Taihei Dengyo Kaisha Ltd
TSE:1968
Balance Sheet
Balance Sheet Decomposition
Taihei Dengyo Kaisha Ltd
Taihei Dengyo Kaisha Ltd
Balance Sheet
Taihei Dengyo Kaisha 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 |
11 023
|
11 810
|
11 980
|
11 207
|
10 945
|
10 461
|
9 668
|
9 652
|
9 732
|
9 132
|
17 848
|
19 744
|
20 986
|
11 772
|
16 292
|
18 178
|
17 991
|
18 271
|
17 239
|
31 151
|
19 652
|
48 944
|
42 173
|
42 607
|
|
| Cash Equivalents |
11 023
|
11 810
|
11 980
|
11 207
|
10 945
|
10 461
|
9 668
|
9 652
|
9 732
|
9 132
|
17 848
|
19 744
|
20 986
|
11 772
|
16 292
|
18 178
|
17 991
|
18 271
|
17 239
|
31 151
|
19 652
|
48 944
|
42 173
|
42 607
|
|
| Short-Term Investments |
10
|
509
|
509
|
10
|
10
|
111
|
1 010
|
1 010
|
1 510
|
1 510
|
1 010
|
1 010
|
1 010
|
0
|
200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
23 114
|
23 700
|
24 370
|
27 258
|
29 495
|
29 810
|
31 432
|
32 806
|
30 223
|
33 525
|
26 487
|
22 206
|
23 527
|
36 135
|
31 848
|
35 487
|
35 971
|
43 463
|
55 573
|
46 535
|
54 837
|
44 336
|
51 913
|
52 294
|
|
| Accounts Receivables |
23 114
|
23 700
|
21 215
|
23 193
|
21 429
|
20 259
|
21 366
|
23 741
|
23 380
|
20 655
|
26 484
|
22 206
|
23 527
|
36 135
|
31 848
|
35 487
|
35 971
|
43 463
|
55 573
|
46 535
|
54 837
|
44 280
|
51 841
|
52 276
|
|
| Other Receivables |
0
|
0
|
3 155
|
4 065
|
8 066
|
9 551
|
10 066
|
9 065
|
6 843
|
12 870
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
56
|
72
|
18
|
|
| Inventory |
11 975
|
8 542
|
7 453
|
7 246
|
9 480
|
7 813
|
11 712
|
6 351
|
4 887
|
4 090
|
7 400
|
6 984
|
6 982
|
9 478
|
7 883
|
9 952
|
10 511
|
12 877
|
20 548
|
16 067
|
11 169
|
10 025
|
10 268
|
10 692
|
|
| Other Current Assets |
3 737
|
3 808
|
803
|
799
|
1 090
|
1 053
|
1 803
|
1 665
|
2 276
|
1 322
|
1 736
|
1 215
|
1 028
|
1 128
|
1 182
|
830
|
497
|
2 186
|
1 667
|
755
|
3 973
|
1 011
|
2 478
|
3 016
|
|
| Total Current Assets |
49 859
|
48 369
|
45 115
|
46 520
|
51 020
|
49 248
|
55 625
|
51 484
|
48 628
|
49 579
|
54 481
|
51 159
|
53 533
|
59 523
|
57 405
|
64 447
|
64 970
|
76 797
|
95 027
|
94 508
|
89 631
|
104 316
|
106 832
|
108 609
|
|
| PP&E Net |
11 795
|
11 180
|
10 663
|
9 655
|
9 436
|
9 192
|
9 317
|
9 237
|
11 058
|
10 318
|
10 583
|
10 621
|
10 467
|
11 445
|
12 385
|
13 689
|
16 607
|
18 458
|
20 304
|
20 466
|
21 137
|
21 275
|
20 892
|
20 207
|
|
| PP&E Gross |
11 795
|
11 180
|
10 663
|
9 655
|
9 436
|
9 192
|
9 317
|
9 237
|
11 058
|
10 318
|
10 583
|
10 621
|
10 467
|
11 445
|
12 385
|
13 689
|
16 607
|
18 458
|
20 304
|
20 466
|
21 137
|
21 275
|
20 892
|
20 207
|
|
| Accumulated Depreciation |
16 209
|
16 808
|
17 219
|
16 829
|
16 974
|
17 343
|
17 997
|
18 384
|
19 290
|
20 181
|
20 392
|
20 884
|
21 377
|
21 653
|
21 684
|
20 622
|
21 370
|
21 778
