Hamamatsu Photonics KK
OTC:HPHTF
Balance Sheet
Balance Sheet Decomposition
Hamamatsu Photonics KK
Hamamatsu Photonics KK
Balance Sheet
Hamamatsu Photonics KK
| Sep-2002 | Sep-2003 | Sep-2004 | Sep-2005 | Sep-2006 | Sep-2007 | Sep-2008 | Sep-2009 | Sep-2010 | Sep-2011 | Sep-2012 | Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
24 482
|
19 046
|
23 633
|
45 102
|
49 567
|
44 323
|
59 007
|
41 507
|
43 023
|
71 073
|
74 559
|
78 603
|
83 758
|
81 548
|
74 503
|
83 902
|
74 458
|
78 414
|
73 763
|
91 087
|
125 999
|
119 128
|
97 021
|
90 559
|
|
| Cash Equivalents |
24 482
|
19 046
|
23 633
|
45 102
|
49 567
|
44 323
|
59 007
|
41 507
|
43 023
|
71 073
|
74 559
|
78 603
|
83 758
|
81 548
|
74 503
|
83 902
|
74 458
|
78 414
|
73 763
|
91 087
|
125 999
|
119 128
|
97 021
|
90 559
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
623
|
8 000
|
20 000
|
1 500
|
0
|
0
|
0
|
0
|
1 000
|
0
|
0
|
3 646
|
6 634
|
8 671
|
2 316
|
2 393
|
2 854
|
6 511
|
|
| Total Receivables |
17 125
|
17 126
|
20 343
|
18 915
|
22 829
|
34 713
|
23 310
|
16 663
|
22 886
|
23 636
|
23 335
|
24 025
|
25 813
|
28 581
|
27 728
|
33 449
|
35 752
|
35 207
|
32 065
|
42 335
|
49 524
|
50 226
|
45 315
|
46 283
|
|
| Accounts Receivables |
17 125
|
17 126
|
20 343
|
18 915
|
22 829
|
23 933
|
23 310
|
16 663
|
22 886
|
23 636
|
23 335
|
24 025
|
25 813
|
28 581
|
27 728
|
33 449
|
35 752
|
35 207
|
32 065
|
42 335
|
49 524
|
50 226
|
45 315
|
46 283
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
10 780
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
13 040
|
12 792
|
13 250
|
13 701
|
15 371
|
17 809
|
20 239
|
19 988
|
20 725
|
22 344
|
24 354
|
25 103
|
26 877
|
29 475
|
30 043
|
31 751
|
34 484
|
37 528
|
43 512
|
44 401
|
59 076
|
75 554
|
80 569
|
76 956
|
|
| Other Current Assets |
3 503
|
3 654
|
3 706
|
3 960
|
5 530
|
4 310
|
4 874
|
6 903
|
4 635
|
4 986
|
4 748
|
5 064
|
6 499
|
7 556
|
7 234
|
7 732
|
5 503
|
5 114
|
7 319
|
5 626
|
9 123
|
13 549
|
13 250
|
16 137
|
|
| Total Current Assets |
58 150
|
52 618
|
60 932
|
81 678
|
93 297
|
101 155
|
108 053
|
93 061
|
111 269
|
123 539
|
126 996
|
132 795
|
142 947
|
147 160
|
140 508
|
156 834
|
150 197
|
159 909
|
163 293
|
192 120
|
246 038
|
260 850
|
239 009
|
236 446
|
|
| PP&E Net |
47 977
|
47 087
|
47 920
|
51 119
|
55 458
|
57 335
|
55 689
|
53 466
|
53 452
|
52 246
|
51 359
|
53 541
|
61 623
|
66 854
|
64 292
|
68 291
|
71 730
|
77 450
|
86 341
|
86 479
|
95 200
|
113 648
|
132 895
|
150 652
|
|
| PP&E Gross |
47 977
|
47 087
|
47 920
|
51 119
|
55 458
|
57 335
|
55 689
|
53 466
|
53 452
|
52 246
|
51 359
|
53 541
|
61 623
|
66 854
|
64 292
|
68 291
|
71 730
|
77 450
|
86 341
|
86 479
|
95 200
|
113 648
|
132 895
|
150 652
|
|
| Accumulated Depreciation |
50 301
|
55 458
|
60 497
|
65 375
|
70 795
|
77 188
|
83 297
|
90 726
|
97 056
|
102 583
|
108 757
|
115 755
|
121 116
|
127 327
|
133 566
|
138 787
|
145 771
|
153 808
|
163 132
|
172 776
|
182 471
|
190 997
|
209 401
|
225 113
|
|
| Intangible Assets |
531
|
1 166
