Showa Sangyo Co Ltd
TSE:2004
Balance Sheet
Balance Sheet Decomposition
Showa Sangyo Co Ltd
Showa Sangyo Co Ltd
Balance Sheet
Showa Sangyo Co 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 |
4 139
|
3 868
|
5 062
|
3 688
|
4 288
|
3 544
|
3 538
|
5 100
|
4 527
|
2 871
|
2 524
|
2 474
|
1 659
|
1 603
|
1 767
|
6 277
|
3 681
|
6 539
|
9 887
|
11 164
|
9 174
|
6 225
|
8 140
|
8 106
|
|
| Cash Equivalents |
4 139
|
3 868
|
5 062
|
3 688
|
4 288
|
3 544
|
3 538
|
5 100
|
4 527
|
2 871
|
2 524
|
2 474
|
1 659
|
1 603
|
1 767
|
6 277
|
3 681
|
6 539
|
9 887
|
11 164
|
9 174
|
6 225
|
8 140
|
8 106
|
|
| Short-Term Investments |
149
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
28 141
|
25 663
|
25 478
|
24 909
|
23 979
|
28 263
|
30 162
|
32 167
|
31 851
|
30 076
|
36 125
|
38 816
|
37 892
|
37 527
|
37 688
|
34 486
|
38 391
|
40 373
|
37 593
|
41 451
|
49 430
|
55 179
|
61 386
|
52 691
|
|
| Accounts Receivables |
28 141
|
25 663
|
25 478
|
24 909
|
23 979
|
28 263
|
30 162
|
32 167
|
31 851
|
30 076
|
36 125
|
38 816
|
37 892
|
37 527
|
37 688
|
34 486
|
38 391
|
40 373
|
37 593
|
41 451
|
47 164
|
52 811
|
58 548
|
50 605
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 266
|
2 368
|
2 838
|
2 086
|
|
| Inventory |
15 774
|
17 283
|
17 213
|
15 310
|
15 010
|
16 991
|
23 697
|
19 545
|
16 726
|
21 558
|
24 439
|
26 068
|
27 739
|
29 043
|
26 197
|
25 636
|
28 937
|
27 417
|
27 704
|
35 906
|
46 726
|
58 746
|
48 716
|
46 763
|
|
| Other Current Assets |
3 719
|
3 573
|
2 792
|
2 571
|
2 093
|
2 167
|
2 845
|
2 665
|
2 348
|
3 507
|
2 637
|
2 646
|
2 365
|
3 437
|
3 953
|
3 697
|
2 110
|
2 162
|
2 172
|
2 831
|
3 921
|
3 334
|
4 518
|
5 189
|
|
| Total Current Assets |
51 922
|
50 387
|
50 545
|
46 478
|
45 370
|
50 965
|
60 243
|
59 477
|
55 452
|
58 012
|
65 725
|
70 004
|
69 655
|
71 610
|
69 605
|
70 096
|
73 119
|
76 491
|
77 356
|
91 352
|
109 251
|
123 484
|
122 760
|
112 749
|
|
| PP&E Net |
83 304
|
81 299
|
77 612
|
74 097
|
76 012
|
75 693
|
71 882
|
67 638
|
69 862
|
67 506
|
64 854
|
64 326
|
65 489
|
65 208
|
65 495
|
70 050
|
69 966
|
70 947
|
70 420
|
84 872
|
84 915
|
83 010
|
86 481
|
87 096
|
|
| Intangible Assets |
546
|
454
|
457
|
402
|
450
|
424
|
400
|
421
|
540
|
1 058
|
1 452
|
1 521
|
1 743
|
1 855
|
1 777
|
1 751
|
1 525
|
1 639
|
1 260
|
3 795
|
3 348
|
3 359
|
3 130
|
2 932
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
260
|
159
|
117
|
76
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
1 409
|
1 265
|
1 120
|
976
|
831
|
|
| Note Receivable |
3 911
|
3 281
|
2 922
|
2 604
|
2 090
|
1 629
|
1 366
|
1 273
|
1 183
|
533
|
350
|
86
|
206
|
226
|
0
|
35
|
21
|
83
|
118
|
110
|
98
|
340
|
317
|
285
|
|
| Long-Term Investments |
10 618
|
9 403
|
13 245
|
13 237
|
17 633
|
17 738
|
13 094
|
11 855
|
12 752
|
11 229
|
12 414
|
15 197
|