|
22 782
|
22 931
|
22 923
|
23 805
|
25 651
|
26 189
|
|
| Intangible Assets |
102
|
102
|
113
|
110
|
108
|
111
|
119
|
128
|
276
|
247
|
277
|
223
|
162
|
141
|
149
|
224
|
323
|
305
|
331
|
372
|
316
|
272
|
236
|
225
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
121
|
97
|
73
|
48
|
24
|
0
|
0
|
0
|
|
| Note Receivable |
661
|
41
|
37
|
36
|
2
|
4
|
6
|
5
|
12
|
90
|
82
|
84
|
84
|
84
|
0
|
155
|
147
|
156
|
448
|
182
|
221
|
259
|
280
|
275
|
|
| Long-Term Investments |
3 157
|
2 528
|
4 280
|
4 327
|
7 298
|
7 589
|
6 037
|
5 602
|
6 005
|
5 605
|
5 455
|
5 935
|
5 804
|
7 340
|
5 869
|
7 799
|
8 749
|
7 998
|
7 842
|
10 423
|
16 950
|
17 628
|
22 608
|
23 604
|
|
| Other Long-Term Assets |
1 849
|
1 641
|
1 187
|
1 794
|
2 222
|
2 689
|
2 233
|
2 969
|
1 421
|
1 784
|
2 710
|
3 138
|
2 786
|
5 682
|
6 781
|
4 283
|
3 853
|
4 184
|
3 546
|
2 758
|
3 459
|
3 289
|
2 175
|
2 156
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
121
|
97
|
73
|
48
|
24
|
0
|
0
|
0
|
|
| Total Assets |
67 423
N/A
|
63 861
-5%
|
61 395
-4%
|
62 442
+2%
|
70 086
+12%
|
68 833
-2%
|
73 337
+7%
|
69 425
-5%
|
67 400
-3%
|
67 623
+0%
|
73 588
+9%
|
71 160
-3%
|
72 836
+2%
|
84 215
+16%
|
82 747
-2%
|
90 597
+9%
|
94 770
+5%
|
107 995
+14%
|
127 571
+18%
|
128 757
+1%
|
131 738
+2%
|
147 039
+12%
|
153 023
+4%
|
155 076
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
12 072
|
13 637
|
9 555
|
10 926
|
12 544
|
11 460
|
13 890
|
10 745
|
9 792
|
10 532
|
12 541
|
9 648
|
11 288
|
16 042
|
12 477
|
14 952
|
14 228
|
19 675
|
22 565
|
21 821
|
19 887
|
18 795
|
22 485
|
9 379
|
|
| Accrued Liabilities |
712
|
607
|
607
|
629
|
720
|
824
|
844
|
1 080
|
900
|
919
|
948
|
923
|
885
|
924
|
941
|
984
|
1 082
|
1 072
|
1 095
|
1 091
|
1 125
|
1 141
|
1 126
|
1 141
|
|
| Short-Term Debt |
3 297
|
520
|
488
|
354
|
345
|
370
|
207
|
159
|
159
|
186
|
124
|
145
|
109
|
111
|
111
|
0
|
1 422
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
62
|
93
|
83
|
117
|
108
|
99
|
110
|
128
|
537
|
605
|
791
|
2 192
|
6 180
|
1 740
|
1 102
|
6 110
|
2 198
|
|
| Other Current Liabilities |
6 816
|
5 576
|
5 472
|
4 526
|
6 493
|
5 317
|
7 767
|
5 026
|
3 607
|
4 471
|
6 388
|
4 909
|
4 891
|
6 998
|
7 229
|
5 997
|
6 595
|
8 415
|
12 896
|
11 395
|
11 123
|
17 712
|
9 395
|
10 773
|
|
| Total Current Liabilities |
22 897
|
20 340
|
16 122
|
16 435
|
20 102
|
17 971
|
22 708
|
17 072
|
14 551
|
16 191
|
20 118
|
15 733
|
17 272
|
24 185
|
20 886
|
22 470
|
23 932
|
29 953
|
38 748
|
40 487
|
33 875
|
38 750
|
39 116
|
23 491
|
|
| Long-Term Debt |
467
|
348
|
180
|
78
|
164
|
116
|
68
|
66
|
233
|
195
|
217
|
158
|
139
|
953
|
746
|
3 148
|
4 280
|
9 983
|
17 021
|
10 903
|
13 296
|
14 491
|
8 881
|
11 910
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
