%
|
98 533
+6%
|
111 337
+13%
|
120 647
+8%
|
131 476
+9%
|
121 630
-7%
|
110 609
-9%
|
92 087
-17%
|
86 801
-6%
|
81 900
-6%
|
73 092
-11%
|
83 420
+14%
|
81 204
-3%
|
109 253
+35%
|
135 926
+24%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
12 460
|
12 460
|
12 460
|
12 460
|
12 460
|
12 460
|
12 460
|
12 460
|
12 460
|
12 460
|
12 460
|
12 460
|
12 460
|
12 460
|
12 460
|
12 460
|
18 169
|
18 169
|
18 169
|
18 169
|
18 169
|
18 169
|
18 169
|
18 169
|
|
| Retained Earnings |
63 315
|
60 562
|
61 656
|
64 083
|
67 545
|
69 657
|
72 218
|
72 779
|
72 500
|
71 935
|
71 988
|
72 676
|
78 340
|
84 231
|
96 027
|
102 050
|
108 767
|
122 426
|
135 998
|
154 276
|
166 146
|
179 127
|
177 477
|
174 546
|
|
| Additional Paid In Capital |
9 701
|
9 710
|
9 715
|
9 715
|
9 838
|
10 013
|
10 032
|
10 060
|
10 002
|
9 520
|
9 231
|
10 017
|
10 013
|
10 013
|
9 430
|
9 430
|
15 267
|
15 044
|
15 044
|
14 897
|
14 724
|
14 724
|
14 724
|
14 724
|
|
| Unrealized Security Profit/Loss |
5 243
|
3 771
|
8 827
|
9 554
|
11 921
|
15 422
|
10 224
|
3 756
|
4 990
|
3 723
|
3 609
|
5 636
|
5 649
|
9 352
|
0
|
8 395
|
13 043
|
12 286
|
9 329
|
8 345
|
7 504
|
8 409
|
12 317
|
10 219
|
|
| Treasury Stock |
1 466
|
228
|
279
|
2 136
|
3 198
|
1 443
|
1 553
|
1 265
|
1 253
|
4 542
|
4 546
|
4 510
|
4 483
|
4 487
|
0
|
4 456
|
685
|
3 689
|
8 693
|
8 697
|
8 701
|
8 701
|
9 616
|
15 842
|
|
| Other Equity |
436
|
409
|
606
|
616
|
209
|
87
|
23
|
2 170
|
2 225
|
4 200
|
5 052
|
2 332
|
1 833
|
6 652
|
2 683
|
3 581
|
4 367
|
3 685
|
4 857
|
3 159
|
1 377
|
3 472
|
8 306
|
7 556
|
|
| Total Equity |
88 817
N/A
|
85 866
-3%
|
91 773
+7%
|
93 060
+1%
|
98 357
+6%
|
106 196
+8%
|
103 404
-3%
|
95 620
-8%
|
96 474
+1%
|
88 896
-8%
|
87 690
-1%
|
93 947
+7%
|
103 812
+11%
|
118 221
+14%
|
118 177
0%
|
124 298
+5%
|
150 194
+21%
|
160 551
+7%
|
164 990
+3%
|
183 831
+11%
|
199 219
+8%
|
215 200
+8%
|
221 377
+3%
|
209 372
-5%
|
|
| Total Liabilities & Equity |
189 181
N/A
|
173 123
-8%
|
173 287
+0%
|
172 717
0%
|
185 194
+7%
|
196 096
+6%
|
187 338
-4%
|
182 216
-3%
|
184 617
+1%
|
181 744
-2%
|
186 223
+2%
|
205 284
+10%
|
224 459
+9%
|
249 697
+11%
|
239 807
-4%
|
234 907
-2%
|
242 281
+3%
|
247 352
+2%
|
246 890
0%
|
256 923
+4%
|
282 639
+10%
|
296 404
+5%
|
330 630
+12%
|
345 298
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
20
|
19
|
19
|
19
|
18
|
18
|
18
|
18
|
18
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
21
|
20
|
20
|
59
|
59
|
59
|
55
|
50
|
|