Kaihan Co Ltd
TSE:3133
Balance Sheet
Balance Sheet Decomposition
Kaihan Co Ltd
Kaihan Co Ltd
Balance Sheet
Kaihan Co Ltd
| 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 |
1 432
|
1 272
|
1 287
|
1 564
|
1 470
|
1 326
|
1 024
|
368
|
45
|
1 507
|
315
|
805
|
437
|
|
| Cash Equivalents |
1 432
|
1 272
|
1 287
|
1 564
|
1 470
|
1 326
|
1 024
|
368
|
45
|
1 507
|
315
|
805
|
437
|
|
| Total Receivables |
30
|
27
|
33
|
35
|
46
|
43
|
38
|
26
|
240
|
150
|
628
|
97
|
119
|
|
| Accounts Receivables |
30
|
27
|
33
|
35
|
46
|
43
|
38
|
26
|
9
|
30
|
68
|
97
|
119
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
231
|
120
|
560
|
0
|
0
|
|
| Inventory |
33
|
45
|
51
|
55
|
68
|
84
|
49
|
38
|
11
|
6
|
66
|
69
|
75
|
|
| Other Current Assets |
96
|
110
|
114
|
95
|
152
|
90
|
109
|
54
|
19
|
43
|
166
|
212
|
140
|
|
| Total Current Assets |
1 591
|
1 453
|
1 484
|
1 750
|
1 736
|
1 543
|
1 220
|
487
|
315
|
1 706
|
1 175
|
1 183
|
771
|
|
| PP&E Net |
475
|
643
|
982
|
1 319
|
1 441
|
883
|
651
|
465
|
215
|
269
|
797
|
1 544
|
1 522
|
|
| PP&E Gross |
475
|
643
|
982
|
0
|
0
|
0
|
0
|
465
|
215
|
269
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
531
|
680
|
0
|
0
|
0
|
0
|
0
|
2 152
|
946
|
809
|
0
|
0
|
0
|
|
| Intangible Assets |
10
|
8
|
6
|
5
|
4
|
4
|
4
|
5
|
3
|
3
|
14
|
46
|
52
|
|
| Goodwill |
18
|
7
|
0
|
0
|
2
|
2
|
0
|
22
|
4
|
3
|
364
|
306
|
1 589
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
168
|
47
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
246
|
281
|
309
|
353
|
373
|
421
|
278
|
277
|
184
|
141
|
310
|
370
|
596
|
|
| Other Assets |
18
|
7
|
0
|
0
|
2
|
2
|
0
|
22
|
4
|
3
|
364
|
306
|
1 589
|
|
| Total Assets |
2 340
N/A
|
2 392
+2%
|
2 782
+16%
|
3 426
+23%
|
3 556
+4%
|
2 852
-20%
|
2 152
-25%
|
1 256
-42%
|
724
-42%
|
2 124
+193%
|
2 660
+25%
|
3 617
+36%
|
4 576
+27%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
185
|
225
|
264
|
290
|
309
|
267
|
222
|
170
|
16
|
50
|
175
|
143
|
119
|
|
| Accrued Liabilities |
0
|
0
|
0
|
9
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
80
|
2
|
750
|
735
|
|
| Current Portion of Long-Term Debt |
324
|
356
|
446
|
489
|
506
|
482
|
544
|
414
|
368
|
480
|
576
|
549
|
436
|
|
| Other Current Liabilities |
474
|
361
|
511
|
433
|
494
|
440
|
368
|
403
|
430
|
407
|
581
|
570
|
645
|
|
| Total Current Liabilities |
983
|
941
|
1 221
|
1 221
|
1 313
|
1 189
|
1 134
|
987
|
816
|
1 017
|
1 333
|
2 012
|
1 935
|
|
| Long-Term Debt |
1 044
|
1 022
|
998
|
1 303
|
1 333
|
912
|
795
|
545
|
483
|
622
|
1 011
|
685
|
1 123
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
2
|
0
|
0
|
0
|
|
| Other Liabilities |
40
|
48
|
47
|
47
|
44
|
36
|
34
|
35
|
69
|
32
|
26
|
30
|
35
|
|
| Total Liabilities |
2 067
N/A
|
2 011
-3%
|
2 267
+13%
|
2 571
+13%
|
2 690
+5%
|
2 137
-21%
|
1 962
-8%
|
1 571
-20%
|
1 371
-13%
|
1 675
+22%
|
2 370
+42%
|
2 726
+15%
|
3 094
+13%
|
|
| Equity | ||||||||||||||
| Common Stock |
50
|
53
|
53
|
194
|
194
|
194
|
194
|
294
|
676
|
1 406
|
1 010
|
1 684
|
2 311
|
|
| Retained Earnings |
185
|
288
|
422
|
481
|
492
|
340
|
185
|
890
|
1 945
|
2 348
|
1 100
|
1 848
|
2 510
|
|
| Additional Paid In Capital |
37
|
40
|
40
|
181
|
181
|
181
|
181
|
281
|
623
|
1 392
|
380
|
1 054
|
1 681
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
272
N/A
|
381
+40%
|
515
+35%
|
855
+66%
|
866
+1%
|
715
-17%
|
190
-73%
|
315
N/A
|
646
-105%
|
450
N/A
|
291
-35%
|
891
+206%
|
1 482
+66%
|
|
| Total Liabilities & Equity |
2 340
N/A
|
2 392
+2%
|
2 782
+16%
|
3 426
+23%
|
3 556
+4%
|
2 852
-20%
|
2 152
-25%
|
1 256
-42%
|
724
-42%
|
2 124
+193%
|
2 660
+25%
|
3 617
+36%
|
4 576
+27%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
12
|
28
|
38
|
51
|
52
|
|