Moriroku Holdings Co Ltd
TSE:4249
Balance Sheet
Balance Sheet Decomposition
Moriroku Holdings Co Ltd
Moriroku Holdings Co Ltd
Balance Sheet
Moriroku Holdings Co Ltd
| Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
7 639
|
8 968
|
16 789
|
18 566
|
11 681
|
17 947
|
18 373
|
18 245
|
19 660
|
19 973
|
|
| Cash Equivalents |
7 639
|
8 968
|
16 789
|
18 566
|
11 681
|
17 947
|
18 373
|
18 245
|
19 660
|
19 973
|
|
| Short-Term Investments |
0
|
0
|
467
|
404
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
32 065
|
33 348
|
36 413
|
33 449
|
31 085
|
32 416
|
34 764
|
34 519
|
37 579
|
34 457
|
|
| Accounts Receivables |
32 065
|
33 348
|
36 413
|
33 449
|
31 085
|
32 416
|
33 490
|
33 281
|
36 590
|
33 608
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
1 274
|
1 238
|
989
|
849
|
|
| Inventory |
11 121
|
10 094
|
10 905
|
9 967
|
11 451
|
13 403
|
18 500
|
14 082
|
15 280
|
14 266
|
|
| Other Current Assets |
3 295
|
4 092
|
3 142
|
3 535
|
4 407
|
3 594
|
5 421
|
6 833
|
5 693
|
4 097
|
|
| Total Current Assets |
54 120
|
56 502
|
67 716
|
65 921
|
58 624
|
67 360
|
77 058
|
73 679
|
78 212
|
72 793
|
|
| PP&E Net |
41 466
|
42 720
|
43 619
|
42 545
|
46 546
|
43 807
|
44 619
|
46 148
|
45 610
|
40 128
|
|
| PP&E Gross |
41 466
|
42 720
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
98 785
|
99 618
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
804
|
773
|
839
|
990
|
1 004
|
1 003
|
981
|
948
|
953
|
1 460
|
|
| Note Receivable |
0
|
85
|
75
|
74
|
268
|
256
|
257
|
269
|
311
|
91
|
|
| Long-Term Investments |
14 738
|
16 654
|
19 371
|
16 447
|
14 186
|
18 254
|
11 868
|
8 477
|
12 544
|
7 553
|
|
| Other Long-Term Assets |
886
|
1 307
|
1 669
|
2 086
|
1 865
|
2 207
|
2 342
|
2 276
|
2 926
|
2 609
|
|
| Total Assets |
112 105
N/A
|
118 041
+5%
|
133 289
+13%
|
128 063
-4%
|
122 493
-4%
|
132 887
+8%
|
137 125
+3%
|
131 797
-4%
|
140 556
+7%
|
124 634
-11%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
22 727
|
23 316
|
27 299
|
26 508
|
22 043
|
23 352
|
24 654
|
22 012
|
24 534
|
20 250
|
|
| Short-Term Debt |
9 374
|
9 669
|
11 925
|
9 527
|
12 776
|
17 298
|
21 236
|
21 451
|
16 943
|
15 675
|
|
| Current Portion of Long-Term Debt |
5 072
|
5 546
|
4 524
|
3 696
|
2 759
|
1 742
|
1 562
|
1 959
|
2 371
|
1 328
|
|
| Other Current Liabilities |
6 215
|
6 225
|
7 044
|
8 830
|
7 355
|
8 657
|
8 509
|
8 080
|
9 405
|
15 552
|
|
| Total Current Liabilities |
43 388
|
44 756
|
50 792
|
48 561
|
44 933
|
51 049
|
55 961
|
53 502
|
53 253
|
52 805
|
|
| Long-Term Debt |
11 979
|
13 726
|
9 499
|
6 174
|
5 334
|
5 242
|
3 988
|
3 164
|
5 515
|
4 015
|
|
| Deferred Income Tax |
3 386
|
4 697
|
5 235
|
4 772
|
4 369
|
5 279
|
3 963
|
3 210
|
4 191
|
1 728
|
|
| Minority Interest |
1 084
|
1 191
|
1 282
|
1 142
|
1 238
|
1 322
|
1 377
|
1 356
|
1 304
|
1 248
|
|
| Other Liabilities |
1 474
|
1 339
|
1 091
|
1 116
|
1 390
|
1 181
|
1 146
|
1 238
|
1 174
|
1 175
|
|
| Total Liabilities |
61 311
N/A
|
65 709
+7%
|
67 899
+3%
|
61 765
-9%
|
57 264
-7%
|
64 073
+12%
|
66 435
+4%
|
62 470
-6%
|
65 437
+5%
|
60 971
-7%
|
|
| Equity | |||||||||||
| Common Stock |
1 640
|
1 640
|
1 640
|
1 640
|
1 640
|
1 640
|
1 640
|
1 640
|
1 640
|
1 640
|
|
| Retained Earnings |
41 595
|
42 172
|
48 644
|
52 459
|
54 307
|
53 638
|
56 622
|
56 484
|
57 947
|
48 546
|
|
| Additional Paid In Capital |
1 386
|
1 386
|
4 737
|
4 737
|
4 779
|
4 782
|
4 782
|
4 797
|
2 680
|
1 398
|
|
| Unrealized Security Profit/Loss |
0
|
7 181
|
8 968
|
6 945
|
5 393
|
8 523
|
4 869
|
2 987
|
5 302
|
2 407
|
|
| Treasury Stock |
0
|
1 312
|
252
|
253
|
239
|
237
|
1 350
|
2 626
|
1 467
|
518
|
|
| Other Equity |
2 394
|
1 265
|
1 653
|
770
|
651
|
468
|
4 127
|
6 045
|
9 017
|
10 190
|
|
| Total Equity |
50 794
N/A
|
52 332
+3%
|
65 390
+25%
|
66 298
+1%
|
65 229
-2%
|
68 814
+5%
|
70 690
+3%
|
69 327
-2%
|
75 119
+8%
|
63 663
-15%
|
|
| Total Liabilities & Equity |
112 105
N/A
|
118 041
+5%
|
133 289
+13%
|
128 063
-4%
|
122 493
-4%
|
132 887
+8%
|
137 125
+3%
|
131 797
-4%
|
140 556
+7%
|
124 634
-11%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
15
|
15
|
17
|
17
|
17
|
17
|
16
|
15
|
15
|
15
|
|