Linical Co Ltd
TSE:2183
Balance Sheet
Balance Sheet Decomposition
Linical Co Ltd
Linical Co Ltd
Balance Sheet
Linical Co Ltd
| Mar-2006 | Mar-2007 | 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 |
110
|
226
|
452
|
530
|
449
|
881
|
1 532
|
1 557
|
1 755
|
2 910
|
4 355
|
5 173
|
5 056
|
5 211
|
5 084
|
5 986
|
7 042
|
7 465
|
7 040
|
|
| Cash Equivalents |
110
|
226
|
452
|
530
|
449
|
881
|
1 532
|
1 557
|
1 755
|
2 910
|
4 355
|
5 173
|
5 056
|
5 211
|
5 084
|
5 986
|
7 042
|
7 465
|
7 040
|
|
| Short-Term Investments |
0
|
10
|
101
|
101
|
101
|
101
|
201
|
51
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
35
|
134
|
431
|
394
|
617
|
744
|
500
|
635
|
1 178
|
1 682
|
1 261
|
1 344
|
1 564
|
2 026
|
2 945
|
2 883
|
3 415
|
3 442
|
2 739
|
|
| Accounts Receivables |
35
|
134
|
431
|
394
|
617
|
744
|
500
|
635
|
1 178
|
1 682
|
1 261
|
1 344
|
1 564
|
2 026
|
2 945
|
2 883
|
3 415
|
3 442
|
2 739
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
6
|
29
|
72
|
82
|
98
|
136
|
123
|
144
|
467
|
518
|
597
|
570
|
1 104
|
1 281
|
1 693
|
1 452
|
1 551
|
1 842
|
1 849
|
|
| Total Current Assets |
152
|
399
|
1 056
|
1 108
|
1 264
|
1 863
|
2 357
|
2 387
|
3 401
|
5 111
|
6 213
|
7 087
|
7 724
|
8 517
|
9 723
|
10 321
|
12 009
|
12 749
|
11 627
|
|
| PP&E Net |
0
|
4
|
52
|
57
|
55
|
48
|
35
|
38
|
53
|
79
|
74
|
106
|
134
|
742
|
701
|
664
|
625
|
519
|
395
|
|
| PP&E Gross |
0
|
4
|
52
|
57
|
55
|
48
|
35
|
38
|
53
|
79
|
74
|
106
|
134
|
742
|
701
|
664
|
625
|
519
|
395
|
|
| Accumulated Depreciation |
0
|
0
|
15
|
37
|
68
|
81
|
73
|
84
|
148
|
160
|
159
|
135
|
223
|
310
|
401
|
488
|
644
|
633
|
561
|
|
| Intangible Assets |
0
|
0
|
3
|
2
|
1
|
1
|
1
|
10
|
246
|
256
|
213
|
189
|
227
|
201
|
188
|
159
|
127
|
117
|
95
|
|
| Goodwill |
0
|
2
|
0
|
0
|
0
|
0
|
0
|
137
|
1 509
|
1 213
|
1 050
|
1 049
|
4 235
|
3 833
|
3 463
|
3 407
|
3 384
|
3 548
|
3 145
|
|
| Long-Term Investments |
11
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
68
|
99
|
209
|
269
|
292
|
294
|
348
|
373
|
272
|
273
|
|
| Other Long-Term Assets |
10
|
25
|
144
|
240
|
240
|
243
|
250
|
265
|
353
|
395
|
652
|
608
|
671
|
676
|
910
|
818
|
947
|
1 335
|
1 240
|
|
| Other Assets |
0
|
2
|
0
|
0
|
0
|
0
|
0
|
137
|
1 509
|
1 213
|
1 050
|
1 049
|
4 235
|
3 833
|
3 463
|
3 407
|
3 384
|
3 548
|
3 145
|
|
| Total Assets |
173
N/A
|
440
+154%
|
1 256
+185%
|
1 407
+12%
|
1 561
+11%
|
2 155
+38%
|
2 642
+23%
|
2 836
+7%
|
5 642
+99%
|
7 122
+26%
|
8 300
+17%
|
9 247
+11%
|
13 259
+43%
|
14 261
+8%
|
15 281
+7%
|
15 716
+3%
|
17 465
+11%
|
18 540
+6%
|
16 775
-10%
|
|
| Liabilities | ||||||||||||||||||||
