Ichikawa Co Ltd
TSE:3513
Balance Sheet
Balance Sheet Decomposition
Ichikawa Co Ltd
Ichikawa Co Ltd
Balance Sheet
Ichikawa Co Ltd
| Mar-2002 | Mar-2003 | 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 |
3 216
|
2 438
|
2 355
|
2 232
|
1 342
|
1 573
|
2 007
|
1 911
|
2 033
|
2 877
|
2 100
|
2 270
|
3 339
|
2 384
|
1 688
|
1 642
|
3 171
|
4 249
|
3 307
|
3 628
|
4 452
|
5 784
|
6 712
|
6 398
|
|
| Cash Equivalents |
3 216
|
2 438
|
2 355
|
2 232
|
1 342
|
1 573
|
2 007
|
1 911
|
2 033
|
2 877
|
2 100
|
2 270
|
3 339
|
2 384
|
1 688
|
1 642
|
3 171
|
4 249
|
3 307
|
3 628
|
4 452
|
5 784
|
6 712
|
6 398
|
|
| Total Receivables |
6 787
|
5 641
|
5 415
|
5 485
|
5 848
|
6 333
|
5 825
|
4 618
|
4 263
|
4 334
|
4 547
|
4 636
|
4 324
|
4 603
|
4 591
|
4 614
|
4 813
|
4 441
|
4 195
|
3 975
|
4 411
|
4 383
|
4 603
|
4 848
|
|
| Accounts Receivables |
6 787
|
5 641
|
5 415
|
5 485
|
5 848
|
6 333
|
5 825
|
4 618
|
4 263
|
4 287
|
4 532
|
4 636
|
4 324
|
4 603
|
4 528
|
4 614
|
4 813
|
4 441
|
4 195
|
3 975
|
4 155
|
4 106
|
4 350
|
4 525
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
15
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
0
|
0
|
256
|
277
|
253
|
323
|
|
| Inventory |
3 018
|
2 937
|
3 088
|
3 056
|
3 148
|
2 921
|
2 997
|
3 576
|
3 089
|
2 640
|
3 160
|
3 316
|
3 134
|
3 245
|
3 265
|
3 250
|
3 228
|
3 353
|
3 363
|
3 406
|
3 234
|
3 463
|
3 706
|
3 581
|
|
| Other Current Assets |
592
|
543
|
610
|
560
|
587
|
652
|
471
|
475
|
288
|
320
|
253
|
289
|
352
|
421
|
387
|
389
|
129
|
125
|
145
|
136
|
117
|
183
|
220
|
164
|
|
| Total Current Assets |
13 612
|
11 560
|
11 468
|
11 334
|
10 924
|
11 479
|
11 299
|
10 580
|
9 673
|
10 170
|
10 061
|
10 511
|
11 148
|
10 653
|
9 931
|
9 896
|
11 341
|
12 168
|
11 009
|
11 146
|
12 214
|
13 813
|
15 241
|
14 991
|
|
| PP&E Net |
13 265
|
13 324
|
13 008
|
12 622
|
12 474
|
13 259
|
13 904
|
15 511
|
15 862
|
14 651
|
13 511
|
12 632
|
11 978
|
11 992
|
11 690
|
10 897
|
9 949
|
9 313
|
9 845
|
10 246
|
9 656
|
8 997
|
8 529
|
8 448
|
|
| Intangible Assets |
30
|
25
|
20
|
47
|
35
|
29
|
166
|
232
|
215
|
163
|
97
|
47
|
35
|
124
|
116
|
96
|
116
|
202
|
177
|
132
|
88
|
74
|
123
|
273
|
|
| Note Receivable |
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
3 877
|
3 163
|
5 271
|
5 071
|
8 218
|
6 910
|
4 373
|
2 770
|
2 881
|
2 476