|
594
|
512
|
474
|
282
|
347
|
434
|
715
|
1 581
|
1 669
|
1 697
|
1 735
|
1 766
|
1 463
|
1 697
|
6 278
|
5 324
|
5 035
|
4 853
|
5 359
|
5 136
|
4 904
|
4 525
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30 827
|
30 064
|
|
| Note Receivable |
45
|
42
|
42
|
40
|
42
|
84
|
49
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
3 214
|
6 692
|
4 168
|
5 545
|
5 403
|
3 809
|
2 935
|
2 635
|
2 645
|
2 291
|
2 174
|
2 666
|
3 024
|
3 067
|
2 921
|
4 524
|
5 266
|
4 678
|
4 396
|
5 252
|
5 431
|
5 878
|
6 371
|
6 980
|
|
| Other Long-Term Assets |
4 996
|
4 658
|
5 383
|
5 537
|
6 514
|
7 474
|
7 915
|
8 403
|
8 318
|
8 427
|
7 772
|
7 579
|
6 083
|
7 332
|
8 116
|
7 985
|
11 443
|
12 333
|
12 550
|
12 972
|
14 149
|
17 409
|
20 628
|
26 341
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30 827
|
30 064
|
|
| Total Assets |
114 913
N/A
|
112 263
-2%
|
119 039
+6%
|
144 431
+21%
|
161 188
+12%
|
170 139
+6%
|
174 988
+3%
|
158 020
-10%
|
176 399
+12%
|
188 084
+7%
|
189 970
+1%
|
198 278
+4%
|
215 412
+9%
|
226 179
+5%
|
217 300
-4%
|
239 331
+10%
|
244 914
+2%
|
259 694
+6%
|
271 615
+5%
|
301 676
+11%
|
366 177
+21%
|
402 921
+10%
|
434 634
+8%
|
455 008
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
10 195
|
11 267
|
11 043
|
10 998
|
12 798
|
12 322
|
13 468
|
7 722
|
12 993
|
14 084
|
12 293
|
12 547
|
12 979
|
13 512
|
13 460
|
14 098
|
11 367
|
12 656
|
11 832
|
14 758
|
17 382
|
17 169
|
13 353
|
13 473
|
|
| Accrued Liabilities |
2 109
|
2 128
|
2 128
|
2 410
|
5 061
|
4 014
|
2 749
|
2 534
|
3 103
|
3 398
|
3 033
|
3 156
|
3 735
|
3 480
|
3 613
|
4 570
|
5 138
|
4 768
|
4 500
|
5 814
|
7 926
|
7 265
|
6 933
|
7 480
|
|
| Short-Term Debt |
3 793
|
3 613
|
3 328
|
2 658
|
2 171
|
1 422
|
1 401
|
1 549
|
1 954
|
865
|
1 345
|
1 380
|
1 733
|
2 040
|
2 183
|
2 230
|
1 662
|
1 454
|
1 511
|
3 507
|
4 799
|
5 854
|
25 281
|
53 498
|
|
| Current Portion of Long-Term Debt |
3 944
|
2 869
|
5 322
|
312
|
19 668
|
2 303
|
2 810
|
6 253
|
132
|
281
|
3 290
|
186
|
3 179
|
3 172
|
218
|
3 194
|
3 276
|
260
|
441
|
3 410
|
2 546
|
1 575
|
4 080
|
3 295
|
|
| Other Current Liabilities |
5 340
|
4 255
|
7 784
|
8 559
|
12 732
|
12 343
|
10 989
|
7 289
|
11 767
|
13 067
|
9 708
|
10 008
|
14 420
|
13 629
|
12 402
|
15 967
|
16 635
|
20 291
|
23 118
|
24 804
|
36 869
|
36 637
|
31 087
|
30 786
|
|
| Total Current Liabilities |
25 381
|
24 132
|
29 605
|
24 937
|
52 430
|
32 404
|
31 417
|
25 347
|
29 949
|
31 695
|
29 669
|
27 277
|
36 046
|
35 833
|
31 876
|
40 059
|
38 078
|
39 429
|
41 402
|
52 293
|
69 522
|
68 500
|
80 734
|
108 532
|
|
| Long-Term Debt |
28 816
|
25 956
|
26 440
|
48 112
|
7 651
|
10 071
|
6 979
|
226
|
6 192
|
7 326
|
4 123
|
7 084
|
3 904
|
3 808
|
6 844
|
3 683
|
3 715
|
6 504
|
6 960
|
3 767
|
5 113
|
7 400
|
12 581
|
15 502
|
|
| Deferred Income Tax |
78
|
71
|
76
|
75
|
91
|
156
|
111
|
124
|
133
|
131
|
166
|
219
|
187
|
176
|
182
|
272
|
619
|
646
|
576
|
583
|
544
|
336
|
231
|
145
|
|
| Minority Interest |
456
|
462
|
603
|
