Hibiya Engineering Ltd
TSE:1982
Balance Sheet
Balance Sheet Decomposition
Hibiya Engineering Ltd
Hibiya Engineering Ltd
Balance Sheet
Hibiya Engineering 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 |
19 996
|
14 771
|
17 319
|
14 055
|
11 500
|
7 880
|
9 832
|
11 458
|
11 650
|
13 282
|
8 774
|
5 481
|
4 920
|
3 363
|
5 945
|
11 345
|
12 669
|
17 641
|
20 896
|
29 399
|
27 965
|
22 929
|
23 956
|
19 781
|
|
| Cash Equivalents |
19 996
|
14 771
|
17 319
|
14 055
|
11 500
|
7 880
|
9 832
|
11 458
|
11 650
|
13 282
|
8 774
|
5 481
|
4 920
|
3 363
|
5 945
|
11 345
|
12 669
|
17 641
|
20 896
|
29 399
|
27 965
|
22 929
|
23 956
|
19 781
|
|
| Short-Term Investments |
2 486
|
1 458
|
3 170
|
2 295
|
5 324
|
3 499
|
2 608
|
1 601
|
1 050
|
3 134
|
5 697
|
7 802
|
4 517
|
2 701
|
2 005
|
968
|
1 500
|
299
|
5 301
|
5 501
|
5 999
|
6 999
|
7 999
|
6 992
|
|
| Total Receivables |
23 762
|
24 146
|
20 801
|
17 789
|
22 182
|
26 496
|
23 030
|
20 624
|
23 905
|
24 612
|
25 362
|
28 643
|
32 683
|
36 045
|
43 383
|
41 085
|
34 893
|
29 295
|
34 403
|
26 336
|
29 775
|
39 113
|
37 266
|
44 053
|
|
| Accounts Receivables |
23 762
|
24 146
|
20 801
|
17 789
|
22 182
|
26 496
|
23 030
|
20 624
|
23 905
|
24 612
|
25 362
|
28 643
|
32 683
|
36 045
|
43 383
|
41 085
|
32 053
|
29 295
|
34 403
|
26 336
|
29 775
|
39 113
|
37 266
|
44 053
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 840
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
5 497
|
7 577
|
4 849
|
4 241
|
5 603
|
2 473
|
2 450
|
3 666
|
1 213
|
1 212
|
1 146
|
758
|
854
|
951
|
888
|
711
|
802
|
669
|
810
|
810
|
873
|
1 119
|
1 525
|
1 663
|
|
| Other Current Assets |
1 449
|
1 201
|
1 151
|
1 038
|
1 300
|
1 834
|
1 996
|
1 461
|
997
|
1 385
|
1 455
|
915
|
980
|
1 460
|
3 117
|
2 120
|
1 151
|
1 323
|
2 495
|
842
|
419
|
392
|
359
|
397
|
|
| Total Current Assets |
53 190
|
49 153
|
47 290
|
39 418
|
45 909
|
42 182
|
39 916
|
38 810
|
38 815
|
43 625
|
42 434
|
43 599
|
43 954
|
44 520
|
55 338
|
56 229
|
51 015
|
49 227
|
63 905
|
62 888
|
65 031
|
70 552
|
71 105
|
72 886
|
|
| PP&E Net |
594
|
609
|
663
|
592
|
639
|
740
|
665
|
711
|
658
|
591
|
618
|
557
|
558
|
532
|
494
|
646
|
740
|
681
|
639
|
590
|
598
|
697
|
814
|
876
|
|
| PP&E Gross |
594
|
609
|
663
|
592
|
639
|
740
|
665
|
711
|
658
|
591
|
618
|
557
|
558
|
532
|
494
|
646
|
740
|
681
|
639
|
590
|
598
|
697
|
814
|
876
|
|
| Accumulated Depreciation |
1 116
|
1 525
|
1 555
|
1 584
|
1 579
|
1 545
|
1 629
|
1 716
|
1 767
|
1 866
|
1 927
|
1 927
|
1 999
|
2 068
|
2 053
|
2 004
|
1 865
|
1 948
|
2 022
|
1 931
|
1 843
|
1 880
|
1 880
|
1 952
|
|
| Intangible Assets |
200
|
198
|
153
|
107
|
