MonotaRO Co Ltd
OTC:MONOY
Balance Sheet
Balance Sheet Decomposition
MonotaRO Co Ltd
MonotaRO Co Ltd
Balance Sheet
MonotaRO Co Ltd
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
981
|
1 102
|
176
|
368
|
1 549
|
980
|
1 725
|
1 533
|
1 241
|
1 520
|
2 926
|
4 249
|
4 185
|
11 190
|
7 229
|
8 688
|
12 381
|
11 155
|
18 843
|
12 379
|
8 887
|
18 644
|
30 727
|
47 293
|
|
| Cash Equivalents |
981
|
1 102
|
176
|
368
|
1 549
|
980
|
1 725
|
1 533
|
1 241
|
1 520
|
2 926
|
4 249
|
4 185
|
11 190
|
7 229
|
8 688
|
12 381
|
11 155
|
18 843
|
12 379
|
8 887
|
18 644
|
30 727
|
47 293
|
|
| Total Receivables |
206
|
367
|
886
|
1 157
|
1 497
|
1 805
|
2 088
|
2 130
|
2 761
|
3 416
|
3 862
|
4 919
|
6 467
|
8 257
|
10 260
|
13 584
|
15 515
|
18 686
|
23 086
|
28 431
|
33 192
|
36 632
|
41 407
|
51 844
|
|
| Accounts Receivables |
180
|
356
|
628
|
837
|
1 111
|
1 369
|
1 591
|
1 667
|
2 206
|
2 289
|
2 841
|
3 733
|
4 865
|
6 093
|
7 530
|
9 989
|
11 488
|
14 400
|
18 185
|
22 470
|
26 398
|
29 215
|
33 402
|
42 440
|
|
| Other Receivables |
26
|
11
|
258
|
320
|
386
|
436
|
497
|
463
|
555
|
1 127
|
1 021
|
1 186
|
1 602
|
2 163
|
2 730
|
3 595
|
4 027
|
4 286
|
4 901
|
5 961
|
6 794
|
7 417
|
8 005
|
9 404
|
|
| Inventory |
99
|
202
|
600
|
816
|
1 015
|
1 245
|
1 558
|
1 322
|
1 699
|
2 932
|
3 148
|
3 242
|
4 093
|
5 412
|
5 994
|
8 082
|
9 985
|
11 561
|
11 873
|
15 429
|
19 584
|
18 873
|
20 660
|
22 436
|
|
| Other Current Assets |
1
|
13
|
18
|
34
|
77
|
56
|
97
|
136
|
140
|
177
|
174
|
250
|
260
|
390
|
399
|
382
|
303
|
369
|
462
|
847
|
1 382
|
1 137
|
1 322
|
1 543
|
|
| Total Current Assets |
1 288
|
1 683
|
1 680
|
2 375
|
4 138
|
4 086
|
5 466
|
5 120
|
5 841
|
8 044
|
10 110
|
12 660
|
15 005
|
25 249
|
23 882
|
30 736
|
38 184
|
41 771
|
54 264
|
57 086
|
63 045
|
75 286
|
94 116
|
123 116
|
|
| PP&E Net |
57
|
55
|
41
|
37
|
116
|
203
|
204
|
169
|
163
|
206
|
171
|
405
|
1 099
|
1 572
|
10 331
|
9 882
|
9 620
|
12 048
|
19 086
|
28 105
|
35 046
|
39 561
|
37 305
|
54 958
|
|
| Intangible Assets |
93
|
76
|
87
|
146
|
218
|
276
|
378
|
467
|
531
|
593
|
763
|
870
|
958
|
1 013
|
1 085
|
1 244
|
1 399
|
3 009
|
4 026
|
5 562
|
6 383
|
6 359
|
6 516
|
7 685
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
120
|
104
|
84
|
75
|
803
|
770
|
710
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
10
|
9
|
10
|
12
|
9
|
10
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 500
|
1 500
|
1 500
|
1 455
|
|
| Other Long-Term Assets |
48
|
64
|
64
|
51
|
147
|
114
|
173
|
156
|
172
|
203
|
222
|
570
|
806
|
912
|
936
|
896
|
1 419
|
2 788
|
3 084
|
4 266
|
5 053
|
5 646
|
5 591
|
6 029
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
120
|
104
|
84
|
75
|
803
|
770
|
710
|
0
|
0
|
0
|
|
| Total Assets |
1 486
N/A
|
1 888
+27%
|
1 879
0%
|
2 619
+39%
|
4 632
+77%
|
4 686
+1%
|
6 231
+33%
|
5 930
-5%
|
6 724
+13%
|
9 047
+35%
|
11 266
+25%
|
14 506
+29%
|
17 869
+23%
|
28 745
+61%
|
36 353
+26%
|
42 862
+18%
|
50 706
+18%
|
59 691
+18%
|
81 263
+36%
|
95 789
+18%
|
111 737
+17%
|
128 352
+15%
|
145 028
+13%
|
193 243
+33%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
442
|
788
|
1 127
|
1 396
|
1 614
|
1 249
|
1 406
|
1 468
|
1 534
|
1 937
|
2 179
|
2 667
|
3 702
|
4 405
|
5 303
|
6 829
|
8 318
|
9 829
|
11 643
|
14 562
|
15 667
|
17 052
|
19 825
|
25 018
|
|
| Accrued Liabilities |
6
|
8
|
5
|
34
|
39
|
22
|
92
|
92
|
