Kaken Pharmaceutical Co Ltd
TSE:4521
Balance Sheet
Balance Sheet Decomposition
Kaken Pharmaceutical Co Ltd
Kaken Pharmaceutical Co Ltd
Balance Sheet
Kaken Pharmaceutical 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 |
14 439
|
13 264
|
13 256
|
17 271
|
9 681
|
10 915
|
8 288
|
10 155
|
9 900
|
14 729
|
9 543
|
9 710
|
9 644
|
10 553
|
29 845
|
33 867
|
45 095
|
46 956
|
59 722
|
63 706
|
61 025
|
59 561
|
50 625
|
54 093
|
|
| Cash Equivalents |
14 439
|
13 264
|
13 256
|
17 271
|
9 681
|
10 915
|
8 288
|
10 155
|
9 900
|
14 729
|
9 543
|
9 710
|
9 644
|
10 553
|
29 845
|
33 867
|
45 095
|
46 956
|
59 722
|
63 706
|
61 025
|
59 561
|
50 625
|
54 093
|
|
| Short-Term Investments |
2 191
|
149
|
149
|
149
|
149
|
999
|
4 097
|
2 401
|
7 603
|
2 305
|
8 308
|
7 210
|
7 812
|
14 214
|
11 899
|
9 899
|
7 599
|
11 599
|
13 599
|
13 599
|
13 599
|
14 699
|
14 699
|
15 992
|
|
| Total Receivables |
39 426
|
34 365
|
32 619
|
33 549
|
32 363
|
34 621
|
28 037
|
28 340
|
27 653
|
27 117
|
32 029
|
31 171
|
25 361
|
28 204
|
29 868
|
28 231
|
33 315
|
30 340
|
21 800
|
20 549
|
20 260
|
19 268
|
23 744
|
21 178
|
|
| Accounts Receivables |
39 426
|
34 365
|
32 619
|
33 549
|
32 363
|
34 621
|
28 037
|
28 340
|
27 653
|
27 117
|
32 029
|
31 171
|
25 361
|
28 204
|
29 868
|
28 231
|
33 315
|
30 340
|
21 800
|
20 549
|
20 260
|
18 986
|
23 447
|
20 984
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
282
|
297
|
194
|
|
| Inventory |
9 796
|
10 206
|
11 135
|
10 249
|
9 657
|
9 126
|
9 938
|
10 945
|
8 992
|
10 299
|
10 924
|
11 531
|
13 220
|
13 482
|
14 506
|
16 495
|
16 651
|
13 719
|
12 274
|
15 197
|
14 980
|
15 563
|
17 167
|
19 020
|
|
| Other Current Assets |
2 273
|
2 856
|
2 998
|
2 908
|
3 403
|
2 937
|
2 841
|
3 087
|
2 672
|
2 432
|
2 410
|
2 361
|
2 464
|
2 563
|
2 873
|
2 002
|
1 199
|
1 117
|
941
|
611
|
749
|
812
|
739
|
1 094
|
|
| Total Current Assets |
68 124
|
60 840
|
60 157
|
64 126
|
55 253
|
58 598
|
53 201
|
54 928
|
56 820
|
56 882
|
63 214
|
61 983
|
58 501
|
69 016
|
88 991
|
90 494
|
103 859
|
103 731
|
108 336
|
113 662
|
110 613
|
109 903
|
106 974
|
111 377
|
|
| PP&E Net |
29 052
|
27 892
|
26 795
|
26 401
|
25 436
|
25 237
|
25 150
|
25 894
|
25 242
|
28 148
|
28 368
|
29 138
|
28 516
|
25 961
|
26 726
|
26 271
|
26 141
|
26 402
|
25 518
|
25 020
|
25 734
|
25 498
|
25 355
|
27 629
|
|
| PP&E Gross |
29 052
|
27 892
|
26 795
|
26 401
|
25 436
|
25 237
|
25 150
|
25 894
|
25 242
|
28 148
|
28 368
|
29 138
|
28 516
|
25 961
|
26 726
|
26 271
|
26 141
|
26 402
|
25 518
|
25 020
|
25 734
|
25 498
|
25 355
|
27 629
|
|
| Accumulated Depreciation |
26 983
|
28 065
|
29 660
|
31 006
|
30 898
|
31 822
|
33 149
|
34 754
|
35 617
|
37 342
|
38 883
|
40 634
|
42 511
|
42 291
|
40 348
|
41 114
|
41 905
|
42 482
|
43 881
|
44 330
|
45 564
|
47 189
|
48 583
