Delica Foods Holdings Co Ltd
TSE:3392
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Delica Foods Holdings Co Ltd
TSE:3392
|
JP |
Balance Sheet
Balance Sheet Decomposition
Delica Foods Holdings Co Ltd
Delica Foods Holdings Co Ltd
Balance Sheet
Delica Foods Holdings Co Ltd
| 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 |
1 472
|
1 452
|
2 427
|
2 037
|
1 646
|
1 953
|
2 449
|
2 328
|
2 484
|
2 292
|
3 031
|
5 853
|
5 045
|
4 948
|
4 267
|
3 196
|
4 277
|
4 641
|
4 537
|
5 501
|
4 249
|
3 716
|
|
| Cash Equivalents |
1 472
|
1 452
|
2 427
|
2 037
|
1 646
|
1 953
|
2 449
|
2 328
|
2 484
|
2 292
|
3 031
|
5 853
|
5 045
|
4 948
|
4 267
|
3 196
|
4 277
|
4 641
|
4 537
|
5 501
|
4 249
|
3 716
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
17
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1 854
|
1 883
|
1 967
|
2 212
|
2 082
|
1 826
|
1 837
|
1 997
|
2 816
|
2 806
|
2 870
|
3 125
|
3 413
|
3 548
|
4 721
|
4 797
|
3 635
|
3 637
|
4 349
|
5 182
|
6 250
|
6 145
|
|
| Accounts Receivables |
1 854
|
1 883
|
1 967
|
2 212
|
2 082
|
1 826
|
1 837
|
1 997
|
2 816
|
2 806
|
2 870
|
3 125
|
3 413
|
3 548
|
4 721
|
4 797
|
3 635
|
3 637
|
4 349
|
5 182
|
6 250
|
6 145
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
64
|
60
|
66
|
66
|
67
|
60
|
67
|
83
|
107
|
94
|
125
|
124
|
170
|
196
|
233
|
203
|
232
|
249
|
355
|
458
|
441
|
514
|
|
| Other Current Assets |
79
|
72
|
80
|
81
|
79
|
71
|
133
|
214
|
118
|
133
|
172
|
156
|
319
|
234
|
142
|
115
|
229
|
375
|
326
|
344
|
1 571
|
219
|
|
| Total Current Assets |
3 469
|
3 466
|
4 540
|
4 396
|
3 875
|
3 909
|
4 485
|
4 623
|
5 535
|
5 343
|
6 212
|
9 257
|
8 947
|
8 927
|
9 363
|
8 310
|
8 373
|
8 903
|
9 566
|
11 485
|
12 510
|
10 595
|
|
| PP&E Net |
2 453
|
2 419
|
2 376
|
2 907
|
3 115
|
4 117
|
4 287
|
4 595
|
4 603
|
5 485
|
6 544
|
6 968
|
7 691
|
8 266
|
8 548
|
10 180
|
12 301
|
12 411
|
12 180
|
12 073
|
14 865
|
14 650
|
|
| Intangible Assets |
34
|
40
|
37
|
39
|
40
|
32
|
31
|
38
|
43
|
38
|
33
|
38
|
46
|
40
|
51
|
78
|
67
|
74
|
101
|
75
|
61
|
64
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
243
|
0
|
228
|
220
|
213
|
205
|
198
|
191
|
192
|
|
| Long-Term Investments |
78
|
104
|
108
|
127
|
120
|
132
|
151
|
142
|
249
|
310
|
341
|
341
|
292
|
313
|
0
|
668
|
536
|
688
|
619
|
701
|
913
|
819
|
|
| Other Long-Term Assets |
339
|
304
|
282
|
290
|
282
|
174
|
197
|
188
|
196
|
203
|
220
|
167
|
207
|
275
|
1 284
|
343
|
375
|
344
|
273
|
335
|
309
|
321
|
|
| Total Assets |
6 371
N/A
|
6 334
-1%
|
7 344
+16%
|
7 759
+6%
|
7 432
-4%
|
8 364
+13%
|
9 152
+9%
|
9 585
+5%
|
10 626
+11%
|
11 379
+7%
|
13 352
+17%
|
16 679
+25%
|
17 184
+3%
|
18 063
+5%
|
19 245
+7%
|
19 807
+3%
|
21 873
+10%
|
22 633
+3%
|
22 946
+1%
|
24 867
+8%
|
28 848
+16%
|
26 641
-8%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
1 018
|
1 124
|
1 207
|
1 449
|
1 225
|
1 051
|
1 057
|
1 119
|
1 560
|
1 437
|
1 508
|
1 579
|
1 771
|
1 871
|
2 162
|
2 113
|
1 633
|
1 857
|
2 269
|
2 601
|
2 826
|
3 060
|
|
| Accrued Liabilities |
233
|
152
|
115
|
118
|
76
|
72
|
78
|
108
|
95
|
92
|
103
|
110
|
135
|
136
|
101
|
171
|
172
|
155
|
150
|