102
|
117
|
145
|
604
|
607
|
486
|
434
|
298
|
158
|
115
|
104
|
181
|
158
|
237
|
237
|
182
|
118
|
280
|
259
|
260
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
144
|
110
|
76
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
9
|
11
|
32
|
33
|
41
|
40
|
36
|
36
|
34
|
33
|
32
|
34
|
39
|
39
|
0
|
32
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
23 545
|
25 800
|
27 421
|
29 479
|
32 938
|
33 668
|
29 503
|
26 355
|
29 549
|
27 056
|
28 521
|
31 204
|
34 591
|
35 279
|
33 323
|
33 949
|
28 343
|
29 580
|
14 763
|
18 984
|
17 454
|
18 656
|
22 560
|
22 270
|
|
| Other Long-Term Assets |
4 948
|
5 429
|
4 745
|
4 576
|
4 493
|
4 280
|
4 814
|
5 249
|
4 962
|
4 822
|
4 293
|
3 659
|
4 231
|
4 245
|
2 608
|
2 624
|
2 644
|
2 671
|
4 088
|
3 494
|
4 265
|
4 502
|
3 488
|
3 623
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
144
|
110
|
76
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
82 486
N/A
|
81 200
-2%
|
80 304
-1%
|
74 205
-8%
|
84 122
+13%
|
81 027
-4%
|
75 079
-7%
|
71 765
-4%
|
74 625
+4%
|
76 757
+3%
|
76 442
0%
|
79 427
+4%
|
83 531
+5%
|
84 725
+1%
|
91 900
+8%
|
93 661
+2%
|
82 931
-11%
|
82 396
-1%
|
83 632
+2%
|
86 138
+3%
|
87 466
+2%
|
94 687
+8%
|
98 226
+4%
|
99 915
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
24 969
|
22 292
|
20 422
|
16 748
|
20 298
|
20 349
|
18 523
|
17 149
|
16 995
|
17 566
|
18 493
|
19 176
|
20 441
|
19 170
|
23 239
|
20 826
|
18 375
|
16 221
|
17 097
|
13 539
|
12 862
|
17 923
|
16 269
|
15 841
|
|
| Accrued Liabilities |
842
|
792
|
891
|
482
|
707
|
651
|
622
|
1 132
|
1 042
|
1 112
|
870
|
901
|
922
|
976
|
2 420
|
3 015
|
1 242
|
456
|
1 556
|
2 005
|
2 974
|
3 149
|
2 878
|
3 624
|
|
| Short-Term Debt |
500
|
1 010
|
960
|
940
|
780
|
780
|
780
|
780
|
780
|
780
|
780
|
780
|
330
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
8
|
10
|
7
|
5
|
2
|
2
|
2
|
7
|
7
|
7
|
8
|
6
|
8
|
6
|
4
|
5
|
|
| Other Current Liabilities |
3 966
|
4 495
|
3 661
|
2 160
|
4 199
|
2 635
|
2 148
|
2 780
|
3 095
|
3 512
|
2 411
|
2 523
|
2 893
|
3 895
|
5 369
|
5 126
|
3 224
|
3 479
|
4 901
|
5 884
|
6 342
|
7 063
|
6 483
|
7 066
|
|
| Total Current Liabilities |
30 277
|
28 589
|
25 934
|
20 330
|
25 984
|
24 415
|
22 073
|
21 846
|
21 920
|
22 980
|
22 561
|
23 385
|
24 588
|
24 043
|
31 030
|
28 974
|
22 848
|
20 163
|
23 562
|
21 434
|
22 186
|
28 141
|
25 634
|
26 536
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
19
|
17
|
9
|
4
|
1
|
2
|
3
|
17
|
17
|
13
|
12
|
9
|
13
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
42
|
64
|
1 279
|
1 366
|
125
|
25
|
77
|
20
|
19
|
407
|
1 194
|
1 438
|
494
|
582
|
582
|
1 137
|
440
|
838
|
791
|
