Yondenko Corp
TSE:1939
Balance Sheet
Balance Sheet Decomposition
Yondenko Corp
Yondenko Corp
Balance Sheet
Yondenko 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 |
4 668
|
4 011
|
3 456
|
3 621
|
4 455
|
5 702
|
3 400
|
5 833
|
4 134
|
5 494
|
4 878
|
5 495
|
4 747
|
3 273
|
3 045
|
4 048
|
5 807
|
9 041
|
5 025
|
8 467
|
8 323
|
7 603
|
10 961
|
9 457
|
|
| Cash Equivalents |
4 668
|
4 011
|
3 456
|
3 621
|
4 455
|
5 702
|
3 400
|
5 833
|
4 134
|
5 494
|
4 878
|
5 495
|
4 747
|
3 273
|
3 045
|
4 048
|
5 807
|
9 041
|
5 025
|
8 467
|
8 323
|
7 603
|
10 961
|
9 457
|
|
| Short-Term Investments |
3 863
|
3 312
|
1 489
|
2 690
|
1 098
|
1 404
|
1 096
|
618
|
279
|
568
|
1 080
|
459
|
449
|
449
|
216
|
403
|
0
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
17 219
|
14 908
|
16 193
|
14 416
|
15 358
|
15 427
|
15 096
|
12 521
|
12 576
|
15 868
|
14 384
|
17 676
|
17 528
|
17 202
|
19 107
|
15 748
|
18 271
|
18 326
|
23 298
|
23 779
|
22 030
|
23 962
|
25 768
|
29 183
|
|
| Accounts Receivables |
17 219
|
14 908
|
16 193
|
14 416
|
15 358
|
15 427
|
15 096
|
12 521
|
12 576
|
15 868
|
14 384
|
17 676
|
17 528
|
17 202
|
19 107
|
15 748
|
18 271
|
18 326
|
23 298
|
23 779
|
22 030
|
23 962
|
25 768
|
29 183
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
4 482
|
3 402
|
4 475
|
4 770
|
5 074
|
7 273
|
6 181
|
7 192
|
5 415
|
6 638
|
3 794
|
3 333
|
5 060
|
3 880
|
4 379
|
4 706
|
5 849
|
6 866
|
6 327
|
8 331
|
3 542
|
3 867
|
4 473
|
4 301
|
|
| Other Current Assets |
2 285
|
2 549
|
2 015
|
3 894
|
3 056
|
3 577
|
2 604
|
5 935
|
5 945
|
5 821
|
5 566
|
6 061
|
9 492
|
12 044
|
13 685
|
13 847
|
14 053
|
10 030
|
8 610
|
11 550
|
16 448
|
18 212
|
16 993
|
12 329
|
|
| Total Current Assets |
32 517
|
28 182
|
27 628
|
29 391
|
29 041
|
33 383
|
28 377
|
32 099
|
28 349
|
34 389
|
29 702
|
33 024
|
37 276
|
36 405
|
40 432
|
38 752
|
43 980
|
44 297
|
43 260
|
52 127
|
50 343
|
53 644
|
58 195
|
55 270
|
|
| PP&E Net |
17 620
|
20 091
|
20 910
|
19 176
|
20 137
|
20 760
|
21 800
|
19 710
|
20 351
|
20 275
|
19 803
|
20 433
|
20 938
|
24 548
|
27 914
|
28 020
|
29 608
|
29 004
|
28 065
|
28 120
|
28 000
|
26 413
|
25 394
|
24 325
|
|
| PP&E Gross |
17 620
|
20 091
|
20 910
|
19 176
|
20 137
|
20 760
|
21 800
|
19 710
|
20 351
|
20 275
|
19 803
|
20 433
|
20 938
|
24 548
|
27 914
|
28 020
|
29 608
|
29 004
|
28 065
|
28 120
|
28 000
|
26 413
|
25 394
|
24 325
|
|
| Accumulated Depreciation |
10 379
|
11 878
|
13 562
|
14 873
|
16 127
|
16 794
|
17 815
|
13 898
|
14 511
|
15 338
|
15 652
|
16 187
|
16 970
|
17 795
|
18 192
|
19 511
|
20 474
|
21 592
|
22 638
|
24 600
|
25 807
|
26 425
|
27 837
|
28 566
|