1 047
|
828
|
7
|
0
|
0
|
0
|
0
|
3
|
4
|
35
|
4
|
5
|
3
|
0
|
1
|
1
|
1
|
4
|
142
|
760
|
|
| Minority Interest |
79
|
58
|
68
|
86
|
123
|
134
|
224
|
313
|
376
|
364
|
435
|
437
|
497
|
560
|
542
|
646
|
668
|
734
|
828
|
1 176
|
1 256
|
1 308
|
1 361
|
1 396
|
|
| Other Liabilities |
1 349
|
545
|
1 232
|
1 373
|
1 602
|
1 626
|
1 584
|
1 733
|
1 888
|
1 966
|
2 079
|
2 129
|
1 636
|
2 320
|
2 518
|
4 174
|
4 356
|
4 696
|
4 178
|
4 253
|
4 143
|
4 261
|
4 292
|
3 858
|
|
| Total Liabilities |
24 792
N/A
|
21 291
-14%
|
17 602
-17%
|
17 972
+2%
|
23 038
+28%
|
20 675
-10%
|
24 591
+19%
|
19 184
-22%
|
17 048
-11%
|
18 716
+10%
|
22 849
+22%
|
18 460
-19%
|
19 548
+6%
|
28 053
+44%
|
24 696
-12%
|
30 443
+23%
|
33 239
+9%
|
45 366
+36%
|
60 776
+34%
|
56 820
-7%
|
52 571
-7%
|
58 814
+12%
|
53 792
-9%
|
41 415
-23%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
6 657
|
|
| Retained Earnings |
33 948
|
34 059
|
34 381
|
35 107
|
36 278
|
37 544
|
39 619
|
42 552
|
41 561
|
41 464
|
43 682
|
44 011
|
44 751
|
46 789
|
49 372
|
52 757
|
53 526
|
55 179
|
59 845
|
63 624
|
70 456
|
79 166
|
85 287
|
92 394
|
|
| Additional Paid In Capital |
4 645
|
4 645
|
4 645
|
4 645
|
4 646
|
4 649
|
4 651
|
4 659
|
4 645
|
4 645
|
4 645
|
4 645
|
4 645
|
4 799
|
4 799
|
4 799
|
4 888
|
4 888
|
4 888
|
4 917
|
4 917
|
4 917
|
5 881
|
9 190
|
|
| Unrealized Security Profit/Loss |
126
|
186
|
1 226
|
1 205
|
2 587
|
2 422
|
902
|
469
|
733
|
519
|
710
|
1 248
|
1 505
|
2 345
|
0
|
2 473
|
2 804
|
2 191
|
1 144
|
2 476
|
2 542
|
2 852
|
6 222
|
6 545
|
|
| Treasury Stock |
34
|
250
|
407
|
393
|
413
|
435
|
456
|
1 391
|
549
|
1 667
|
2 251
|
1 114
|
1 763
|
1 828
|
0
|
2 600
|
2 575
|
2 457
|
2 162
|
2 156
|
2 157
|
2 087
|
1 621
|
1 195
|
|
| Other Equity |
57
|
72
|
53
|
95
|
50
|
24
|
28
|
51
|
41
|
57
|
47
|
90
|
150
|
57
|
122
|
1 275
|
1 112
|
1 172
|
920
|
924
|
591
|
623
|
538
|
70
|
|
| Total Equity |
42 628
N/A
|
42 568
0%
|
43 792
+3%
|
44 469
+2%
|
47 048
+6%
|
48 156
+2%
|
48 744
+1%
|
50 238
+3%
|
50 349
+0%
|
48 904
-3%
|
50 739
+4%
|
52 700
+4%
|
53 288
+1%
|
56 162
+5%
|
58 051
+3%
|
60 154
+4%
|
61 531
+2%
|
62 629
+2%
|
66 795
+7%
|
71 937
+8%
|
79 167
+10%
|
88 225
+11%
|
99 231
+12%
|
113 661
+15%
|
|
| Total Liabilities & Equity |
67 420
N/A
|
63 859
-5%
|
61 394
-4%
|
62 441
+2%
|
70 086
+12%
|
68 831
-2%
|
73 335
+7%
|
69 422
-5%
|
67 397
-3%
|
67 620
+0%
|
73 588
+9%
|
71 160
-3%
|
72 836
+2%
|
84 215
+16%
|
82 747
-2%
|
90 597
+9%
|
94 770
+5%
|
107 995
+14%
|
127 571
+18%
|
128 757
+1%
|
131 738
+2%
|
147 039
+12%
|
153 023
+4%
|
155 076
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
66
|
65
|
64
|
64
|
64
|
64
|
64
|
63
|
63
|
60
|
58
|
58
|
57
|
57
|
57
|
56
|
56
|
56
|
57
|
57
|
57
|
57
|
58
|
63
|
|