|
2 510
|
2 928
|
3 377
|
3 968
|
3 331
|
3 995
|
4 376
|
3 856
|
3 152
|
3 701
|
3 700
|
3 687
|
5 280
|
5 682
|
|
| Other Long-Term Assets |
252
|
250
|
230
|
194
|
140
|
125
|
116
|
95
|
90
|
85
|
75
|
75
|
75
|
86
|
78
|
81
|
89
|
86
|
73
|
68
|
75
|
72
|
69
|
72
|
|
| Total Assets |
31 050
N/A
|
28 337
-9%
|
29 997
+6%
|
29 269
-2%
|
31 790
+9%
|
31 802
+0%
|
29 858
-6%
|
29 189
-2%
|
28 721
-2%
|
27 546
-4%
|
26 254
-5%
|
26 194
0%
|
26 614
+2%
|
26 823
+1%
|
25 146
-6%
|
24 964
-1%
|
25 872
+4%
|
25 624
-1%
|
24 256
-5%
|
25 294
+4%
|
25 733
+2%
|
26 643
+4%
|
29 242
+10%
|
29 466
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 093
|
926
|
944
|
847
|
832
|
986
|
874
|
567
|
577
|
565
|
700
|
660
|
562
|
592
|
623
|
429
|
593
|
534
|
370
|
359
|
377
|
602
|
811
|
714
|
|
| Accrued Liabilities |
586
|
555
|
504
|
378
|
392
|
430
|
422
|
343
|
265
|
314
|
299
|
309
|
348
|
348
|
299
|
292
|
312
|
339
|
309
|
304
|
426
|
470
|
481
|
493
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
557
|
556
|
0
|
0
|
0
|
0
|
0
|
860
|
860
|
860
|
860
|
860
|
860
|
|
| Current Portion of Long-Term Debt |
2 857
|
2 553
|
2 442
|
2 440
|
2 388
|
2 325
|
2 242
|
3 771
|
4 230
|
2 293
|
1 148
|
634
|
491
|
913
|
1 331
|
853
|
923
|
912
|
63
|
66
|
62
|
52
|
32
|
23
|
|
| Other Current Liabilities |
1 194
|
1 026
|
1 174
|
979
|
1 019
|
1 942
|
1 138
|
1 216
|
742
|
1 028
|
972
|
866
|
762
|
1 164
|
699
|
972
|
1 169
|
1 304
|
944
|
963
|
1 196
|
1 175
|
1 570
|
1 335
|
|
| Total Current Liabilities |
5 729
|
5 060
|
5 063
|
4 645
|
4 631
|
5 683
|
4 676
|
5 898
|
5 814
|
4 201
|
3 118
|
3 026
|
2 719
|
3 016
|
2 953
|
2 545
|
2 998
|
3 089
|
2 546
|
2 552
|
2 920
|
3 159
|
3 754
|
3 425
|
|
| Long-Term Debt |
1 862
|
1 248
|
648
|
88
|
0
|
0
|
1 300
|
1 176
|
2 618
|
3 388
|
2 849
|
2 227
|
1 757
|
1 399
|
558
|
71
|
73
|
151
|
142
|
103
|
57
|
29
|
17
|
42
|
|
| Deferred Income Tax |
2 582
|
1 650
|
2 250
|
1 865
|
2 734
|
2 045
|
1 020
|
569
|
1 639
|
1 474
|
1 185
|
1 227
|
1 306
|
1 245
|
917
|
1 053
|
917
|
752
|
516
|
751
|
591
|
521
|
652
|
731
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
14
|
15
|
17
|
19
|
4
|
4
|
|
| Other Liabilities |
2 175
|
2 430
|
2 601
|
2 919
|
3 125
|
3 097
|
2 733
|
2 556
|
2 172
|
2 287
|
2 396
|
2 356
|
2 732
|
2 769
|
3 116
|
3 187
|
3 233
|
3 197
|
3 290