641
|
839
|
901
|
1 641
|
1 566
|
740
|
764
|
569
|
512
|
541
|
629
|
553
|
618
|
668
|
689
|
834
|
1 048
|
1 340
|
1 413
|
1 704
|
1 933
|
|
| Other Liabilities |
9 419
|
10 633
|
11 347
|
12 266
|
12 871
|
13 610
|
14 117
|
14 870
|
15 645
|
15 499
|
15 139
|
9 313
|
6 460
|
5 592
|
8 682
|
7 759
|
8 517
|
9 468
|
9 162
|
7 463
|
9 094
|
6 626
|
8 077
|
7 374
|
|
| Total Liabilities |
64 150
N/A
|
61 254
-5%
|
68 071
+11%
|
86 031
+26%
|
73 882
-14%
|
57 142
-23%
|
54 265
-5%
|
42 133
-22%
|
52 659
+25%
|
55 415
+5%
|
49 666
-10%
|
44 405
-11%
|
47 138
+6%
|
46 038
-2%
|
48 137
+5%
|
52 391
+9%
|
51 597
-2%
|
56 736
+10%
|
58 934
+4%
|
65 154
+11%
|
85 613
+31%
|
84 275
-2%
|
103 327
+23%
|
133 486
+29%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
15 700
|
15 925
|
16 076
|
16 084
|
26 487
|
34 770
|
34 926
|
34 928
|
34 928
|
34 928
|
34 928
|
34 928
|
34 928
|
34 928
|
34 928
|
34 928
|
34 928
|
34 928
|
34 964
|
35 008
|
35 048
|
35 095
|
35 146
|
35 200
|
|
| Retained Earnings |
20 365
|
21 247
|
25 213
|
31 578
|
38 802
|
47 835
|
57 542
|
55 265
|
64 743
|
74 902
|
82 484
|
90 309
|
101 278
|
110 637
|
119 259
|
131 678
|
142 321
|
156 036
|
166 357
|
185 206
|
217 195
|
247 922
|
261 277
|
249 340
|
|
| Additional Paid In Capital |
15 415
|
15 675
|
15 827
|
15 834
|
26 236
|
34 514
|
34 670
|
34 672
|
34 672
|
34 672
|
34 672
|
34 672
|
34 672
|
34 672
|
34 672
|
34 672
|
34 672
|
34 672
|
34 708
|
34 752
|
34 792
|
34 374
|
34 426
|
34 480
|
|
| Unrealized Security Profit/Loss |
9
|
712
|
642
|
1 470
|
1 659
|
1 103
|
434
|
186
|
43
|
163
|
157
|
541
|
695
|
520
|
455
|
1 259
|
1 545
|
744
|
742
|
1 191
|
921
|
1 109
|
1 096
|
1 290
|
|
| Treasury Stock |
3
|
1 394
|
6 003
|
6 005
|
6 016
|
6 039
|
6 045
|
6 046
|
6 047
|
6 048
|
6 048
|
6 048
|
6 050
|
6 059
|
16 059
|
16 060
|
20 795
|
20 795
|
20 795
|
20 797
|
20 798
|
20 798
|
20 798
|
26 241
|
|
| Other Equity |
706
|
1 157
|
790
|
561
|
135
|
811
|
807
|
3 121
|
4 599
|
5 948
|
5 889
|
529
|
2 751
|
5 443
|
4 092
|
463
|
646
|
2 627
|
3 295
|
1 162
|
13 406
|
20 944
|
20 160
|
27 453
|
|
| Total Equity |
50 762
N/A
|
51 008
+0%
|
50 965
0%
|
58 400
+15%
|
87 303
+49%
|
112 994
+29%
|
120 720
+7%
|
115 884
-4%
|
123 740
+7%
|
132 669
+7%
|
140 304
+6%
|
153 873
+10%
|
168 274
+9%
|
180 141
+7%
|
169 163
-6%
|
186 940
+11%
|
193 317
+3%
|
202 958
+5%
|
212 681
+5%
|
236 522
+11%
|
280 564
+19%
|
318 646
+14%
|
331 307
+4%
|
321 522
-3%
|
|
| Total Liabilities & Equity |
114 912
N/A
|
112 262
-2%
|
119 036
+6%
|
144 431
+21%
|
161 185
+12%
|
170 136
+6%
|
174 985
+3%
|
158 017
-10%
|
176 399
+12%
|
188 084
+7%
|
189 970
+1%
|
198 278
+4%
|
215 412
+9%
|
226 179
+5%
|
217 300
-4%
|
239 331
+10%
|
244 914
+2%
|
259 694
+6%
|
271 615
+5%
|
301 676
+11%
|
366 177
+21%
|
402 921
+10%
|
434 634
+8%
|
455 008
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
135
|
134
|
130
|
130
|
148
|
161
|
161
|
161
|
161
|
161
|
161
|
161
|
161
|
161
|
157
|
157
|
155
|
155
|
155
|
310
|
310
|
310
|
310
|
299
|
|