Capcom Co Ltd
OTC:CCOEF
Balance Sheet
Balance Sheet Decomposition
Capcom Co Ltd
Capcom Co Ltd
Balance Sheet
Capcom Co Ltd
| 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 |
27 662
|
30 445
|
29 809
|
43 538
|
40 453
|
35 020
|
32 763
|
28 611
|
29 865
|
35 011
|
24 752
|
31 522
|
29 720
|
32 204
|
28 429
|
24 537
|
46 539
|
53 004
|
65 657
|
71 239
|
107 262
|
102 116
|
125 191
|
166 783
|
|
| Cash Equivalents |
27 662
|
30 445
|
29 809
|
43 538
|
40 453
|
35 020
|
32 763
|
28 611
|
29 865
|
35 011
|
24 752
|
31 522
|
29 720
|
32 204
|
28 429
|
24 537
|
46 539
|
53 004
|
65 657
|
71 239
|
107 262
|
102 116
|
125 191
|
166 783
|
|
| Short-Term Investments |
7 339
|
2 998
|
2 321
|
1 999
|
199
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
18 471
|
17 308
|
9 313
|
14 574
|
12 794
|
11 078
|
13 726
|
27 511
|
6 240
|
11 663
|
17 227
|
11 623
|
18 079
|
7 949
|
9 861
|
20 154
|
12 896
|
13 912
|
15 928
|
25 059
|
7 924
|
25 096
|
25 381
|
33 341
|
|
| Accounts Receivables |
13 523
|
12 972
|
7 758
|
13 289
|
11 517
|
9 874
|
13 726
|
27 511
|
6 240
|
11 663
|
17 227
|
11 623
|
18 079
|
7 949
|
9 861
|
20 154
|
12 896
|
13 912
|
15 928
|
25 059
|
7 396
|
24 980
|
25 381
|
33 341
|
|
| Other Receivables |
4 948
|
4 336
|
1 555
|
1 285
|
1 277
|
1 204
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
528
|
116
|
0
|
0
|
|
| Inventory |
17 735
|
16 691
|
13 978
|
13 311
|
10 089
|
6 903
|
10 385
|
17 020
|
17 063
|
12 707
|
26 026
|
23 142
|
13 484
|
20 750
|
30 568
|
35 813
|
29 702
|
19 380
|
23 920
|
28 195
|
33 587
|
41 410
|
42 796
|
54 039
|
|
| Other Current Assets |
5 668
|
7 151
|
7 533
|
5 459
|
4 538
|
7 086
|
5 629
|
5 661
|
8 131
|
7 792
|
7 033
|
10 554
|
5 223
|
4 756
|
7 059
|
4 976
|
3 374
|
4 521
|
3 324
|
2 898
|
2 539
|
2 780
|
4 458
|
7 919
|
|
| Total Current Assets |
76 874
|
74 593
|
62 954
|
78 881
|
68 073
|
60 087
|
62 503
|
78 803
|
61 299
|
67 173
|
75 038
|
76 841
|
66 506
|
65 659
|
75 917
|
85 480
|
92 511
|
90 817
|
108 829
|
127 391
|
151 312
|
171 402
|
197 826
|
262 082
|
|
| PP&E Net |
39 227
|
12 405
|
14 575
|
13 878
|
13 818
|
15 497
|
15 249
|
15 213
|
14 045
|
13 529
|
12 844
|
13 258
|
13 577
|
17 328
|
20 825
|
20 768
|
20 797
|
20 359
|
20 847
|
21 316
|
21 206
|
27 945
|
30 468
|
33 554
|
|
| Intangible Assets |
1 084
|
1 151
|
934
|
636
|
333
|
1 219
|
3 197
|
3 154
|
3 048
|
2 658
|
3 620
|
7 709
|
7 301
|
10 668
|
8 135
|
2 843
|
725
|
432
|
351
|
1 229
|
1 747
|
1 630
|
1 444
|
1 436
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
1 058
|
894
|
419
|
179
|
412
|
291
|
200
|
67
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
5 919
|
7 219
|
3 746
|
973
|
914
|
1 068
|
1 413
|
960
|
909
|
922
|
265
|
66
|
65
|
66
|
0
|
67
|
19
|
19
|
