Kissei Pharmaceutical Co Ltd
TSE:4547
Balance Sheet
Balance Sheet Decomposition
Kissei Pharmaceutical Co Ltd
Kissei Pharmaceutical Co Ltd
Balance Sheet
Kissei 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 |
30 671
|
36 864
|
38 220
|
35 858
|
37 187
|
33 480
|
12 067
|
16 801
|
22 644
|
23 115
|
19 234
|
23 937
|
31 266
|
27 241
|
25 666
|
27 109
|
24 371
|
26 325
|
36 329
|
20 456
|
30 013
|
25 893
|
22 894
|
25 169
|
|
| Cash Equivalents |
30 671
|
36 864
|
38 220
|
35 858
|
37 187
|
33 480
|
12 067
|
16 801
|
22 644
|
23 115
|
19 234
|
23 937
|
31 266
|
27 241
|
25 666
|
27 109
|
24 371
|
26 325
|
36 329
|
20 456
|
30 013
|
25 893
|
22 894
|
25 169
|
|
| Short-Term Investments |
13 602
|
11 582
|
13 201
|
14 583
|
20 237
|
14 142
|
33 881
|
26 362
|
26 097
|
27 500
|
26 600
|
27 344
|
27 048
|
25 132
|
24 476
|
21 039
|
23 288
|
23 039
|
23 342
|
23 998
|
23 139
|
23 706
|
23 039
|
23 485
|
|
| Total Receivables |
27 620
|
24 010
|
24 591
|
26 148
|
25 190
|
27 938
|
23 339
|
23 011
|
22 049
|
22 995
|
26 057
|
25 003
|
23 710
|
23 674
|
24 965
|
24 729
|
28 872
|
26 962
|
19 462
|
23 058
|
22 806
|
22 779
|
28 679
|
29 653
|
|
| Accounts Receivables |
27 620
|
24 010
|
24 591
|
26 148
|
25 190
|
27 938
|
23 339
|
23 011
|
22 049
|
22 995
|
26 057
|
25 003
|
23 710
|
23 674
|
24 965
|
24 729
|
28 872
|
26 962
|
19 462
|
23 058
|
22 806
|
22 779
|
28 679
|
29 516
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
137
|
|
| Inventory |
7 198
|
8 377
|
8 728
|
9 797
|
12 662
|
10 876
|
10 118
|
10 323
|
8 529
|
11 009
|
9 962
|
11 122
|
12 812
|
14 646
|
17 375
|
16 724
|
15 932
|
13 963
|
13 438
|
20 118
|
18 987
|
22 798
|
26 296
|
24 979
|
|
| Other Current Assets |
11 885
|
8 667
|
8 899
|
7 356
|
7 187
|
7 282
|
6 150
|
5 529
|
6 317
|
5 227
|
4 935
|
4 856
|
6 058
|
6 668
|
7 569
|
7 617
|
5 700
|
5 493
|
4 106
|
5 335
|
4 397
|
5 465
|
3 643
|
3 694
|
|
| Total Current Assets |
90 976
|
89 500
|
93 639
|
93 742
|
102 463
|
93 718
|
85 555
|
82 026
|
85 636
|
89 846
|
86 788
|
92 262
|
100 894
|
97 361
|
100 051
|
97 218
|
98 163
|
95 782
|
96 677
|
92 965
|
99 342
|
100 641
|
104 551
|
106 980
|
|
| PP&E Net |
28 844
|
28 224
|
28 173
|
27 794
|
28 649
|
30 631
|
29 585
|
28 368
|
27 827
|
27 097
|
26 804
|
26 527
|
26 960
|
26 852
|
26 758
|
26 308
|
26 396
|
25 503
|
24 605
|
24 290
|
24 074
|
24 579
|
24 861
|
27 069
|
|
| PP&E Gross |
28 844
|
28 224
|
28 173
|
27 794
|
28 649
|
30 631
|
29 585
|
28 368
|
27 827
|
27 097
|
26 804
|
26 527
|
26 960
|
26 852
|
26 758
|
26 308
|
26 396
|
25 503
|
24 605
|
24 290
|
24 074
|
24 579
|
24 861
|
27 069
|
|
| Accumulated Depreciation |
22 345
|
23 756
|
25 394
|
26 601
|
28 795
|
30 412
|
32 533
|
34 593
|
34 996
|
36 351
|
37 344
|
38 493
|
39 404
|
38 362
|
38 751
|
39 342
|
40 728
|
41 992
|
43 365
|
44 105
|
44 138
|
44 205
|
44 926
|
44 777
|
|
| Intangible Assets |
2 912
|
2 690
|
2 656
|
3 835
|
3 592
|
3 861
|
3 099
|
2 250
|
1 809