|
3 388
|
3 396
|
3 419
|
3 464
|
3 003
|
|
| Total Liabilities |
12 348
N/A
|
10 388
-16%
|
10 562
+2%
|
9 516
-10%
|
10 490
+10%
|
10 824
+3%
|
9 729
-10%
|
10 198
+5%
|
12 243
+20%
|
11 350
-7%
|
9 549
-16%
|
8 836
-7%
|
8 513
-4%
|
8 429
-1%
|
7 544
-11%
|
6 856
-9%
|
7 220
+5%
|
7 203
0%
|
6 508
-10%
|
6 809
+5%
|
6 981
+3%
|
7 147
+2%
|
7 891
+10%
|
7 205
-9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 595
|
3 595
|
3 595
|
3 595
|
3 595
|
3 595
|
3 595
|
3 595
|
3 595
|
3 595
|
3 595
|
3 595
|
3 595
|
3 595
|
3 595
|
3 595
|
3 595
|
3 595
|
3 595
|
3 595
|
3 595
|
3 594
|
3 594
|
3 594
|
|
| Retained Earnings |
11 819
|
11 866
|
12 316
|
12 823
|
13 052
|
13 537
|
14 275
|
13 992
|
11 419
|
11 408
|
11 907
|
12 162
|
12 686
|
11 574
|
11 652
|
11 603
|
11 662
|
11 740
|
11 813
|
11 903
|
12 040
|
12 593
|
13 269
|
13 714
|
|
| Additional Paid In Capital |
2 322
|
2 322
|
2 322
|
2 322
|
2 323
|
2 324
|
2 324
|
2 323
|
2 323
|
2 323
|
2 323
|
2 323
|
2 323
|
2 322
|
2 322
|
2 322
|
2 322
|
2 333
|
2 333
|
2 333
|
2 333
|
2 333
|
2 335
|
2 335
|
|
| Unrealized Security Profit/Loss |
1 040
|
431
|
1 753
|
1 633
|
3 327
|
2 493
|
992
|
257
|
335
|
147
|
185
|
492
|
806
|
1 267
|
0
|
1 322
|
1 623
|
1 246
|
767
|
1 315
|
1 330
|
1 403
|
2 613
|
2 919
|
|
| Treasury Stock |
127
|
282
|
516
|
612
|
1 050
|
1 055
|
1 059
|
1 061
|
1 061
|
1 061
|
1 062
|
1 062
|
1 067
|
266
|
0
|
347
|
348
|
360
|
661
|
652
|
648
|
647
|
898
|
1 138
|
|
| Other Equity |
53
|
19
|
34
|
9
|
53
|
84
|
2
|
116
|
133
|
215
|
243
|
152
|
243
|
98
|
452
|
386
|
202
|
133
|
98
|
9
|
102
|
220
|
438
|
837
|
|
| Total Equity |
18 702
N/A
|
17 949
-4%
|
19 436
+8%
|
19 753
+2%
|
21 300
+8%
|
20 977
-2%
|
20 129
-4%
|
18 990
-6%
|
16 478
-13%
|
16 196
-2%
|
16 706
+3%
|
17 357
+4%
|
18 100
+4%
|
18 394
+2%
|
17 602
-4%
|
18 109
+3%
|
18 652
+3%
|
18 421
-1%
|
17 749
-4%
|
18 485
+4%
|
18 752
+1%
|
19 496
+4%
|
21 351
+10%
|
22 261
+4%
|
|
| Total Liabilities & Equity |
31 050
N/A
|
28 337
-9%
|
29 997
+6%
|
29 269
-2%
|
31 790
+9%
|
31 802
+0%
|
29 858
-6%
|
29 189
-2%
|
28 721
-2%
|
27 546
-4%
|
26 254
-5%
|
26 194
0%
|
26 614
+2%
|
26 823
+1%
|
25 146
-6%
|
24 964
-1%
|
25 872
+4%
|
25 624
-1%
|
24 256
-5%
|
25 294
+4%
|
25 733
+2%
|
26 643
+4%
|
29 242
+10%
|
29 466
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
|