|
50 208
|
|
| Intangible Assets |
299
|
318
|
273
|
270
|
297
|
485
|
494
|
448
|
391
|
396
|
966
|
732
|
598
|
474
|
371
|
372
|
552
|
551
|
414
|
625
|
8 236
|
6 741
|
7 462
|
5 254
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14 035
|
|
| Note Receivable |
553
|
933
|
1 015
|
1 081
|
273
|
210
|
149
|
129
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
4 642
|
6 439
|
6 884
|
6 842
|
11 270
|
10 391
|
7 733
|
5 042
|
5 445
|
6 079
|
6 422
|
10 272
|
10 994
|
15 357
|
14 400
|
15 943
|
18 488
|
17 068
|
15 036
|
17 368
|
17 093
|
17 511
|
20 532
|
18 875
|
|
| Other Long-Term Assets |
11 455
|
12 087
|
10 482
|
9 819
|
6 200
|
5 973
|
7 124
|
8 055
|
7 190
|
6 981
|
6 138
|
6 786
|
7 856
|
4 327
|
2 503
|
1 980
|
3 377
|
8 233
|
8 571
|
6 657
|
3 505
|
6 675
|
11 300
|
13 252
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14 035
|
|
| Total Assets |
114 125
N/A
|
108 509
-5%
|
105 606
-3%
|
108 539
+3%
|
98 729
-9%
|
100 894
+2%
|
93 851
-7%
|
94 496
+1%
|
95 088
+1%
|
98 486
+4%
|
105 108
+7%
|
108 911
+4%
|
106 465
-2%
|
115 135
+8%
|
132 991
+16%
|
135 060
+2%
|
152 417
+13%
|
155 985
+2%
|
157 875
+1%
|
163 332
+3%
|
165 181
+1%
|
166 328
+1%
|
171 623
+3%
|
190 422
+11%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
14 482
|
12 711
|
12 964
|
12 964
|
12 301
|
15 147
|
13 380
|
13 172
|
11 174
|
12 293
|
16 331
|
16 367
|
13 713
|
12 295
|
12 256
|
11 161
|
13 452
|
12 258
|
8 682
|
8 569
|
5 939
|
6 219
|
7 099
|
8 322
|
|
| Accrued Liabilities |
2 600
|
2 501
|
2 057
|
1 879
|
1 873
|
2 098
|
1 994
|
2 185
|
2 841
|
2 095
|
2 258
|
2 163
|
1 725
|
1 902
|
2 178
|
1 792
|
2 017
|
1 662
|
1 710
|
1 450
|
1 394
|
1 561
|
1 639
|
2 385
|
|
| Short-Term Debt |
6 204
|
6 175
|
5 940
|
5 380
|
5 380
|
5 380
|
5 380
|
7 910
|
8 510
|
8 390
|
8 390
|
8 390
|
4 195
|
4 195
|
3 875
|
3 875
|
3 875
|
3 875
|
3 850
|
3 850
|
3 850
|
3 850
|
3 850
|
3 850
|
|
| Current Portion of Long-Term Debt |
18 984
|
1 480
|
607
|
0
|
0
|
1 006
|
3 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
6 354
|
6 761
|
3 976
|
6 794
|
4 693
|
7 843
|
6 523
|
7 966
|
6 328
|
8 683
|
9 375
|
8 312
|
8 423
|
11 977
|
15 552
|
7 192
|
12 057
|
9 785
|
7 413
|
7 407
|
7 866
|
9 208
|
6 436
|
15 797
|
|
| Total Current Liabilities |
48 625
|
29 628
|
25 544
|
27 017
|
24 247
|
31 474
|
30 277
|
31 233
|
28 853
|
31 461
|
36 354
|
35 232
|
28 056
|
30 369
|
33 861
|
24 020
|
31 401
|
27 580
|
21 655
|
21 276
|
19 049
|
20 838
|
19 024
|
30 354
|
|
| Long-Term Debt |
10 026
|
21 531
|
20 849
|
20 394
|
13 192
|
3 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
319
|
290
|
279
|
259
|
239
|
220
|
210
|
200
|
189
|
179
|
150
|
142
|
135
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 229
|
1 771
|
1 947
|
1 514
|
|
| Minority Interest |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