223
|
272
|
259
|
|
| Short-Term Debt |
539
|
445
|
464
|
805
|
430
|
413
|
383
|
365
|
400
|
800
|
640
|
760
|
588
|
490
|
260
|
260
|
260
|
2 200
|
2 330
|
2 200
|
2 200
|
650
|
|
| Current Portion of Long-Term Debt |
734
|
614
|
435
|
269
|
199
|
223
|
262
|
391
|
479
|
593
|
682
|
711
|
818
|
1 062
|
1 009
|
1 100
|
1 191
|
1 356
|
1 560
|
1 718
|
2 081
|
1 692
|
|
| Other Current Liabilities |
359
|
477
|
631
|
758
|
656
|
613
|
635
|
638
|
1 035
|
888
|
871
|
1 412
|
1 169
|
1 206
|
1 877
|
1 503
|
1 569
|
1 391
|
1 660
|
2 177
|
2 367
|
2 731
|
|
| Total Current Liabilities |
2 883
|
2 812
|
2 852
|
3 399
|
2 586
|
2 373
|
2 415
|
2 621
|
3 569
|
3 810
|
3 804
|
4 573
|
4 481
|
4 765
|
5 409
|
5 146
|
4 825
|
6 958
|
7 969
|
8 920
|
9 746
|
8 391
|
|
| Long-Term Debt |
2 024
|
1 731
|
1 253
|
950
|
1 145
|
2 061
|
2 633
|
2 849
|
2 771
|
2 880
|
4 625
|
5 477
|
5 694
|
5 943
|
5 730
|
6 395
|
8 583
|
8 080
|
8 107
|
7 690
|
9 507
|
8 315
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
0
|
14
|
14
|
0
|
0
|
0
|
0
|
135
|
0
|
49
|
114
|
|
| Other Liabilities |
87
|
89
|
80
|
68
|
49
|
46
|
52
|
48
|
49
|
51
|
54
|
55
|
135
|
244
|
566
|
418
|
442
|
478
|
498
|
542
|
796
|
790
|
|
| Total Liabilities |
4 995
N/A
|
4 632
-7%
|
4 185
-10%
|
4 417
+6%
|
3 780
-14%
|
4 480
+19%
|
5 100
+14%
|
5 518
+8%
|
6 390
+16%
|
6 745
+6%
|
8 489
+26%
|
10 120
+19%
|
10 324
+2%
|
10 967
+6%
|
11 706
+7%
|
11 960
+2%
|
13 850
+16%
|
15 516
+12%
|
16 709
+8%
|
17 151
+3%
|
20 098
+17%
|
17 610
-12%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
290
|
304
|
760
|
760
|
760
|
760
|
760
|
760
|
760
|
760
|
760
|
1 377
|
1 377
|
1 377
|
1 377
|
1 377
|
1 377
|
1 377
|
1 377
|
1 772
|
1 772
|
1 772
|
|
| Retained Earnings |
156
|
450
|
797
|
1 107
|
1 433
|
1 715
|
1 883
|
1 894
|
2 056
|
2 409
|
2 608
|
3 006
|
3 282
|
3 500
|
3 863
|
4 205
|
4 448
|
3 421
|
2 595
|
3 224
|
4 108
|
4 454
|
|
| Additional Paid In Capital |
924
|
938
|
1 591
|
1 591
|
1 591
|
1 591
|
1 591
|
1 591
|
1 591
|
1 572
|
1 552
|
2 165
|
2 164
|
2 163
|
2 162
|
2 164
|
2 168
|
2 171
|
2 171
|
2 570
|
2 573
|
2 589
|
|
| Unrealized Security Profit/Loss |
7
|
10
|
11
|
0
|
18
|
7
|
7
|
3
|
4
|
31
|
42
|
61
|
0
|
95
|
165
|
136
|
52
|
161
|
122
|
170
|
330
|
261
|
|
| Treasury Stock |
0
|
0
|
0
|
116
|
114
|
175
|
175
|
175
|
175
|
137
|
98
|
50
|
0
|
40
|
29
|
28
|
27
|
25
|
25
|
23
|
20
|
72
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
7
|
5
|
11
|
4
|
2
|
12
|
26
|
|
| Total Equity |
1 377
N/A
|
1 702
+24%
|
3 159
+86%
|
3 342
+6%
|
3 651
+9%
|
3 884
+6%
|
4 052
+4%
|
4 067
+0%
|
4 236
+4%
|
4 634
+9%
|
4 864
+5%
|
6 559
+35%
|
6 860
+5%
|
7 096
+3%
|
7 540
+6%
|
7 847
+4%
|
8 023
+2%
|
7 117
-11%
|
6 237
-12%
|
7 716
+24%
|
8 751
+13%
|
9 031
+3%
|
|
| Total Liabilities & Equity |
6 371
N/A
|
6 334
-1%
|
7 344
+16%
|
7 759
+6%
|
7 432
-4%
|
8 364
+13%
|
9 152
+9%
|
9 585
+5%
|
10 626
+11%
|
11 379
+7%
|
13 352
+17%
|
16 679
+25%
|
17 184
+3%
|
18 063
+5%
|
19 245
+7%
|
19 807
+3%
|
21 873
+10%
|
22 633
+3%
|
22 946
+1%
|
24 867
+8%
|
28 848
+16%
|
26 641
-8%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
16
|
16
|
16
|
|