| Accrued Liabilities |
8
|
36
|
107
|
119
|
115
|
157
|
169
|
178
|
401
|
447
|
452
|
439
|
653
|
643
|
671
|
613
|
622
|
571
|
497
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 200
|
1 050
|
611
|
600
|
600
|
600
|
600
|
|
| Current Portion of Long-Term Debt |
0
|
2
|
14
|
13
|
41
|
37
|
35
|
30
|
512
|
166
|
140
|
143
|
423
|
504
|
625
|
628
|
630
|
597
|
488
|
|
| Other Current Liabilities |
19
|
118
|
193
|
193
|
134
|
401
|
390
|
305
|
1 147
|
2 040
|
2 283
|
2 204
|
2 070
|
2 932
|
3 427
|
3 637
|
4 883
|
6 000
|
5 892
|
|
| Total Current Liabilities |
26
|
157
|
314
|
325
|
290
|
596
|
593
|
513
|
2 060
|
2 654
|
2 876
|
2 786
|
4 346
|
5 128
|
5 334
|
5 478
|
6 736
|
7 769
|
7 477
|
|
| Long-Term Debt |
0
|
3
|
26
|
16
|
466
|
437
|
406
|
377
|
1 219
|
1 172
|
988
|
835
|
3 106
|
3 179
|
3 542
|
2 965
|
2 402
|
1 805
|
1 328
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
13
|
20
|
40
|
58
|
94
|
236
|
280
|
341
|
421
|
557
|
614
|
692
|
731
|
746
|
731
|
717
|
|
| Total Liabilities |
26
N/A
|
166
+538%
|
340
+105%
|
353
+4%
|
777
+120%
|
1 073
+38%
|
1 058
-1%
|
985
-7%
|
3 582
+264%
|
4 105
+15%
|
4 204
+2%
|
4 043
-4%
|
8 008
+98%
|
8 922
+11%
|
9 568
+7%
|
9 173
-4%
|
9 883
+8%
|
10 305
+4%
|
9 522
-8%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
85
|
94
|
214
|
214
|
214
|
214
|
214
|
214
|
214
|
214
|
214
|
214
|
214
|
214
|
214
|
214
|
214
|
214
|
214
|
|
| Retained Earnings |
12
|
126
|
641
|
779
|
791
|
1 090
|
1 582
|
1 843
|
2 120
|
3 109
|
4 328
|
5 397
|
5 715
|
5 927
|
6 143
|
6 605
|
7 293
|
7 315
|
6 437
|
|
| Additional Paid In Capital |
50
|
53
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
50
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
33
|
11
|
42
|
78
|
26
|
24
|
|
| Treasury Stock |
0
|
0
|
10
|
10
|
289
|
289
|
289
|
289
|
289
|
0
|
350
|
402
|
657
|
657
|
657
|
657
|
657
|
657
|
657
|
|
| Other Equity |
0
|
0
|
2
|
3
|
5
|
6
|
5
|
11
|
58
|
90
|
170
|
78
|
93
|
228
|
2
|
339
|
653
|
1 338
|
1 235
|
|
| Total Equity |
147
N/A
|
273
+86%
|
916
+236%
|
1 054
+15%
|
784
-26%
|
1 082
+38%
|
1 584
+46%
|
1 852
+17%
|
2 061
+11%
|
3 017
+46%
|
4 096
+36%
|
5 205
+27%
|
5 251
+1%
|
5 339
+2%
|
5 713
+7%
|
6 543
+15%
|
7 581
+16%
|
8 235
+9%
|
7 253
-12%
|
|
| Total Liabilities & Equity |
173
N/A
|
440
+154%
|
1 256
+185%
|
1 407
+12%
|
1 561
+11%
|
2 155
+38%
|
2 642
+23%
|
2 836
+7%
|
5 642
+99%
|
7 122
+26%
|
8 300
+17%
|
9 247
+11%
|
13 259
+43%
|
14 261
+8%
|
15 281
+7%
|
15 716
+3%
|
17 465
+11%
|
18 540
+6%
|
16 775
-10%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
18
|
22
|
25
|
25
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
|