Soiken Holdings Inc
TSE:2385
Balance Sheet
Balance Sheet Decomposition
Soiken Holdings Inc
Soiken Holdings Inc
Balance Sheet
Soiken Holdings Inc
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
174
|
478
|
2 445
|
2 698
|
2 875
|
3 355
|
1 588
|
2 247
|
1 879
|
1 897
|
1 784
|
2 081
|
1 806
|
1 985
|
2 369
|
3 339
|
2 972
|
3 101
|
4 513
|
4 256
|
6 017
|
5 946
|
4 790
|
4 958
|
|
| Cash Equivalents |
174
|
478
|
2 445
|
2 698
|
2 875
|
3 355
|
1 588
|
2 247
|
1 879
|
1 897
|
1 784
|
2 081
|
1 806
|
1 985
|
2 369
|
3 339
|
2 972
|
3 101
|
4 513
|
4 256
|
6 017
|
5 946
|
4 790
|
4 958
|
|
| Short-Term Investments |
0
|
0
|
1 000
|
1 000
|
948
|
1 000
|
2 303
|
1 500
|
1 200
|
1 000
|
900
|
700
|
900
|
1 100
|
1 000
|
0
|
0
|
200
|
0
|
0
|
200
|
0
|
0
|
300
|
|
| Total Receivables |
21
|
0
|
17
|
207
|
259
|
146
|
116
|
178
|
156
|
169
|
207
|
168
|
143
|
236
|
414
|
547
|
679
|
736
|
1 038
|
685
|
771
|
415
|
429
|
224
|
|
| Accounts Receivables |
21
|
0
|
0
|
206
|
259
|
146
|
116
|
178
|
156
|
169
|
207
|
168
|
143
|
236
|
414
|
547
|
679
|
736
|
1 038
|
685
|
771
|
415
|
429
|
224
|
|
| Other Receivables |
0
|
0
|
17
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
20
|
93
|
153
|
200
|
240
|
374
|
449
|
287
|
217
|
190
|
226
|
269
|
359
|
365
|
408
|
761
|
1 041
|
1 303
|
1 383
|
1 691
|
1 132
|
1 296
|
1 121
|
927
|
|
| Other Current Assets |
4
|
19
|
55
|
48
|
45
|
229
|
50
|
64
|
87
|
50
|
34
|
22
|
44
|
39
|
61
|
118
|
143
|
87
|
104
|
267
|
76
|
313
|
425
|
189
|
|
| Total Current Assets |
219
|
591
|
3 670
|
4 153
|
4 366
|
5 104
|
4 506
|
4 277
|
3 539
|
3 306
|
3 151
|
3 240
|
3 252
|
3 725
|
4 251
|
4 764
|
4 836
|
5 427
|
7 039
|
6 898
|
8 197
|
7 969
|
6 765
|
6 597
|
|
| PP&E Net |
23
|
23
|
65
|
64
|
66
|
59
|
45
|
37
|
24
|
21
|
19
|
17
|
17
|
21
|
35
|
47
|
38
|
61
|
47
|
37
|
36
|
52
|
20
|
10
|
|
| PP&E Gross |
23
|
23
|
65
|
64
|
66
|
59
|
45
|
37
|
24
|
21
|
19
|
17
|
17
|
21
|
35
|
47
|
38
|
61
|
47
|
37
|
36
|
52
|
20
|
10
|
|
| Accumulated Depreciation |
3
|
9
|
26
|
51
|
79
|
107
|
123
|
131
|
103
|
96
|
97
|
102
|
106
|
94
|
100
|
144
|
156
|
160
|
173
|
179
|
184
|
183
|
173
|
158
|
|
| Intangible Assets |
0
|
1
|
4
|
3
|
22
|
57
|
17
|
11
|
52
|
41
|
35
|
26
|
17
|
25
|
25
|
35
|
52
|
39
|
31
|
25
|
49
|
47
|
26
|
19
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
708
|
649
|
551
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
16
|
12
|
8
|
4
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
10
|
10
|
15
|
65
|
630
|
868
|
853
|
853
|
871
|
863
|
943
|
984
|
566
|
568
|
576
|
547
|
545
|
21
|
21
|
21
|
21
|
11
|
26
|
|
| Other Long-Term Assets |
16
|
52
|
47
|
60
|
67
|
103
|
155
|
121
|
83
|
13
|
12
|
50
|
52
|
54
|
59
|
100
|
159
|
198
|
262
|
162
|
187
|
151
|
123
|
161
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
708
|
649
|
551
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
16
|
12
|
8
|
4
|
0
|
0
|
0
|
0
|
|
| Total Assets |
258
N/A
|
676
+162%
|
3 796
+461%
|
4 296
+13%
|