|
| Intangible Assets |
344
|
352
|
202
|
221
|
182
|
211
|
198
|
63
|
96
|
127
|
130
|
154
|
170
|
322
|
443
|
378
|
630
|
569
|
571
|
575
|
545
|
510
|
480
|
454
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
157
|
2 603
|
2 429
|
2 031
|
1 633
|
1 235
|
868
|
349
|
|
| Note Receivable |
419
|
374
|
303
|
297
|
296
|
271
|
248
|
223
|
192
|
208
|
242
|
117
|
112
|
97
|
73
|
57
|
48
|
57
|
54
|
628
|
624
|
270
|
275
|
272
|
|
| Long-Term Investments |
12 511
|
13 748
|
14 084
|
15 649
|
16 896
|
17 701
|
15 299
|
14 120
|
14 394
|
12 683
|
12 920
|
10 544
|
9 689
|
10 615
|
9 532
|
8 854
|
10 543
|
11 240
|
9 653
|
11 029
|
10 088
|
9 360
|
12 283
|
12 133
|
|
| Other Long-Term Assets |
2 278
|
1 428
|
739
|
1 389
|
1 245
|
1 093
|
1 920
|
2 558
|
3 014
|
3 562
|
3 326
|
2 568
|
3 259
|
2 852
|
1 128
|
1 555
|
3 349
|
3 672
|
4 069
|
4 488
|
5 284
|
5 637
|
5 710
|
6 827
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
157
|
2 603
|
2 429
|
2 031
|
1 633
|
1 235
|
868
|
349
|
|
| Total Assets |
65 689
N/A
|
64 175
-2%
|
63 866
0%
|
66 123
+4%
|
67 797
+3%
|
73 419
+8%
|
67 842
-8%
|
68 773
+1%
|
66 396
-3%
|
71 244
+7%
|
66 123
-7%
|
66 840
+1%
|
71 444
+7%
|
74 839
+5%
|
79 522
+6%
|
77 616
-2%
|
88 315
+14%
|
91 442
+4%
|
88 101
-4%
|
98 998
+12%
|
96 517
-3%
|
97 069
+1%
|
103 205
+6%
|
99 630
-3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
11 946
|
9 519
|
9 647
|
10 575
|
11 312
|
14 190
|
10 372
|
9 615
|
8 974
|
13 206
|
10 446
|
12 106
|
12 317
|
11 307
|
11 501
|
10 087
|
13 588
|
13 001
|
11 313
|
14 812
|
12 440
|
14 924
|
14 714
|
13 771
|
|
| Short-Term Debt |
950
|
1 410
|
500
|
500
|
500
|
500
|
400
|
400
|
415
|
400
|
400
|
490
|
350
|
280
|
400
|
0
|
500
|
380
|
980
|
340
|
360
|
400
|
420
|
80
|
|
| Current Portion of Long-Term Debt |
633
|
1 148
|
1 935
|
1 860
|
1 810
|
1 737
|
1 088
|
841
|
961
|
670
|
622
|
593
|
778
|
1 127
|
1 904
|
2 039
|
2 681
|
3 097
|
2 826
|
3 139
|
3 153
|
2 791
|
2 998
|
2 741
|
|
| Other Current Liabilities |
10 016
|
9 402
|
10 014
|
11 304
|
11 069
|
11 615
|
10 428
|
12 271
|
9 587
|
10 334
|
8 215
|
8 670
|
10 647
|
11 666
|
10 891
|
9 963
|
11 560
|
13 173
|
12 303
|
15 123
|
13 447
|
11 391
|
13 298
|
9 599
|
|
| Total Current Liabilities |
23 545
|
21 479
|
22 096
|
24 239
|
24 691
|
28 042
|
22 288
|
23 127
|
19 937
|
24 610
|
19 683
|
21 859
|
24 092
|
24 380
|
24 696
|
22 089
|
28 329
|
29 651
|
27 422
|
33 414
|
29 400
|
29 506
|
31 430
|
26 191
|
|
| Long-Term Debt |
2 853
|
4 148
|
5 026
|
3 165
|
2 355
|
1 955
|
1 763
|
1 649
|
1 297
|
1 215
|
934
|
943
|
1 836
|
4 439
|
10 363
|
10 136
|
12 107
|
11 747
|
10 752
|
10 615
|
9 501
|