16 613
|
20 588
|
19 404
|
21 557
|
23 960
|
23 074
|
21 902
|
29 258
|
29 957
|
33 611
|
44 529
|
47 639
|
|
| Other Long-Term Assets |
621
|
666
|
263
|
356
|
332
|
612
|
3 612
|
2 964
|
2 271
|
2 139
|
1 785
|
1 716
|
803
|
1 286
|
1 569
|
1 470
|
1 953
|
2 477
|
2 395
|
2 513
|
2 472
|
2 846
|
4 045
|
3 972
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
260
|
159
|
117
|
76
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
1 409
|
1 265
|
1 120
|
976
|
831
|
|
| Total Assets |
150 922
N/A
|
145 490
-4%
|
145 044
0%
|
137 174
-5%
|
141 887
+3%
|
147 061
+4%
|
150 597
+2%
|
143 628
-5%
|
142 320
-1%
|
140 636
-1%
|
146 697
+4%
|
152 926
+4%
|
154 544
+1%
|
160 778
+4%
|
157 941
-2%
|
164 959
+4%
|
170 544
+3%
|
174 711
+2%
|
173 451
-1%
|
213 309
+23%
|
231 306
+8%
|
247 770
+7%
|
262 238
+6%
|
255 504
-3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
18 902
|
16 641
|
17 132
|
15 782
|
18 031
|
20 957
|
19 621
|
15 187
|
17 519
|
23 267
|
24 756
|
26 890
|
25 603
|
27 208
|
23 258
|
28 011
|
26 021
|
25 632
|
24 508
|
28 323
|
36 550
|
34 021
|
30 889
|
25 397
|
|
| Accrued Liabilities |
4 152
|
3 672
|
3 639
|
3 548
|
3 590
|
952
|
942
|
999
|
1 045
|
1 049
|
1 126
|
1 127
|
1 145
|
1 140
|
1 160
|
1 196
|
1 238
|
1 410
|
1 498
|
1 803
|
1 850
|
1 894
|
2 424
|
2 279
|
|
| Short-Term Debt |
30 455
|
39 905
|
37 058
|
34 165
|
31 027
|
30 306
|
33 210
|
29 180
|
21 500
|
23 000
|
7 000
|
23 490
|
24 490
|
24 490
|
22 190
|
15 640
|
18 220
|
15 890
|
15 320
|
15 518
|
28 518
|
37 537
|
24 106
|
23 497
|
|
| Current Portion of Long-Term Debt |
16 110
|
3 556
|
0
|
0
|
0
|
0
|
3 318
|
3 710
|
5 571
|
6 726
|
19 786
|
6 606
|
4 498
|
835
|
3 981
|
2 208
|
3 764
|
674
|
1 507
|
6 634
|
1 055
|
3 656
|
3 155
|
7 721
|
|
| Other Current Liabilities |
5 171
|
5 089
|
6 135
|
6 018
|
4 959
|
7 900
|
8 492
|
11 658
|
10 721
|
8 748
|
12 939
|
13 446
|
12 453
|
12 682
|
14 423
|
13 375
|
13 594
|
16 618
|
15 059
|
19 027
|
14 706
|
17 376
|
22 725
|
19 468
|
|
| Total Current Liabilities |
74 790
|
68 863
|
63 964
|
59 513
|
57 607
|
60 115
|
65 583
|
60 734
|
56 356
|
62 790
|
65 607
|
71 559
|
68 189
|
66 355
|
65 012
|
60 430
|
62 837
|
60 224
|
57 892
|
71 305
|
82 679
|
94 484
|
83 299
|
78 362
|
|
| Long-Term Debt |
16 970
|
21 813
|
21 045
|
16 435
|
17 597
|
21 804
|
21 485
|
20 016
|
18 834
|
14 315
|
14 334
|
9 372
|
10 645
|
11 087
|
7 330
|
15 073
|
12 358
|
14 360
|
13 112
|
23 268
|
23 354
|
20 199
|
26 736
|
19 368
|
|
| Deferred Income Tax |
3 593
|
3 119
|
4 589
|
4 770
|
6 796
|
6 416
|
4 247
|
2 865
|
3 277
|
2 756
|
2 589
|
2 940
|
2 316
|
3 498
|
2 322
|
2 541
|
2 716
|
1 548
|
993
|
2 341
|
2 665
|
3 303
|
5 539
|
6 135
|
|
| Minority Interest |
1 421
|
1 312
|
1 329
|
1 321
|
975
|
853
|
668
|
472
|
2 428
|
2 546
|
2 755
|
2 854
|
2 619
|
2 792
|
2 765
|
2 180