123
|
48
|
59
|
56
|
61
|
82
|
93
|
99
|
132
|
125
|
149
|
121
|
179
|
345
|
381
|
417
|
|
| Short-Term Debt |
0
|
1
|
2
|
104
|
5
|
8
|
6
|
800
|
800
|
1 300
|
1 300
|
1 300
|
500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
61
|
221
|
215
|
109
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
96
|
637
|
618
|
239
|
2 877
|
2 794
|
3 123
|
659
|
34
|
4 718
|
4 752
|
484
|
877
|
|
| Other Current Liabilities |
201
|
174
|
150
|
270
|
365
|
338
|
537
|
692
|
982
|
1 463
|
2 039
|
2 668
|
2 691
|
4 026
|
6 673
|
4 398
|
6 717
|
6 896
|
10 091
|
9 107
|
10 950
|
14 619
|
15 556
|
27 137
|
|
| Total Current Liabilities |
650
|
970
|
1 285
|
1 805
|
2 023
|
1 617
|
2 041
|
3 052
|
3 440
|
4 750
|
5 580
|
6 788
|
7 591
|
9 131
|
12 308
|
14 204
|
17 961
|
19 973
|
22 542
|
23 824
|
31 575
|
36 989
|
36 461
|
53 558
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
7
|
201
|
985
|
6 876
|
6 637
|
5 298
|
2 518
|
1 225
|
9 591
|
9 586
|
5 516
|
837
|
637
|
13 004
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
31
|
0
|
0
|
0
|
190
|
97
|
232
|
416
|
823
|
897
|
482
|
520
|
564
|
413
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
32
|
90
|
161
|
77
|
105
|
145
|
143
|
389
|
981
|
1 472
|
2 096
|
2 025
|
3 544
|
3 663
|
3 748
|
|
| Total Liabilities |
650
N/A
|
970
+49%
|
1 285
+32%
|
1 805
+40%
|
2 023
+12%
|
1 617
-20%
|
2 041
+26%
|
3 052
+50%
|
3 467
+14%
|
4 819
+39%
|
5 708
+18%
|
7 150
+25%
|
8 653
+21%
|
16 112
+86%
|
19 280
+20%
|
19 742
+2%
|
21 100
+7%
|
22 595
+7%
|
34 428
+52%
|
36 403
+6%
|
39 598
+9%
|
41 890
+6%
|
41 325
-1%
|
70 723
+71%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 036
|
1 536
|
1 536
|
1 536
|
1 675
|
1 675
|
1 676
|
1 682
|
1 693
|
1 725
|
1 772
|
1 821
|
1 865
|
1 907
|
1 944
|
1 968
|
1 979
|
1 986
|
1 993
|
2 000
|
2 039
|
2 042
|
2 042
|
2 048
|
|
| Retained Earnings |
1 117
|
2 035
|
2 359
|
2 139
|
454
|
915
|
2 035
|
710
|
1 150
|
2 075
|
3 335
|
5 024
|
6 772
|
10 156
|
14 542
|
20 508
|
27 040
|
34 557
|
44 383
|
56 745
|
69 251
|
83 606
|
101 498
|
120 762
|
|
| Additional Paid In Capital |
916
|
1 416
|
1 416
|
1 416
|
480
|
480
|
480
|
486
|
497
|
529
|
576
|
626
|
670
|
712
|
748
|
773
|
785
|
809
|
816
|
899
|
1 034
|
1 027
|
497
|
256
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
83
|
101
|
125
|
143
|
163
|
180
|
194
|
206
|
226
|
247
|
315
|
413
|
502
|
619
|
747
|
876
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
71
|
38
|
34
|
76
|
28
|
9
|
42
|
155
|
317
|
406
|
413
|
330
|
|
| Total Equity |
836
N/A
|
918
+10%
|
594
-35%
|
814
+37%
|
2 609
+221%
|
3 070
+18%
|
4 191
+37%
|
2 878
-31%
|
3 257
+13%
|
4 228
+30%
|
5 558
+31%
|
7 356
+32%
|
9 216
+25%
|
12 633
+37%
|
17 074
+35%
|
23 119
+35%
|
29 606
+28%
|
37 096
+25%
|
46 835
+26%
|
59 386
+27%
|
72 139
+21%
|
86 462
+20%
|
103 703
+20%
|
122 520
+18%
|
|
| Total Liabilities & Equity |
1 486
N/A
|
1 888
+27%
|
1 879
0%
|
2 619
+39%
|
4 632
+77%
|
4 686
+1%
|
6 231
+33%
|
5 930
-5%
|
6 724
+13%
|
9 047
+35%
|
11 266
+25%
|
14 506
+29%
|
17 869
+23%
|
28 745
+61%
|
36 353
+26%
|
42 862
+18%
|
50 706
+18%
|
59 691
+18%
|
81 263
+36%
|
95 789
+18%
|
111 737
+17%
|
128 352
+15%
|
145 028
+13%
|
193 243
+33%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
294
|
294
|
294
|
294
|
294
|
294
|
294
|
237
|
236
|
239
|
241
|
244
|
246
|
247
|
496
|
497
|
497
|
497
|
497
|
497
|
497
|
497
|
497
|
497
|
|