8 286
|
6 631
|
5 641
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
376
|
1 775
|
1 441
|
1 330
|
1 501
|
1 273
|
1 063
|
548
|
989
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
51
|
49
|
49
|
53
|
49
|
42
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
53
|
56
|
54
|
77
|
|
| Other Liabilities |
5 802
|
4 484
|
2 414
|
2 592
|
2 544
|
2 175
|
2 258
|
2 294
|
2 241
|
2 212
|
2 058
|
1 965
|
1 906
|
2 113
|
2 226
|
2 290
|
3 393
|
3 569
|
3 416
|
3 402
|
3 441
|
3 369
|
3 348
|
2 908
|
|
| Total Liabilities |
32 200
N/A
|
30 111
-6%
|
29 536
-2%
|
30 047
+2%
|
30 015
0%
|
33 996
+13%
|
27 803
-18%
|
28 449
+2%
|
25 018
-12%
|
29 310
+17%
|
23 738
-19%
|
25 315
+7%
|
28 823
+14%
|
31 678
+10%
|
37 285
+18%
|
34 515
-7%
|
43 829
+27%
|
44 967
+3%
|
41 590
-8%
|
47 472
+14%
|
42 395
-11%
|
41 217
-3%
|
41 463
+1%
|
34 817
-16%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
3 451
|
|
| Retained Earnings |
25 244
|
25 618
|
25 623
|
26 975
|
27 821
|
28 470
|
30 091
|
31 298
|
32 438
|
33 567
|
34 089
|
33 700
|
34 119
|
33 456
|
34 462
|
35 821
|
37 557
|
39 322
|
40 899
|
43 869
|
46 627
|
48 819
|
51 724
|
54 219
|
|
| Additional Paid In Capital |
4 209
|
4 209
|
4 209
|
4 209
|
4 219
|
4 220
|
4 222
|
4 222
|
4 222
|
4 221
|
4 221
|
4 221
|
4 221
|
4 221
|
4 221
|
4 221
|
4 221
|
4 221
|
4 221
|
4 222
|
4 234
|
4 249
|
4 272
|
4 311
|
|
| Unrealized Security Profit/Loss |
593
|
1 194
|
1 471
|
1 896
|
2 798
|
3 814
|
2 838
|
1 951
|
1 871
|
1 302
|
1 231
|
764
|
826
|
1 505
|
1 256
|
803
|
939
|
1 149
|
459
|
582
|
120
|
261
|
1 930
|
1 745
|
|
| Treasury Stock |
9
|
406
|
422
|
453
|
507
|
532
|
563
|
598
|
604
|
607
|
609
|
611
|
636
|
642
|
648
|
651
|
658
|
661
|
664
|
649
|
622
|
592
|
663
|
644
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
640
|
1 170
|
505
|
544
|
1 024
|
1 007
|
937
|
51
|
312
|
186
|
1 028
|
1 731
|
|
| Total Equity |
33 488
N/A
|
34 066
+2%
|
34 332
+1%
|
36 078
+5%
|
37 782
+5%
|
39 423
+4%
|
40 039
+2%
|
40 324
+1%
|
41 378
+3%
|
41 934
+1%
|
42 383
+1%
|
41 525
-2%
|
42 621
+3%
|
43 161
+1%
|
42 237
-2%
|
43 101
+2%
|
44 486
+3%
|
46 475
+4%
|
46 511
+0%
|
51 526
+11%
|
54 122
+5%
|
55 852
+3%
|
61 742
+11%
|
64 813
+5%
|
|
| Total Liabilities & Equity |
65 688
N/A
|
64 177
-2%
|
63 868
0%
|
66 125
+4%
|
67 797
+3%
|
73 419
+8%
|
67 842
-8%
|
68 773
+1%
|
66 396
-3%
|
71 244
+7%
|
66 121
-7%
|
66 840
+1%
|
71 444
+7%
|
74 839
+5%
|
79 522
+6%
|
77 616
-2%
|
88 315
+14%
|
91 442
+4%
|
88 101
-4%
|
98 998
+12%
|
96 517
-3%
|
97 069
+1%
|
103 205
+6%
|
99 630
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
16
|
16
|
16
|
16
|
16
|
47
|
47
|
47
|
47
|
|