Inaba Seisakusho Co Ltd
TSE:3421
Balance Sheet
Balance Sheet Decomposition
Inaba Seisakusho Co Ltd
Inaba Seisakusho Co Ltd
Balance Sheet
Inaba Seisakusho Co Ltd
| Jul-2002 | Jul-2003 | Jul-2004 | Jul-2005 | Jul-2006 | Jul-2007 | Jul-2008 | Jul-2009 | Jul-2010 | Jul-2011 | Jul-2012 | Jul-2013 | Jul-2014 | Jul-2015 | Jul-2016 | Jul-2017 | Jul-2018 | Jul-2019 | Jul-2020 | Jul-2021 | Jul-2022 | Jul-2023 | Jul-2024 | Jul-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
10 155
|
12 037
|
13 647
|
14 689
|
14 764
|
15 523
|
15 158
|
15 522
|
15 376
|
14 636
|
15 110
|
16 139
|
20 044
|
18 340
|
15 481
|
15 884
|
15 281
|
16 658
|
14 687
|
13 377
|
12 912
|
13 755
|
13 803
|
13 748
|
|
| Cash Equivalents |
10 155
|
12 037
|
13 647
|
14 689
|
14 764
|
15 523
|
15 158
|
15 522
|
15 376
|
14 636
|
15 110
|
16 139
|
20 044
|
18 340
|
15 481
|
15 884
|
15 281
|
16 658
|
14 687
|
13 377
|
12 912
|
13 755
|
13 803
|
13 748
|
|
| Short-Term Investments |
15
|
15
|
15
|
15
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300
|
500
|
1 500
|
2 500
|
3 300
|
3 500
|
3 500
|
3 799
|
|
| Total Receivables |
9 397
|
8 933
|
9 047
|
9 470
|
9 799
|
8 882
|
9 203
|
6 305
|
6 982
|
7 551
|
7 631
|
7 434
|
7 985
|
7 567
|
8 488
|
7 635
|
8 369
|
8 011
|
8 447
|
8 990
|
10 786
|
9 579
|
9 850
|
9 283
|
|
| Accounts Receivables |
9 397
|
8 933
|
9 047
|
9 470
|
9 799
|
8 882
|
9 203
|
6 305
|
6 982
|
7 551
|
7 631
|
7 434
|
7 985
|
7 567
|
8 488
|
7 635
|
8 369
|
8 011
|
8 447
|
8 990
|
10 786
|
9 579
|
9 850
|
9 283
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
2 320
|
2 252
|
2 399
|
2 804
|
2 780
|
2 741
|
2 604
|
2 082
|
2 226
|
2 569
|
2 205
|
2 053
|
1 903
|
2 294
|
2 398
|
2 598
|
2 697
|
2 773
|
2 803
|
3 009
|
3 431
|
3 974
|
3 974
|
3 921
|
|
| Other Current Assets |
568
|
520
|
534
|
591
|
688
|
571
|
530
|
726
|
473
|
451
|
494
|
458
|
482
|
463
|
660
|
457
|
314
|
284
|
324
|
369
|
449
|
371
|
392
|
540
|
|
| Total Current Assets |
22 455
|
23 757
|
25 642
|
27 568
|
28 045
|
27 732
|
27 495
|
24 636
|
25 057
|
25 207
|
25 439
|
26 084
|
30 413
|
28 664
|
27 027
|
26 574
|
26 961
|
28 227
|
27 762
|
28 245
|
30 878
|
31 180
|
31 519
|
31 291
|
|
| PP&E Net |
19 535
|
19 236
|
17 557
|
17 875
|
18 489
|
18 823
|
19 077
|
16 853
|
16 714
|
16 465
|
16 350
|
17 310
|
16 364
|
18 579
|
21 882
|
21 989
|
21 391
|
21 562
|
22 817
|
24 053
|
24 122
|
23 306
|
24 294
|
24 299
|
|
| Intangible Assets |
152
|
153
|
148
|
77
|
93
|
142
|
194
|
125
|
108
|
117
|
113
|
79
|
142
|
134
|
181
|
482
|
419
|
426
|
296
|
328
|
334
|
316
|
292
|
548
|
|
| Note Receivable |
6
|
2
|
2
|
1
|
0
|
3
|
1
|
0
|
7
|
5
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
355
|
376
|
518
|
967
|
1 500
|
1 544
|
1 129
|
895
|
854
|
1 183
|
967
|
1 094
|
1 133
|
1 124
|
1 159
|
1 006
|
1 278
|
1 405
|
1 612
|
1 950
|
2 196
|
2 201
|
2 198
|
1 591
|
|
| Other Long-Term Assets |
1 418
|
1 561
|
1 512
|
1 508
|
1 321
|
1 313
|
1 483
|
1 654
|
1 878
|
1 807
|
1 718
|
1 546
|
1 451
|
1 239
|
1 325
|
1 331
|
1 490
|
1 694
|
1 701
|
1 891
|
1 815
|
2 145
|
2 240
|
1 738
|
|
| Total Assets |
43 921
N/A
|
45 085
+3%
|
45 379
+1%
|
47 997
+6%
|
49 448
+3%
|
49 558
+0%
|
49 380
0%
|
44 163
-11%
|
44 617
+1%
|
44 784
+0%
|
44 591
0%
|
46 115
+3%
|
49 503
+7%
|
49 740
+0%
|
51 575
+4%
|
51 383
0%
|
51 539
+0%
|
53 315
+3%
|
54 188
+2%
|
56 466
+4%
|
59 346
+5%
|
59 147
0%
|
60 543
+2%
|
59 467
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
6 395
|
6 465
|
6 741
