Toda Kogyo Corp
TSE:4100
Balance Sheet
Balance Sheet Decomposition
Toda Kogyo Corp
Toda Kogyo Corp
Balance Sheet
Toda Kogyo Corp
| 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 |
1 705
|
3 853
|
2 149
|
1 862
|
2 019
|
6 293
|
6 294
|
7 157
|
6 751
|
4 994
|
5 154
|
7 797
|
6 273
|
6 842
|
6 188
|
4 941
|
4 482
|
3 853
|
5 612
|
6 629
|
7 962
|
8 476
|
8 164
|
8 078
|
|
| Cash Equivalents |
1 705
|
3 853
|
2 149
|
1 862
|
2 019
|
6 293
|
6 294
|
7 157
|
6 751
|
4 994
|
5 154
|
7 797
|
6 273
|
6 842
|
6 188
|
4 941
|
4 482
|
3 853
|
5 612
|
6 629
|
7 962
|
8 476
|
8 164
|
8 078
|
|
| Short-Term Investments |
1 192
|
0
|
0
|
523
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 000
|
242
|
262
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
6 728
|
7 080
|
7 337
|
7 390
|
7 499
|
10 883
|
11 651
|
6 472
|
9 414
|
8 793
|
9 638
|
7 202
|
7 999
|
13 242
|
7 531
|
7 440
|
8 053
|
8 612
|
8 220
|
8 174
|
10 518
|
7 598
|
8 701
|
8 274
|
|
| Accounts Receivables |
6 728
|
7 080
|
7 337
|
7 390
|
7 499
|
10 883
|
11 651
|
6 472
|
9 414
|
8 793
|
9 638
|
7 202
|
7 999
|
7 869
|
7 436
|
7 440
|
8 053
|
8 612
|
8 220
|
8 174
|
10 518
|
7 598
|
8 701
|
8 274
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 373
|
95
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
3 729
|
3 431
|
4 358
|
4 798
|
4 285
|
6 043
|
8 409
|
8 124
|
5 763
|
7 338
|
7 527
|
6 740
|
5 979
|
4 980
|
6 078
|
6 031
|
6 746
|
7 568
|
6 947
|
6 917
|
9 419
|
10 253
|
11 856
|
7 984
|
|
| Other Current Assets |
908
|
750
|
1 085
|
1 144
|
692
|
1 250
|
1 544
|
1 601
|
1 583
|
1 932
|
2 404
|
2 815
|
2 728
|
805
|
685
|
455
|
800
|
1 605
|
328
|
1 345
|
1 482
|
2 138
|
1 588
|
1 471
|
|
| Total Current Assets |
14 262
|
15 115
|
14 929
|
15 718
|
14 494
|
24 469
|
27 898
|
23 354
|
23 511
|
23 057
|
24 723
|
25 554
|
23 221
|
26 131
|
20 482
|
18 867
|
20 081
|
21 638
|
21 107
|
23 065
|
29 381
|
28 465
|
30 309
|
25 807
|
|
| PP&E Net |
18 131
|
18 611
|
19 218
|
19 741
|
18 766
|
19 402
|
22 954
|
26 444
|
25 189
|
25 357
|
29 343
|
30 721
|
29 477
|
17 557
|
17 159
|
17 162
|
15 060
|
15 561
|
12 932
|
10 709
|
11 361
|
11 515
|
8 860
|
10 465
|
|
| Intangible Assets |
539
|
249
|
330
|
149
|
106
|
82
|
355
|
247
|
307
|
339
|
313
|
578
|
568
|
655
|
784
|
791
|
841
|
762
|
218
|
200
|
155
|
134
|
13
|
55
|
|
| Goodwill |
271
|
203
|
118
|
47
|
9
|
565
|
441
|
188
|
189
|
161
|
134
|
281
|
211
|
109
|
1 663
|
148
|
104
|
68
|
32
|
0
|
1 992
|
2 355
|
2 497
|
2 708
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
1 463
|
994
|
124
|
966
|
1 171
|
985
|
1 162
|
1 266
|
2 443
|
0
|
2 555
|
3 199
|
1 719
|
1 715
|
689