|
2 855
|
3 348
|
3 411
|
3 465
|
3 392
|
3 365
|
3 642
|
3 641
|
|
| Other Liabilities |
11 076
|
10 261
|
8 986
|
8 383
|
7 467
|
6 709
|
10 307
|
10 232
|
10 664
|
10 497
|
10 335
|
10 435
|
11 678
|
10 658
|
11 677
|
11 547
|
11 584
|
12 368
|
12 733
|
13 315
|
13 519
|
13 422
|
13 411
|
13 020
|
|
| Total Liabilities |
107 850
N/A
|
105 368
-2%
|
99 913
-5%
|
90 422
-9%
|
90 442
+0%
|
95 897
+6%
|
102 290
+7%
|
94 319
-8%
|
91 559
-3%
|
92 904
+1%
|
95 620
+3%
|
97 160
+2%
|
95 447
-2%
|
94 390
-1%
|
89 106
-6%
|
91 771
+3%
|
92 350
+1%
|
91 848
-1%
|
88 141
-4%
|
113 694
+29%
|
125 609
+10%
|
134 773
+7%
|
132 627
-2%
|
120 526
-9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
12 778
|
12 778
|
12 778
|
12 778
|
12 778
|
12 778
|
12 778
|
12 778
|
12 778
|
12 778
|
12 778
|
12 778
|
12 778
|
12 778
|
12 778
|
12 778
|
12 778
|
12 778
|
12 778
|
12 778
|
14 293
|
14 293
|
14 293
|
14 293
|
|
| Retained Earnings |
20 973
|
19 231
|
20 587
|
21 816
|
23 757
|
24 004
|
24 396
|
27 556
|
29 877
|
29 100
|
32 014
|
35 541
|
40 694
|
45 017
|
49 520
|
53 296
|
56 611
|
62 285
|
67 007
|
75 109
|
76 980
|
82 751
|
92 934
|
101 219
|
|
| Additional Paid In Capital |
9 290
|
8 970
|
9 007
|
9 007
|
9 007
|
9 007
|
9 007
|
9 007
|
9 007
|
4 710
|
4 710
|
4 710
|
4 710
|
4 710
|
4 856
|
4 963
|
5 001
|
5 030
|
5 103
|
6 112
|
7 768
|
7 866
|
7 876
|
5 256
|
|
| Unrealized Security Profit/Loss |
35
|
335
|
2 764
|
3 178
|
5 947
|
5 428
|
2 618
|
1 148
|
1 919
|
1 090
|
1 583
|
3 116
|
3 563
|
6 217
|
0
|
6 062
|
7 398
|
6 315
|
5 187
|
7 211
|
7 336
|
8 592
|
13 735
|
13 592
|
|
| Treasury Stock |
5
|
1 195
|
8
|
26
|
47
|
63
|
388
|
1 244
|
2 865
|
23
|
26
|
481
|
1 512
|
1 527
|
0
|
2 548
|
2 536
|
2 506
|
3 889
|
1 336
|
1 184
|
1 148
|
1 173
|
1 551
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
9
|
103
|
64
|
45
|
76
|
18
|
102
|
1 136
|
807
|
1 805
|
1 363
|
1 058
|
1 039
|
876
|
259
|
504
|
643
|
1 946
|
2 169
|
|
| Total Equity |
43 071
N/A
|
40 119
-7%
|
45 128
+12%
|
46 753
+4%
|
51 442
+10%
|
51 163
-1%
|
48 308
-6%
|
49 309
+2%
|
50 761
+3%
|
47 731
-6%
|
51 077
+7%
|
55 766
+9%
|
59 097
+6%
|
66 388
+12%
|
68 835
+4%
|
73 188
+6%
|
78 194
+7%
|
82 863
+6%
|
85 310
+3%
|
99 615
+17%
|
105 697
+6%
|
112 997
+7%
|
129 611
+15%
|
134 978
+4%
|
|
| Total Liabilities & Equity |
150 921
N/A
|
145 487
-4%
|
145 041
0%
|
137 175
-5%
|
141 884
+3%
|
147 060
+4%
|
150 598
+2%
|
143 628
-5%
|
142 320
-1%
|
140 635
-1%
|
146 697
+4%
|
152 926
+4%
|
154 544
+1%
|
160 778
+4%
|
157 941
-2%
|
164 959
+4%
|
170 544
+3%
|
174 711
+2%
|
173 451
-1%
|
213 309
+23%
|
231 306
+8%
|
247 770
+7%
|
262 238
+6%
|
255 504
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
36
|
35
|
36
|
36
|
36
|
36
|
36
|
35
|
34
|
33
|
33
|
33
|
32
|
32
|
32
|
32
|
32
|
32
|
31
|
32
|
33
|
33
|
33
|
32
|
|