4 586
+7%
|
6 662
+45%
|
6 239
-6%
|
5 848
-6%
|
4 551
-22%
|
4 287
-6%
|
4 115
-4%
|
4 276
+4%
|
4 322
+1%
|
4 391
+2%
|
4 939
+12%
|
5 542
+12%
|
5 648
+2%
|
6 282
+11%
|
7 407
+18%
|
7 147
-4%
|
8 490
+19%
|
8 240
-3%
|
6 946
-16%
|
6 813
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
28
|
64
|
37
|
35
|
29
|
51
|
26
|
49
|
46
|
145
|
188
|
262
|
312
|
549
|
227
|
460
|
408
|
207
|
191
|
|
| Accrued Liabilities |
0
|
14
|
37
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
171
|
338
|
575
|
749
|
526
|
563
|
386
|
263
|
135
|
168
|
177
|
220
|
186
|
207
|
463
|
622
|
730
|
807
|
1 063
|
671
|
1 165
|
641
|
474
|
565
|
|
| Total Current Liabilities |
171
|
352
|
613
|
779
|
526
|
591
|
450
|
300
|
170
|
197
|
227
|
246
|
235
|
253
|
608
|
852
|
1 002
|
1 118
|
1 612
|
898
|
1 625
|
1 049
|
680
|
756
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
11
|
10
|
15
|
9
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
70
|
46
|
54
|
30
|
24
|
19
|
14
|
8
|
3
|
0
|
84
|
286
|
140
|
159
|
173
|
192
|
200
|
203
|
16
|
16
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
10
|
11
|
13
|
17
|
17
|
19
|
17
|
19
|
|
| Total Liabilities |
171
N/A
|
352
+106%
|
613
+74%
|
779
+27%
|
596
-23%
|
637
+7%
|
504
-21%
|
329
-35%
|
194
-41%
|
216
+12%
|
242
+12%
|
261
+8%
|
248
-5%
|
263
+6%
|
707
+168%
|
1 174
+66%
|
1 153
-2%
|
1 289
+12%
|
1 799
+40%
|
1 107
-38%
|
1 842
+66%
|
1 271
-31%
|
713
-44%
|
791
+11%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
50
|
64
|
829
|
830
|
834
|
1 834
|
1 835
|
1 835
|
1 836
|
1 836
|
1 836
|
1 837
|
1 837
|
1 837
|
1 837
|
1 837
|
1 837
|
1 837
|
1 837
|
1 837
|
1 837
|
1 837
|
1 837
|
1 837
|
|
| Retained Earnings |
38
|
246
|
687
|
1 219
|
1 685
|
1 721
|
1 483
|
1 319
|
174
|
111
|
295
|
225
|
199
|
205
|
158
|
572
|
743
|
1 245
|
1 872
|
2 303
|
2 911
|
3 232
|
2 439
|
2 229
|
|
| Additional Paid In Capital |
0
|
14
|
1 667
|
1 668
|
1 672
|
2 672
|
2 673
|
2 673
|
2 674
|
2 674
|
2 674
|
2 675
|
2 675
|
2 675
|
2 718
|
1 939
|
1 900
|
1 900
|
1 900
|
1 900
|
1 900
|
1 900
|
1 957
|
1 957
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
3
|
56
|
108
|
127
|
129
|
142
|
71
|
38
|
22
|
35
|
21
|
15
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
88
N/A
|
325
+270%
|
3 184
+880%
|
3 517
+10%
|
3 990
+13%
|
6 025
+51%
|
5 734
-5%
|
5 519
-4%
|
4 357
-21%
|
4 071
-7%
|
3 873
-5%
|
4 015
+4%
|
4 074
+1%
|
4 128
+1%
|
4 231
+3%
|
4 368
+3%
|
4 495
+3%
|
4 993
+11%
|
5 608
+12%
|
6 039
+8%
|
6 648
+10%
|
6 969
+5%
|
6 233
-11%
|
6 022
-3%
|
|
| Total Liabilities & Equity |
258
N/A
|
676
+162%
|
3 796
+461%
|
4 296
+13%
|
4 586
+7%
|
6 662
+45%
|
6 239
-6%
|
5 848
-6%
|
4 551
-22%
|
4 287
-6%
|
4 115
-4%
|
4 276
+4%
|
4 322
+1%
|
4 391
+2%
|
4 939
+12%
|
5 542
+12%
|
5 648
+2%
|
6 282
+11%
|
7 407
+18%
|
7 147
-4%
|
8 490
+19%
|
8 240
-3%
|
6 946
-16%
|
6 813
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
23
|
22
|
23
|
23
|
24
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
|