578
|
578
|
0
|
0
|
|
| Other Liabilities |
16 136
|
16 288
|
15 800
|
15 381
|
6 415
|
5 767
|
5 914
|
6 386
|
6 471
|
6 470
|
6 532
|
6 959
|
10 178
|
7 545
|
9 255
|
8 385
|
7 142
|
7 274
|
7 752
|
5 799
|
5 578
|
6 883
|
6 897
|
5 920
|
|
| Total Liabilities |
75 106
N/A
|
67 738
-10%
|
62 473
-8%
|
63 051
+1%
|
44 093
-30%
|
40 461
-8%
|
36 401
-10%
|
37 819
+4%
|
35 513
-6%
|
38 110
+7%
|
43 036
+13%
|
42 333
-2%
|
38 369
-9%
|
38 035
-1%
|
43 116
+13%
|
32 405
-25%
|
38 543
+19%
|
34 854
-10%
|
29 407
-16%
|
27 075
-8%
|
27 434
+1%
|
30 070
+10%
|
27 868
-7%
|
37 788
+36%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
17 000
|
17 000
|
17 000
|
17 127
|
20 737
|
23 348
|
23 853
|
23 853
|
23 853
|
23 853
|
23 853
|
23 853
|
23 853
|
23 853
|
23 853
|
23 853
|
23 853
|
23 853
|
23 853
|
23 853
|
23 853
|
23 853
|
23 853
|
23 853
|
|
| Retained Earnings |
6 557
|
8 406
|
10 540
|
12 859
|
15 428
|
18 305
|
21 440
|
24 698
|
28 684
|
33 806
|
38 672
|
43 997
|
49 789
|
52 932
|
68 609
|
84 331
|
97 284
|
109 057
|
114 869
|
122 462
|
126 347
|
126 135
|
128 506
|
135 242
|
|
| Additional Paid In Capital |
15 735
|
15 735
|
15 735
|
15 873
|
19 462
|
22 226
|
22 727
|
11 587
|
11 587
|
11 587
|
11 587
|
11 587
|
11 587
|
11 406
|
11 407
|
11 407
|
11 408
|
11 408
|
11 406
|
11 406
|
11 406
|
11 406
|
11 462
|
12 932
|
|
| Unrealized Security Profit/Loss |
258
|
261
|
987
|
1 344
|
2 793
|
2 322
|
1 045
|
43
|
449
|
229
|
550
|
1 936
|
2 398
|
5 478
|
0
|
4 611
|
5 510
|
4 524
|
3 116
|
4 739
|
4 551
|
4 724
|
7 184
|
6 257
|
|
| Treasury Stock |
16
|
108
|
1 130
|
1 715
|
3 784
|
5 771
|
11 618
|
3 417
|
4 999
|
9 100
|
12 592
|
14 796
|
17 656
|
16 098
|
0
|
19 813
|
23 259
|
26 782
|
23 373
|
26 304
|
28 714
|
30 026
|
28 613
|
28 233
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1 875
|
471
|
2 116
|
1 734
|
922
|
929
|
1 403
|
101
|
304
|
166
|
1 363
|
2 583
|
|
| Total Equity |
39 018
N/A
|
40 772
+4%
|
43 132
+6%
|
45 488
+5%
|
54 636
+20%
|
60 430
+11%
|
57 447
-5%
|
56 678
-1%
|
59 574
+5%
|
60 375
+1%
|
62 071
+3%
|
66 578
+7%
|
68 096
+2%
|
77 100
+13%
|
89 875
+17%
|
102 655
+14%
|
113 874
+11%
|
121 131
+6%
|
128 468
+6%
|
136 257
+6%
|
137 747
+1%
|
136 258
-1%
|
143 755
+6%
|
152 634
+6%
|
|
| Total Liabilities & Equity |
114 125
N/A
|
108 510
-5%
|
105 605
-3%
|
108 539
+3%
|
98 729
-9%
|
100 891
+2%
|
93 848
-7%
|
94 497
+1%
|
95 087
+1%
|
98 485
+4%
|
105 107
+7%
|
108 911
+4%
|
106 465
-2%
|
115 135
+8%
|
132 991
+16%
|
135 060
+2%
|
152 417
+13%
|
155 985
+2%
|
157 875
+1%
|
163 332
+3%
|
165 181
+1%
|
166 328
+1%
|
171 623
+3%
|
190 422
+11%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
47
|
47
|
46
|
46
|
50
|
53
|
51
|
49
|
48
|
46
|
46
|
43
|
42
|
41
|
41
|
41
|
40
|
40
|
39
|
38
|
38
|
37
|
38
|
38
|
|