CHIeru Co Ltd
TSE:3933
Balance Sheet
Balance Sheet Decomposition
CHIeru Co Ltd
CHIeru Co Ltd
Balance Sheet
CHIeru Co Ltd
| 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 |
513
|
498
|
603
|
952
|
607
|
687
|
1 182
|
3 370
|
4 225
|
4 106
|
3 292
|
3 136
|
|
| Cash Equivalents |
513
|
498
|
603
|
952
|
607
|
687
|
1 182
|
3 370
|
4 225
|
4 106
|
3 292
|
3 136
|
|
| Short-Term Investments |
410
|
0
|
356
|
0
|
0
|
0
|
0
|
100
|
100
|
0
|
0
|
50
|
|
| Total Receivables |
321
|
292
|
575
|
578
|
653
|
648
|
685
|
855
|
441
|
675
|
695
|
1 420
|
|
| Accounts Receivables |
321
|
292
|
575
|
578
|
653
|
648
|
685
|
855
|
441
|
675
|
694
|
1 420
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
26
|
58
|
61
|
40
|
41
|
44
|
61
|
114
|
114
|
136
|
90
|
536
|
|
| Other Current Assets |
98
|
95
|
190
|
227
|
165
|
126
|
170
|
260
|
422
|
411
|
357
|
1 080
|
|
| Total Current Assets |
1 367
|
1 443
|
1 785
|
1 797
|
1 467
|
1 505
|
2 098
|
4 700
|
5 302
|
5 329
|
4 433
|
6 222
|
|
| PP&E Net |
15
|
21
|
15
|
12
|
20
|
18
|
43
|
44
|
62
|
53
|
174
|
1 620
|
|
| PP&E Gross |
15
|
21
|
15
|
12
|
20
|
18
|
43
|
44
|
62
|
53
|
174
|
1 620
|
|
| Accumulated Depreciation |
25
|
25
|
32
|
39
|
55
|
64
|
79
|
96
|
112
|
128
|
89
|
979
|
|
| Intangible Assets |
81
|
133
|
218
|
313
|
420
|
385
|
304
|
195
|
131
|
210
|
282
|
270
|
|
| Goodwill |
0
|
0
|
0
|
25
|
165
|
147
|
128
|
110
|
92
|
214
|
210
|
1 082
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
8
|
6
|
6
|
62
|
273
|
216
|
236
|
206
|
434
|
462
|
359
|
331
|
|
| Other Long-Term Assets |
57
|
47
|
44
|
80
|
97
|
138
|
222
|
331
|
361
|
435
|
661
|
1 090
|
|
| Other Assets |
0
|
0
|
0
|
25
|
165
|
147
|
128
|
110
|
92
|
214
|
210
|
1 082
|
|
| Total Assets |
1 528
N/A
|
1 650
+8%
|
2 067
+25%
|
2 289
+11%
|
2 442
+7%
|
2 408
-1%
|
3 031
+26%
|
5 586
+84%
|
6 384
+14%
|
6 702
+5%
|
6 119
-9%
|
10 615
+73%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
59
|
71
|
181
|
226
|
117
|
177
|
137
|
233
|
75
|
175
|
216
|
988
|
|
| Accrued Liabilities |
75
|
95
|
76
|
38
|
37
|
36
|
49
|
100
|
126
|
114
|
115
|
141
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
12
|
11
|
0
|
0
|
28
|
17
|
663
|
|
| Other Current Liabilities |
587
|
573
|
603
|
623
|
609
|
610
|
800
|
2 897
|
3 763
|
3 479
|
2 799
|
2 410
|
|
| Total Current Liabilities |
721
|
739
|
860
|
888
|
775
|
834
|
997
|
3 230
|
3 963
|
3 795
|
3 147
|
4 202
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
81
|
19
|
8
|
0
|
0
|
79
|
43
|
2 007
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
743
|
|
| Other Liabilities |
37
|
50
|
58
|
65
|
70
|
76
|
394
|
352
|
279
|
302
|
217
|
564
|
|
| Total Liabilities |
758
N/A
|
789
+4%
|
918
+16%
|
953
+4%
|
926
-3%
|
929
+0%
|
1 399
+51%
|
3 583
+156%
|
4 242
+18%
|
4 179
-1%
|
3 407
-18%
|
7 517
+121%
|
|
| Equity | |||||||||||||
| Common Stock |
300
|
300
|
307
|
322
|
330
|
330
|
332
|
336
|
336
|
336
|
336
|
337
|
|
| Retained Earnings |
536
|
627
|
746
|
903
|
1 087
|
1 098
|
1 246
|
1 609
|
2 078
|
2 459
|
2 718
|
3 089
|
|
| Additional Paid In Capital |
2
|
2
|
96
|
111
|
119
|
119
|
121
|
126
|
126
|
122
|
96
|
85
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
68
|
0
|
0
|
0
|
20
|
68
|
68
|
68
|
398
|
395
|
438
|
413
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
770
N/A
|
861
+12%
|
1 149
+33%
|
1 336
+16%
|
1 516
+14%
|
1 480
-2%
|
1 632
+10%
|
2 003
+23%
|
2 142
+7%
|
2 523
+18%
|
2 712
+8%
|
3 098
+14%
|
|
| Total Liabilities & Equity |
1 528
N/A
|
1 650
+8%
|
2 067
+25%
|
2 289
+11%
|
2 442
+7%
|
2 408
-1%
|
3 031
+26%
|
5 586
+84%
|
6 384
+14%
|
6 702
+5%
|
6 119
-9%
|
10 615
+73%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
3
|
3
|
7
|
8
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
|