|
1 027
|
5
|
4
|
4
|
|
| Long-Term Investments |
3 904
|
2 743
|
3 585
|
3 273
|
3 674
|
3 058
|
2 432
|
1 861
|
2 507
|
2 885
|
5 600
|
4 938
|
4 026
|
12 163
|
6 840
|
5 945
|
7 441
|
7 546
|
6 979
|
6 267
|
7 050
|
9 009
|
11 306
|
10 946
|
|
| Other Long-Term Assets |
724
|
938
|
1 036
|
1 629
|
1 697
|
1 955
|
1 780
|
3 454
|
3 022
|
3 161
|
2 228
|
1 903
|
2 423
|
1 466
|
934
|
888
|
1 192
|
968
|
887
|
853
|
326
|
533
|
725
|
687
|
|
| Other Assets |
271
|
203
|
118
|
47
|
9
|
565
|
441
|
188
|
189
|
161
|
134
|
281
|
211
|
109
|
1 663
|
148
|
104
|
68
|
32
|
0
|
1 992
|
2 355
|
2 497
|
2 708
|
|
| Total Assets |
37 831
N/A
|
37 858
+0%
|
39 216
+4%
|
40 556
+3%
|
38 746
-4%
|
50 994
+32%
|
56 854
+11%
|
55 672
-2%
|
55 691
+0%
|
56 131
+1%
|
63 326
+13%
|
65 137
+3%
|
61 192
-6%
|
60 524
-1%
|
49 334
-18%
|
46 356
-6%
|
47 918
+3%
|
48 262
+1%
|
43 870
-9%
|
41 783
-5%
|
51 292
+23%
|
52 016
+1%
|
53 714
+3%
|
50 672
-6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 231
|
1 343
|
2 505
|
2 085
|
1 856
|
5 488
|
7 048
|
4 982
|
4 434
|
5 374
|
3 943
|
3 524
|
4 528
|
3 308
|
2 672
|
2 783
|
3 425
|
3 710
|
3 584
|
3 995
|
5 714
|
3 712
|
3 507
|
3 364
|
|
| Accrued Liabilities |
287
|
305
|
319
|
303
|
283
|
294
|
315
|
175
|
272
|
293
|
275
|
232
|
251
|
288
|
269
|
300
|
310
|
320
|
292
|
259
|
295
|
345
|
314
|
275
|
|
| Short-Term Debt |
1 000
|
1 100
|
1 100
|
4 600
|
2 800
|
5 253
|
6 305
|
10 505
|
11 055
|
9 805
|
12 955
|
13 580
|
12 641
|
11 830
|
14 182
|
13 872
|
8 704
|
9 005
|
8 280
|
9 372
|
8 601
|
7 686
|
9 113
|
8 428
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1 779
|
530
|
1 647
|
2 311
|
3 487
|
6 138
|
4 374
|
3 814
|
3 813
|
3 562
|
2 791
|
3 163
|
3 126
|
3 563
|
3 770
|
3 300
|
4 034
|
4 746
|
4 831
|
|
| Other Current Liabilities |
1 618
|
1 983
|
2 820
|
1 486
|
1 376
|
3 045
|
5 804
|
4 866
|
3 068
|
3 605
|
3 762
|
2 426
|
1 188
|
3 400
|
1 214
|
1 372
|
2 099
|
1 700
|
2 577
|
1 655
|
2 366
|
1 827
|
3 949
|
3 281
|
|
| Total Current Liabilities |
4 136
|
4 731
|
6 744
|
8 474
|
6 314
|
15 859
|
20 002
|
22 175
|
21 140
|
22 564
|
27 073
|
24 136
|
22 422
|
22 639
|
21 899
|
21 118
|
17 701
|
17 861
|
18 296
|
19 051
|
20 276
|
17 604
|
21 629
|
20 179
|
|
| Long-Term Debt |
0
|
0
|
0
|
1 500
|
1 500
|
3 261
|
6 846
|
10 247
|
10 081
|
8 380
|
7 610
|
7 952
|
8 847
|
6 188
|
3 430
|
4 447
|
7 709
|
9 194
|
9 703
|
10 094
|
12 898
|
14 131
|
13 615
|
14 640
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
74
|
54
|
221
|
552
|
572
|
687
|
628
|
581
|
878
|
974
|
985
|
1 427
|
1 751
|
|
| Minority Interest |
107
|
96
|
215
|
232
|
229
|
436
|
299
|