|
1 378
|
953
|
818
|
692
|
785
|
813
|
1 845
|
1 716
|
1 519
|
1 511
|
1 640
|
1 569
|
1 507
|
1 683
|
1 652
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
309
|
242
|
|
| Note Receivable |
0
|
0
|
1 682
|
1 627
|
655
|
615
|
593
|
493
|
377
|
157
|
137
|
122
|
137
|
134
|
0
|
119
|
98
|
118
|
36
|
14
|
3
|
5
|
5
|
5
|
|
| Long-Term Investments |
25 728
|
22 465
|
32 008
|
34 917
|
35 795
|
31 878
|
27 717
|
23 128
|
29 610
|
24 434
|
26 394
|
38 091
|
41 669
|
54 407
|
62 363
|
58 344
|
81 194
|
86 958
|
105 158
|
138 133
|
96 631
|
74 769
|
106 361
|
84 869
|
|
| Other Long-Term Assets |
7 271
|
8 695
|
4 678
|
3 023
|
2 955
|
2 876
|
4 005
|
3 906
|
1 756
|
3 330
|
3 309
|
2 208
|
2 297
|
1 945
|
3 245
|
2 967
|
3 254
|
3 642
|
3 807
|
11 819
|
16 468
|
19 699
|
23 159
|
23 242
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
309
|
242
|
|
| Total Assets |
155 731
N/A
|
151 574
-3%
|
162 836
+7%
|
164 938
+1%
|
174 109
+6%
|
163 579
-6%
|
150 554
-8%
|
140 171
-7%
|
147 015
+5%
|
146 242
-1%
|
144 385
-1%
|
160 028
+11%
|
172 649
+8%
|
181 484
+5%
|
193 345
+7%
|
186 801
-3%
|
210 821
+13%
|
213 522
+1%
|
231 794
+9%
|
268 861
+16%
|
238 087
-11%
|
221 200
-7%
|
260 929
+18%
|
244 059
-6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
7 574
|
7 493
|
7 205
|
8 437
|
9 193
|
9 548
|
4 352
|
5 698
|
5 623
|
5 228
|
4 499
|
4 882
|
5 390
|
6 045
|
5 829
|
4 849
|
4 894
|
4 347
|
5 237
|
7 909
|
4 104
|
4 617
|
4 893
|
4 602
|
|
| Accrued Liabilities |
1 807
|
2 035
|
1 746
|
1 994
|
1 402
|
1 458
|
1 880
|
1 952
|
2 074
|
2 152
|
2 038
|
2 175
|
2 649
|
2 169
|
2 210
|
2 113
|
2 251
|
1 989
|
1 866
|
1 830
|
1 721
|
1 679
|
1 856
|
2 192
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 880
|
1 760
|
1 730
|
1 730
|
1 730
|
1 730
|
1 730
|
1 730
|
1 730
|
1 640
|
1 490
|
1 340
|
1 280
|
|
| Current Portion of Long-Term Debt |
1 831
|
2 110
|
2 269
|
2 275
|
12 250
|
2 493
|
14 423
|
2 402
|
2 213
|
2 324
|
2 101
|
121
|
111
|
149
|
150
|
114
|
106
|
144
|
152
|
144
|
116
|
145
|
151
|
151
|
|
| Other Current Liabilities |
7 421
|
4 135
|
7 574
|
5 584
|
7 086
|
7 640
|
5 755
|
5 881
|
6 199
|
6 198
|
6 024
|
6 519
|
7 969
|
8 841
|
9 689
|
6 850
|
8 467
|
5 591
|
8 039
|
6 632
|
11 163
|
7 026
|
9 423
|
8 353
|
|
| Total Current Liabilities |
18 633
|
15 773
|
18 794
|
18 290
|
29 931
|
21 139
|
26 410
|
15 933
|
16 109
|
15 902
|
14 662
|
15 577
|
17 879
|
18 934
|
19 608
|
15 656
|
17 448
|
13 801
|
17 024
|
18 245
|
18 744
|
14 957
|
17 663
|
16 578
|
|
| Long-Term Debt |
22 367
|
22 032
|
21 957
|
21 916
|
12 299
|
12 273
|
403
|
841
|
1 294
|
1 768
|
1 547
|
1 525
|
1 409
|
1 614
|
1 591
|
1 732
|
2 097
|
2 201
|
386
|
304
|
227
|
317
|
236
|
166
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
2 493
|
2 027
|
0
|
0
|
168
|
0
|
0
|
3 100
|
3 817
|
7 338
|
7 395
|
5 645
|
9 935
|
11 388
|
17 191
|
28 480
|
16 259
|
10 426
|
21 188
|
16 481
|
|
| Minority Interest |
115
