Seikagaku Corp
TSE:4548
Balance Sheet
Balance Sheet Decomposition
Seikagaku Corp
Current Assets | 41.5B |
Cash & Short-Term Investments | 21B |
Receivables | 8.2B |
Other Current Assets | 12.3B |
Non-Current Assets | 40.2B |
Long-Term Investments | 18.8B |
PP&E | 15.2B |
Intangibles | 3.2B |
Other Non-Current Assets | 3B |
Current Liabilities | 7.2B |
Accounts Payable | 1.7B |
Accrued Liabilities | 676m |
Short-Term Debt | 300m |
Other Current Liabilities | 4.6B |
Non-Current Liabilities | 2.3B |
Long-Term Debt | 61m |
Other Non-Current Liabilities | 2.3B |
Balance Sheet
Seikagaku Corp
Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
8 575
|
7 511
|
7 301
|
7 139
|
8 987
|
13 100
|
15 192
|
21 518
|
23 451
|
15 439
|
|
Cash Equivalents |
8 575
|
7 511
|
7 301
|
7 139
|
8 987
|
13 100
|
15 192
|
21 518
|
23 451
|
15 439
|
|
Short-Term Investments |
3 936
|
5 755
|
4 290
|
3 998
|
7 715
|
7 783
|
10 891
|
10 657
|
5 327
|
5 592
|
|
Total Receivables |
8 354
|
8 008
|
7 948
|
8 693
|
8 287
|
6 102
|
6 982
|
5 865
|
6 335
|
8 214
|
|
Accounts Receivables |
8 354
|
8 008
|
7 948
|
8 693
|
8 287
|
6 102
|
6 982
|
5 816
|
6 276
|
8 145
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
59
|
69
|
|
Inventory |
6 224
|
7 259
|
6 805
|
7 576
|
7 554
|
7 924
|
8 392
|
8 586
|
9 470
|
9 346
|
|
Other Current Assets |
2 755
|
2 736
|
1 842
|
2 885
|
1 847
|
5 491
|
2 101
|
1 999
|
2 127
|
2 955
|
|
Total Current Assets |
29 844
|
31 269
|
28 186
|
30 291
|
34 390
|
40 400
|
43 558
|
48 625
|
46 710
|
41 546
|
|
PP&E Net |
25 928
|
24 668
|
22 716
|
21 275
|
19 656
|
7 662
|
8 302
|
10 021
|
11 325
|
15 219
|
|
PP&E Gross |
25 928
|
24 668
|
22 716
|
21 275
|
19 656
|
7 662
|
8 302
|
10 021
|
11 325
|
15 219
|
|
Accumulated Depreciation |
25 185
|
28 097
|
30 655
|
33 179
|
35 627
|
38 222
|
38 361
|
39 166
|
40 368
|
41 811
|
|
Intangible Assets |
347
|
331
|
479
|
554
|
577
|
766
|
818
|
834
|
1 137
|
1 093
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
1 104
|
1 532
|
2 093
|
2 094
|
2 107
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
23 106
|
23 185
|
25 794
|
28 959
|
24 114
|
17 472
|
14 373
|
12 733
|
13 232
|
18 790
|
|
Other Long-Term Assets |
1 584
|
725
|
2 873
|
3 019
|
1 501
|
1 342
|
1 332
|
938
|
1 127
|
3 040
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
1 104
|
1 532
|
2 093
|
2 094
|
2 107
|
|
Total Assets |
80 889
N/A
|
80 218
-1%
|
80 048
0%
|
84 098
+5%
|
80 238
-5%
|
68 746
-14%
|
69 915
+2%
|
75 244
+8%
|
75 625
+1%
|
81 795
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 349
|
1 809
|
1 846
|
1 780
|
721
|
613
|
670
|
680
|
879
|
1 652
|
|
Accrued Liabilities |
602
|
602
|
614
|
629
|
620
|
637
|
616
|
654
|
624
|
676
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
300
|
376
|
380
|
300
|
300
|
300
|
|
Current Portion of Long-Term Debt |
461
|
465
|
470
|
178
|
207
|
201
|
201
|
175
|
37
|
35
|
|
Other Current Liabilities |
3 949
|
3 815
|
3 264
|
5 088
|
3 509
|
5 045
|
3 742
|
5 724
|
4 859
|
4 535
|
|
Total Current Liabilities |
6 361
|
6 691
|
6 194
|
7 675
|
5 357
|
6 872
|
5 609
|
7 533
|
6 699
|
7 198
|
|
Long-Term Debt |
1 852
|
1 412
|
973
|
55
|
519
|
376
|
197
|
58
|
52
|
61
|
|
Deferred Income Tax |
2 091
|
1 269
|
1 709
|
1 618
|
1 166
|
1 526
|
347
|
1 168
|
1 513
|
2 108
|
|
Other Liabilities |
175
|
1 031
|
526
|
805
|
160
|
205
|
158
|
145
|
145
|
146
|
|
Total Liabilities |
10 479
N/A
|
10 403
-1%
|
9 402
-10%
|
10 153
+8%
|
7 202
-29%
|
8 979
+25%
|
6 311
-30%
|
8 904
+41%
|
8 409
-6%
|
9 513
+13%
|
|
Equity | |||||||||||
Common Stock |
3 840
|
3 840
|
3 840
|
3 840
|
3 840
|
3 840
|
3 840
|
3 840
|
3 840
|
3 840
|
|
Retained Earnings |
58 277
|
59 379
|
57 622
|
59 790
|
60 566
|
48 254
|
51 214
|
53 305
|
53 975
|
54 738
|
|
Additional Paid In Capital |
5 301
|
5 301
|
5 301
|
5 301
|
5 301
|
5 301
|
5 301
|
5 301
|
5 301
|
5 301
|
|
Unrealized Security Profit/Loss |
4 479
|
0
|
4 241
|
4 982
|
3 734
|
2 995
|
3 624
|
3 212
|
3 033
|
5 526
|
|
Treasury Stock |
2 080
|
0
|
344
|
344
|
647
|
628
|
606
|
802
|
2 279
|
2 259
|
|
Other Equity |
593
|
306
|
14
|
376
|
242
|
5
|
231
|
1 484
|
3 346
|
5 136
|
|
Total Equity |
70 410
N/A
|
69 815
-1%
|
70 646
+1%
|
73 945
+5%
|
73 036
-1%
|
59 767
-18%
|
63 604
+6%
|
66 340
+4%
|
67 216
+1%
|
72 282
+8%
|
|
Total Liabilities & Equity |
80 889
N/A
|
80 218
-1%
|
80 048
0%
|
84 098
+5%
|
80 238
-5%
|
68 746
-14%
|
69 915
+2%
|
75 244
+8%
|
75 625
+1%
|
81 795
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
57
|
57
|
57
|
57
|
56
|
56
|
56
|
56
|
55
|
55
|