|
8 261
|
8 383
|
7 636
|
8 006
|
5 455
|
6 151
|
7 206
|
6 843
|
6 751
|
7 610
|
7 308
|
7 602
|
7 642
|
8 525
|
8 168
|
8 347
|
9 590
|
11 366
|
9 632
|
9 322
|
8 894
|
|
| Accrued Liabilities |
451
|
407
|
357
|
378
|
376
|
330
|
338
|
247
|
242
|
238
|
244
|
256
|
274
|
277
|
282
|
287
|
290
|
309
|
315
|
333
|
340
|
356
|
369
|
374
|
|
| Short-Term Debt |
180
|
55
|
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
|
702
|
703
|
3
|
2
|
1
|
1
|
1
|
3
|
3
|
3
|
2
|
|
| Other Current Liabilities |
2 908
|
2 981
|
3 053
|
2 719
|
2 970
|
2 621
|
2 127
|
1 914
|
1 891
|
1 928
|
2 179
|
2 818
|
3 015
|
2 694
|
3 090
|
3 199
|
2 352
|
3 674
|
3 463
|
3 931
|
4 172
|
3 842
|
4 463
|
3 662
|
|
| Total Current Liabilities |
9 935
|
9 908
|
10 151
|
11 358
|
11 729
|
10 587
|
10 471
|
7 616
|
8 283
|
9 372
|
9 266
|
9 825
|
10 899
|
10 981
|
11 678
|
11 131
|
11 169
|
12 153
|
12 127
|
13 855
|
15 880
|
13 832
|
14 156
|
12 932
|
|
| Long-Term Debt |
235
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
700
|
3
|
14
|
717
|
721
|
731
|
788
|
848
|
913
|
932
|
929
|
939
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
10
|
12
|
0
|
0
|
3
|
2
|
2
|
0
|
0
|
0
|
|
| Other Liabilities |
2 926
|
3 045
|
3 171
|
3 280
|
3 229
|
3 396
|
3 531
|
3 705
|
3 594
|
3 582
|
3 412
|
3 281
|
2 657
|
2 245
|
2 545
|
1 888
|
1 888
|
2 096
|
2 030
|
2 021
|
1 785
|
1 948
|
1 888
|
1 576
|
|
| Total Liabilities |
13 095
N/A
|
12 953
-1%
|
13 322
+3%
|
14 638
+10%
|
14 958
+2%
|
13 984
-7%
|
14 002
+0%
|
11 321
-19%
|
11 878
+5%
|
12 956
+9%
|
12 679
-2%
|
13 108
+3%
|
14 257
+9%
|
13 230
-7%
|
14 248
+8%
|
13 747
-4%
|
13 778
+0%
|
14 980
+9%
|
14 947
0%
|
16 726
+12%
|
18 580
+11%
|
16 712
-10%
|
16 973
+2%
|
15 447
-9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
1 132
|
|
| Retained Earnings |
28 941
|
30 223
|
30 065
|
31 278
|
32 211
|
33 307
|
33 300
|
30 866
|
30 858
|
30 754
|
30 815
|
31 820
|
33 488
|
34 689
|
35 692
|
35 823
|
35 774
|
36 377
|
37 281
|
39 201
|
40 191
|
41 730
|
42 640
|
43 503
|
|
| Additional Paid In Capital |
764
|
764
|
764
|
764
|
764
|
764
|
764
|
764
|
764
|
764
|
764
|
764
|
988
|
988
|
988
|
1 014
|
1 014
|
1 014
|
1 017
|
1 017
|
1 017
|
1 034
|
764
|
764
|
|
| Unrealized Security Profit/Loss |
10
|
13
|
97
|
186
|
383
|
371
|
183
|
81
|
13
|
16
|
7
|
97
|
121
|
177
|
126
|
167
|
241
|
185
|
111
|
207
|
169
|
241
|
211
|
204
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
806
|
806
|
806
|
310
|
310
|
310
|
336
|
336
|
332
|
335
|
1 844
|
1 819
|
1 836
|
1 400
|
1 838
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
173
|
165
|
300
|
165
|
64
|
41
|
34
|
28
|
77
|
136
|
223
|
256
|
|
| Total Equity |
30 826
N/A
|
32 132
+4%
|
32 057
0%
|
33 359
+4%
|
34 489
+3%
|
35 574
+3%
|
35 378
-1%
|
32 842
-7%
|
32 740
0%
|
31 828
-3%
|
31 912
+0%
|
33 007
+3%
|
35 245
+7%
|
36 510
+4%
|
37 327
+2%
|
37 635
+1%
|
37 761
+0%
|
38 335
+2%
|
39 241
+2%
|
39 740
+1%
|
40 766
+3%
|
42 436
+4%
|
43 570
+3%
|
44 020
+1%
|
|
| Total Liabilities & Equity |
43 921
N/A
|
45 085
+3%
|
45 379
+1%
|
47 997
+6%
|
49 448
+3%
|
49 558
+0%
|
49 380
0%
|
44 163
-11%
|
44 617
+1%
|
44 784
+0%
|
44 591
0%
|
46 115
+3%
|
49 503
+7%
|
49 740
+0%
|
51 575
+4%
|
51 383
0%
|
51 539
+0%
|
53 315
+3%
|
54 188
+2%
|
56 466
+4%
|
59 346
+5%
|
59 147
0%
|
60 543
+2%
|
59 467
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
17
|
17
|
17
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
16
|
16
|
16
|
16
|
16
|
|