383
|
383
|
523
|
550
|
932
|
939
|
1 174
|
1 020
|
989
|
1 111
|
956
|
1 029
|
1 173
|
1 443
|
630
|
567
|
650
|
|
| Other Liabilities |
1 681
|
1 760
|
1 759
|
1 937
|
2 159
|
2 421
|
2 584
|
2 618
|
2 597
|
2 490
|
5 536
|
4 829
|
2 737
|
2 142
|
2 156
|
2 190
|
2 279
|
2 171
|
2 700
|
2 385
|
3 186
|
2 737
|
2 518
|
2 325
|
|
| Total Liabilities |
5 924
N/A
|
6 588
+11%
|
8 719
+32%
|
12 143
+39%
|
10 202
-16%
|
21 977
+115%
|
29 731
+35%
|
35 423
+19%
|
34 201
-3%
|
33 957
-1%
|
40 769
+20%
|
37 923
-7%
|
34 999
-8%
|
32 364
-8%
|
29 057
-10%
|
29 316
+1%
|
29 487
+1%
|
30 810
+4%
|
32 309
+5%
|
33 581
+4%
|
38 777
+15%
|
36 087
-7%
|
39 756
+10%
|
39 545
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5 562
|
5 562
|
5 562
|
5 562
|
5 562
|
5 562
|
5 562
|
5 562
|
5 562
|
5 562
|
5 562
|
7 477
|
7 477
|
7 477
|
7 477
|
7 477
|
7 477
|
7 477
|
7 477
|
7 477
|
7 477
|
7 477
|
7 477
|
7 477
|
|
| Retained Earnings |
10 646
|
10 465
|
9 516
|
7 504
|
7 285
|
8 022
|
7 403
|
1 531
|
2 364
|
3 425
|
3 862
|
3 768
|
1 973
|
2 839
|
4 302
|
1 669
|
2 049
|
1 819
|
3 575
|
3 158
|
24
|
3 241
|
328
|
3 874
|
|
| Additional Paid In Capital |
15 553
|
15 553
|
15 554
|
15 554
|
15 554
|
15 553
|
15 553
|
15 552
|
15 553
|
15 565
|
15 553
|
17 468
|
17 468
|
17 468
|
17 521
|
11 746
|
8 897
|
8 892
|
8 886
|
4 344
|
4 358
|
4 288
|
4 306
|
4 297
|
|
| Unrealized Security Profit/Loss |
225
|
57
|
307
|
228
|
518
|
490
|
14
|
281
|
107
|
197
|
218
|
7
|
116
|
593
|
0
|
368
|
528
|
340
|
201
|
779
|
633
|
688
|
1 389
|
1 475
|
|
| Treasury Stock |
5
|
269
|
467
|
485
|
504
|
838
|
1 484
|
1 493
|
1 511
|
1 523
|
1 530
|
1 531
|
1 535
|
1 538
|
0
|
1 539
|
1 546
|
1 525
|
1 512
|
1 513
|
1 507
|
1 468
|
1 447
|
1 428
|
|
| Other Equity |
74
|
17
|
24
|
50
|
129
|
228
|
106
|
622
|
369
|
658
|
673
|
25
|
694
|
1 321
|
883
|
657
|
1 026
|
449
|
84
|
273
|
1 578
|
1 703
|
2 561
|
3 180
|
|
| Total Equity |
31 907
N/A
|
31 271
-2%
|
30 497
-2%
|
28 412
-7%
|
28 544
+0%
|
29 017
+2%
|
27 126
-7%
|
20 249
-25%
|
21 492
+6%
|
22 174
+3%
|
22 556
+2%
|
27 214
+21%
|
26 193
-4%
|
28 160
+8%
|
20 277
-28%
|
17 040
-16%
|
18 431
+8%
|
17 452
-5%
|
11 561
-34%
|
8 202
-29%
|
12 515
+53%
|
15 929
+27%
|
13 958
-12%
|
11 127
-20%
|
|
| Total Liabilities & Equity |
37 831
N/A
|
37 858
+0%
|
39 216
+4%
|
40 556
+3%
|
38 746
-4%
|
50 994
+32%
|
56 857
+11%
|
55 672
-2%
|
55 693
+0%
|
56 131
+1%
|
63 325
+13%
|
65 137
+3%
|
61 192
-6%
|
60 524
-1%
|
49 334
-18%
|
46 356
-6%
|
47 918
+3%
|
48 262
+1%
|
43 870
-9%
|
41 783
-5%
|
51 292
+23%
|
52 016
+1%
|
53 714
+3%
|
50 672
-6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|