19
|
19
|
12
|
12
|
12
|
0
|
|
| Long-Term Investments |
2 054
|
2 029
|
2 195
|
1 562
|
2 305
|
1 794
|
1 728
|
920
|
957
|
390
|
368
|
515
|
542
|
621
|
454
|
574
|
625
|
576
|
415
|
589
|
637
|
735
|
26
|
0
|
|
| Other Long-Term Assets |
3 354
|
9 249
|
8 689
|
10 428
|
13 008
|
10 747
|
8 616
|
6 735
|
6 176
|
5 315
|
5 820
|
5 776
|
8 553
|
6 431
|
7 661
|
9 165
|
10 152
|
11 204
|
13 005
|
13 168
|
12 451
|
15 641
|
13 700
|
15 910
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
1 058
|
894
|
419
|
179
|
412
|
291
|
200
|
67
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
128 512
N/A
|
106 646
-17%
|
93 093
-13%
|
106 358
+14%
|
98 451
-7%
|
91 470
-7%
|
93 600
+2%
|
106 204
+13%
|
86 613
-18%
|
90 399
+4%
|
98 246
+9%
|
104 365
+6%
|
96 611
-7%
|
100 773
+4%
|
113 057
+12%
|
118 897
+5%
|
124 829
+5%
|
123 407
-1%
|
143 466
+16%
|
163 712
+14%
|
187 365
+14%
|
217 365
+16%
|
243 476
+12%
|
312 982
+29%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4 743
|
5 173
|
4 497
|
8 472
|
7 213
|
7 489
|
7 303
|
9 682
|
3 477
|
5 665
|
7 257
|
6 938
|
11 876
|
4 077
|
4 941
|
7 174
|
3 464
|
5 141
|
5 844
|
3 702
|
3 601
|
5 529
|
4 333
|
5 622
|
|
| Accrued Liabilities |
462
|
454
|
1 114
|
1 137
|
1 062
|
1 746
|
2 057
|
2 091
|
1 318
|
2 478
|
2 111
|
1 679
|
1 802
|
1 832
|
2 080
|
2 263
|
2 866
|
3 089
|
3 130
|
4 056
|
4 014
|
5 727
|
8 388
|
9 480
|
|
| Short-Term Debt |
8 781
|
7 505
|
6 295
|
4 893
|
700
|
55
|
55
|
15 055
|
12 500
|
0
|
7 259
|
11 050
|
1 050
|
0
|
0
|
5 000
|
0
|
0
|
0
|
0
|
0
|
3 591
|
3 591
|
3 591
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
12 262
|
10 000
|
700
|
16 957
|
1 603
|
1 289
|
4 218
|
322
|
508
|
3 370
|
3 935
|
2 022
|
4 825
|
1 865
|
1 985
|
4 631
|
1 321
|
1 127
|
4 545
|
1 891
|
1 512
|
|
| Other Current Liabilities |
6 417
|
7 184
|
5 220
|
4 578
|
7 965
|
9 754
|
8 444
|
9 980
|
6 625
|
12 585
|
12 378
|
11 730
|
7 449
|
7 402
|
13 312
|
10 732
|
18 076
|
12 997
|
22 258
|
23 511
|
22 000
|
26 651
|
15 010
|
49 273
|
|
| Total Current Liabilities |
20 402
|
20 316
|
17 126
|
31 342
|
26 940
|
19 744
|
34 816
|
38 411
|
25 209
|
24 946
|
29 327
|
31 905
|
25 547
|
17 246
|
22 355
|
29 994
|
26 271
|
23 212
|
35 863
|
32 590
|
30 742
|
46 043
|
33 213
|
69 478
|
|
| Long-Term Debt |
37 352
|
40 832
|
42 792
|
41 330
|
30 630
|
25 065
|
2 690
|
5 900
|
4 814
|
4 105
|
6 574
|
6 553
|
3 519
|
8 129
|
11 712
|
7 187
|
8 644
|
7 104
|
3 296
|
5 508
|
4 970
|
3 618
|
6 676
|
6 813
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
232
|
225
|
2
|
46
|
48
|
18
|
29
|
45
|
6
|
4
|
1
|
20
|
0
|
22
|
46
|
|
| Minority Interest |
62
|
31
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
2 463
|
2 578
|
1 319
|
1 194
|
1 420
|
1 521
|