831
|
1 699
|
1 252
|
|
| Minority Interest |
756
|
926
|
1 002
|
1 001
|
1 122
|
1 191
|
1 288
|
1 312
|
1 364
|
1 478
|
1 596
|
1 623
|
1 702
|
1 864
|
2 045
|
2 287
|
1 027
|
1 095
|
1 154
|
1 366
|
1 421
|
962
|
996
|
1 005
|
|
| Other Liabilities |
2 865
|
3 163
|
3 106
|
2 923
|
2 899
|
782
|
593
|
608
|
611
|
553
|
486
|
465
|
680
|
303
|
426
|
369
|
904
|
1 057
|
1 324
|
1 264
|
1 067
|
1 001
|
979
|
446
|
|
| Total Liabilities |
33 898
N/A
|
32 678
-4%
|
30 084
-8%
|
24 318
-19%
|
31 284
+29%
|
27 754
-11%
|
24 079
-13%
|
23 809
-1%
|
23 991
+1%
|
25 048
+4%
|
24 671
-2%
|
25 884
+5%
|
28 165
+9%
|
27 650
-2%
|
33 998
+23%
|
32 229
-5%
|
25 378
-21%
|
23 465
-8%
|
26 492
+13%
|
24 911
-6%
|
25 478
+2%
|
30 935
+21%
|
29 308
-5%
|
29 239
0%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
5 753
|
|
| Retained Earnings |
36 313
|
37 337
|
38 924
|
37 690
|
38 133
|
38 523
|
38 075
|
36 201
|
38 022
|
40 232
|
40 634
|
41 592
|
40 296
|
42 010
|
45 587
|
49 473
|
45 818
|
43 699
|
45 251
|
46 358
|
48 746
|
51 430
|
51 662
|
55 635
|
|
| Additional Paid In Capital |
5 931
|
5 931
|
5 931
|
5 931
|
5 931
|
5 931
|
5 931
|
5 931
|
5 971
|
5 987
|
6 007
|
5 931
|
5 931
|
5 931
|
5 931
|
5 931
|
6 028
|
6 028
|
6 028
|
6 028
|
6 028
|
6 140
|
6 140
|
6 140
|
|
| Unrealized Security Profit/Loss |
610
|
650
|
1 859
|
2 015
|
4 221
|
4 217
|
1 842
|
436
|
1 739
|
1 092
|
1 249
|
2 914
|
4 031
|
4 692
|
0
|
3 342
|
5 201
|
6 228
|
3 212
|
5 909
|
4 939
|
4 858
|
8 350
|
7 354
|
|
| Treasury Stock |
17
|
1 150
|
2 247
|
1 503
|
1 202
|
1 153
|
602
|
368
|
854
|
1 358
|
1 872
|
2 649
|
525
|
1 241
|
0
|
2 624
|
4 535
|
2 055
|
2 519
|
2 359
|
3 123
|
4 079
|
2 614
|
4 309
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
120
|
70
|
554
|
443
|
712
|
722
|
585
|
462
|
355
|
350
|
373
|
103
|
|
| Total Equity |
48 590
N/A
|
48 521
0%
|
50 220
+4%
|
49 886
-1%
|
52 836
+6%
|
53 271
+1%
|
50 999
-4%
|
47 953
-6%
|
50 631
+6%
|
51 706
+2%
|
51 772
+0%
|
53 543
+3%
|
55 366
+3%
|
57 075
+3%
|
57 902
+1%
|
61 432
+6%
|
57 553
-6%
|
58 931
+2%
|
57 140
-3%
|
61 227
+7%
|
61 988
+1%
|
63 752
+3%
|
68 918
+8%
|
70 676
+3%
|
|
| Total Liabilities & Equity |
82 488
N/A
|
81 199
-2%
|
80 304
-1%
|
74 204
-8%
|
84 120
+13%
|
81 025
-4%
|
75 078
-7%
|
71 762
-4%
|
74 622
+4%
|
76 754
+3%
|
76 443
0%
|
79 427
+4%
|
83 531
+5%
|
84 725
+1%
|
91 900
+8%
|
93 661
+2%
|
82 931
-11%
|
82 396
-1%
|
83 632
+2%
|
86 138
+3%
|
87 466
+2%
|
94 687
+8%
|
98 226
+4%
|
99 915
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
40
|
38
|
37
|
36
|
36
|
36
|
36
|
33
|
33
|
32
|
31
|
31
|
30
|
30
|
29
|
29
|
24
|
24
|
24
|
24
|
23
|
23
|
22
|
22
|
|