|
91
|
91
|
92
|
94
|
131
|
153
|
165
|
181
|
186
|
202
|
225
|
231
|
279
|
265
|
329
|
390
|
444
|
504
|
638
|
794
|
914
|
1 107
|
1 122
|
|
| Other Liabilities |
4 786
|
5 044
|
5 728
|
4 553
|
5 034
|
4 909
|
4 970
|
4 985
|
5 223
|
4 640
|
4 790
|
5 042
|
6 723
|
2 878
|
6 626
|
5 985
|
5 249
|
3 425
|
4 223
|
1 879
|
677
|
686
|
706
|
708
|
|
| Total Liabilities |
45 901
N/A
|
42 940
-6%
|
46 570
+8%
|
44 851
-4%
|
49 851
+11%
|
40 479
-19%
|
31 936
-21%
|
21 924
-31%
|
22 975
+5%
|
22 496
-2%
|
21 201
-6%
|
25 469
+20%
|
30 059
+18%
|
31 043
+3%
|
35 485
+14%
|
29 347
-17%
|
35 119
+20%
|
31 259
-11%
|
39 328
+26%
|
49 546
+26%
|
36 701
-26%
|
27 300
-26%
|
40 900
+50%
|
35 055
-14%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
24 219
|
24 219
|
24 219
|
24 219
|
24 219
|
24 221
|
24 271
|
24 356
|
24 356
|
24 356
|
24 356
|
24 356
|
24 356
|
24 356
|
24 356
|
24 356
|
24 356
|
24 356
|
24 356
|
24 356
|
24 356
|
24 356
|
24 356
|
24 356
|
|
| Retained Earnings |
61 596
|
63 004
|
67 811
|
71 344
|
71 388
|
71 527
|
72 407
|
72 894
|
75 582
|
77 796
|
80 716
|
83 832
|
90 918
|
95 565
|
96 230
|
101 755
|
102 834
|
106 026
|
106 461
|
109 270
|
118 183
|
125 576
|
127 310
|
131 488
|
|
| Additional Paid In Capital |
24 110
|
24 110
|
24 110
|
24 111
|
24 112
|
24 114
|
24 164
|
24 253
|
24 254
|
24 254
|
24 254
|
24 254
|
24 254
|
24 254
|
24 247
|
24 226
|
24 226
|
24 226
|
24 226
|
24 226
|
24 226
|
24 226
|
24 226
|
24 226
|
|
| Unrealized Security Profit/Loss |
345
|
301
|
4 001
|
4 390
|
8 599
|
7 357
|
1 985
|
1 044
|
4 182
|
1 678
|
2 536
|
10 797
|
12 724
|
21 517
|
0
|
21 268
|
36 752
|
40 326
|
50 706
|
74 351
|
45 095
|
30 393
|
52 782
|
38 752
|
|
| Treasury Stock |
440
|
3 000
|
3 877
|
3 980
|
4 060
|
4 119
|
4 207
|
4 300
|
4 336
|
4 339
|
8 680
|
8 681
|
8 684
|
16 591
|
0
|
12 838
|
11 607
|
11 607
|
11 608
|
12 911
|
12 912
|
12 912
|
13 209
|
14 520
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
978
|
1 340
|
1 729
|
1 313
|
859
|
1 064
|
1 675
|
23
|
2 438
|
2 261
|
4 564
|
4 702
|
|
| Total Equity |
109 830
N/A
|
108 634
-1%
|
116 264
+7%
|
120 084
+3%
|
124 258
+3%
|
123 100
-1%
|
118 620
-4%
|
118 247
0%
|
124 038
+5%
|
123 745
0%
|
123 183
0%
|
134 559
+9%
|
142 590
+6%
|
150 441
+6%
|
157 860
+5%
|
157 454
0%
|
175 702
+12%
|
182 263
+4%
|
192 466
+6%
|
219 315
+14%
|
201 386
-8%
|
193 900
-4%
|
220 029
+13%
|
209 004
-5%
|
|
| Total Liabilities & Equity |
155 731
N/A
|
151 574
-3%
|
162 834
+7%
|
164 935
+1%
|
174 109
+6%
|
163 579
-6%
|
150 556
-8%
|
140 171
-7%
|
147 013
+5%
|
146 241
-1%
|
144 384
-1%
|
160 028
+11%
|
172 649
+8%
|
181 484
+5%
|
193 345
+7%
|
186 801
-3%
|
210 821
+13%
|
213 522
+1%
|
231 794
+9%
|
268 861
+16%
|
238 087
-11%
|
221 200
-7%
|
260 929
+18%
|
244 059
-6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
57
|
55
|
54
|
54
|
54
|
54
|
54
|
54
|
54
|
54
|
51
|
51
|
51
|
49
|
49
|
48
|
47
|
47
|
47
|
46
|
46
|
46
|
44
|
43
|
|