2 438
|
2 544
|
2 632
|
3 110
|
2 768
|
3 077
|
3 624
|
4 019
|
3 804
|
3 913
|
4 448
|
4 336
|
4 568
|
4 819
|
5 158
|
6 575
|
8 484
|
10 342
|
|
| Total Liabilities |
60 279
N/A
|
63 757
+6%
|
61 237
-4%
|
73 866
+21%
|
58 990
-20%
|
46 346
-21%
|
39 944
-14%
|
46 855
+17%
|
32 659
-30%
|
32 393
-1%
|
38 894
+20%
|
41 537
+7%
|
32 736
-21%
|
29 442
-10%
|
37 889
+29%
|
41 123
+9%
|
39 408
-4%
|
34 658
-12%
|
43 731
+26%
|
42 918
-2%
|
40 890
-5%
|
56 236
+38%
|
48 395
-14%
|
86 679
+79%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
27 580
|
27 581
|
27 581
|
27 581
|
27 581
|
29 915
|
32 626
|
33 039
|
33 239
|
33 239
|
33 239
|
33 239
|
33 239
|
33 239
|
33 239
|
33 239
|
33 239
|
33 239
|
33 239
|
33 239
|
33 239
|
33 239
|
33 239
|
33 239
|
|
| Retained Earnings |
8 777
|
12 049
|
16 727
|
4 681
|
1 099
|
5 555
|
11 631
|
17 000
|
17 262
|
22 945
|
27 328
|
27 998
|
29 160
|
33 801
|
39 297
|
45 402
|
53 602
|
62 595
|
74 275
|
93 861
|
117 661
|
143 519
|
172 615
|
204 388
|
|
| Additional Paid In Capital |
30 465
|
30 471
|
24 852
|
15 336
|
15 336
|
17 637
|
20 344
|
21 129
|
21 328
|
21 328
|
21 328
|
21 328
|
21 328
|
21 328
|
21 328
|
21 328
|
21 328
|
21 328
|
21 329
|
21 329
|
21 329
|
30 259
|
30 259
|
30 259
|
|
| Unrealized Security Profit/Loss |
94
|
160
|
589
|
470
|
793
|
483
|
127
|
12
|
19
|
56
|
46
|
91
|
99
|
170
|
0
|
107
|
139
|
26
|
106
|
56
|
100
|
102
|
0
|
0
|
|
| Treasury Stock |
46
|
3 096
|
3 099
|
5 111
|
5 117
|
8 138
|
8 155
|
8 015
|
13 141
|
13 143
|
15 846
|
15 848
|
18 134
|
18 140
|
0
|
21 448
|
21 454
|
27 456
|
27 458
|
27 461
|
27 464
|
50 037
|
50 012
|
49 963
|
|
| Other Equity |
1 552
|
142
|
1 340
|
1 103
|
228
|
326
|
2 914
|
3 790
|
4 752
|
6 305
|
6 650
|
3 980
|
1 817
|
933
|
553
|
854
|
1 433
|
983
|
1 544
|
230
|
1 610
|
4 047
|
8 980
|
8 380
|
|
| Total Equity |
68 233
N/A
|
42 889
-37%
|
31 856
-26%
|
32 492
+2%
|
39 464
+21%
|
45 126
+14%
|
53 659
+19%
|
59 351
+11%
|
53 955
-9%
|
58 008
+8%
|
59 353
+2%
|
62 828
+6%
|
63 875
+2%
|
71 331
+12%
|
75 168
+5%
|
77 774
+3%
|
85 421
+10%
|
88 749
+4%
|
99 735
+12%
|
120 794
+21%
|
146 475
+21%
|
161 129
+10%
|
195 081
+21%
|
226 303
+16%
|
|
| Total Liabilities & Equity |
128 512
N/A
|
106 646
-17%
|
93 093
-13%
|
106 358
+14%
|
98 454
-7%
|
91 472
-7%
|
93 603
+2%
|
106 206
+13%
|
86 614
-18%
|
90 401
+4%
|
98 247
+9%
|
104 365
+6%
|
96 611
-7%
|
100 773
+4%
|
113 057
+12%
|
118 897
+5%
|
124 829
+5%
|
123 407
-1%
|
143 466
+16%
|
163 712
+14%
|
187 365
+14%
|
217 365
+16%
|
243 476
+12%
|
312 982
+29%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
117
|
114
|
114
|
110
|
110
|
113
|
122
|
123
|
118
|
118
|
115
|
115
|
112
|
112
|
225
|
219
|
219
|
214
|
214
|
427
|
427
|
418
|
418
|
418
|
|