Waseda Academy Co Ltd
TSE:4718
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Waseda Academy Co Ltd
TSE:4718
|
JP |
|
Trend Micro Inc
TSE:4704
|
JP |
|
H
|
Havas NV
AEX:HAVAS
|
FR |
Balance Sheet
Balance Sheet Decomposition
Waseda Academy Co Ltd
Waseda Academy Co Ltd
Balance Sheet
Waseda Academy 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 |
295
|
289
|
279
|
652
|
1 001
|
1 117
|
583
|
464
|
300
|
503
|
1 178
|
1 852
|
1 386
|
1 607
|
2 163
|
2 266
|
1 368
|
1 514
|
1 895
|
5 311
|
5 207
|
6 306
|
7 666
|
8 091
|
|
| Cash Equivalents |
295
|
289
|
279
|
652
|
1 001
|
1 117
|
583
|
464
|
300
|
503
|
1 178
|
1 852
|
1 386
|
1 607
|
2 163
|
2 266
|
1 368
|
1 514
|
1 895
|
5 311
|
5 207
|
6 306
|
7 666
|
8 091
|
|
| Short-Term Investments |
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
|
| Total Receivables |
343
|
409
|
474
|
579
|
678
|
805
|
818
|
803
|
790
|
787
|
842
|
898
|
973
|
1 050
|
1 057
|
1 115
|
1 422
|
1 488
|
1 422
|
1 760
|
1 889
|
1 836
|
1 981
|
2 119
|
|
| Accounts Receivables |
343
|
409
|
474
|
579
|
678
|
805
|
818
|
803
|
790
|
787
|
842
|
898
|
973
|
1 050
|
1 057
|
1 115
|
1 422
|
1 488
|
1 422
|
1 760
|
1 889
|
1 836
|
1 981
|
2 119
|
|
| 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
|
0
|
|
| Inventory |
19
|
20
|
22
|
31
|
27
|
39
|
45
|
40
|
58
|
43
|
61
|
55
|
62
|
57
|
55
|
72
|
182
|
211
|
324
|
289
|
300
|
227
|
211
|
215
|
|
| Other Current Assets |
205
|
242
|
412
|
436
|
383
|
425
|
613
|
523
|
527
|
568
|
498
|
546
|
511
|
508
|
570
|
670
|
374
|
381
|
444
|
439
|
508
|
535
|
539
|
797
|
|
| Total Current Assets |
870
|
969
|
1 196
|
1 706
|
2 098
|
2 394
|
2 067
|
1 839
|
1 682
|
1 909
|
2 588
|
3 360
|
2 940
|
3 230
|
3 853
|
4 122
|
3 345
|
3 593
|
4 085
|
7 799
|
7 904
|
8 904
|
10 397
|
11 252
|
|
| PP&E Net |
2 524
|
2 753
|
3 167
|
3 232
|
3 093
|
3 297
|
4 714
|
4 435
|
4 553
|
4 738
|
4 323
|
4 170
|
4 301
|
4 770
|
4 614
|
4 662
|
5 326
|
5 563
|
5 370
|
5 051
|
5 583
|
5 598
|
5 955
|
5 904
|
|
| PP&E Gross |
2 524
|
2 753
|
3 167
|
3 232
|
3 093
|
3 297
|
4 714
|
4 435
|
4 553
|
4 738
|
4 323
|
4 170
|
4 301
|
4 770
|
4 614
|
4 662
|
5 326
|
5 563
|
5 370
|
5 051
|
5 583
|
5 598
|
5 955
|
5 904
|
|
| Accumulated Depreciation |
1 055
|
1 209
|
1 382
|
1 528
|
1 725
|
1 897
|
2 633
|
2 806
|
3 076
|
3 536
|
3 470
|
3 891
|
4 109
|
4 263
|
4 296
|
4 587
|
5 158
|
5 563
|
5 479
|
5 484
|
5 769
|
6 278
|
6 696
|
7 176
|
|
| Intangible Assets |
171
|
168
|
166
|
169
|
155
|
155
|
160
|
568
|
631
|
818
|
893
|
831
|
726
|
508
|
417
|
388
|
835
|
766
|
605
|
512
|
462
|
691
|
828
|
1 020
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
655
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
85
|
79
|
1 174
|
1 052
|
963
|
841
|
1 303
|
1 114
|
933
|
751
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
135
|
135
|
135
|
136
|
137
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
505
|
538
|
545
|
539
|
413
|
435
|
344
|
347
|
322
|
596
|
541
|
824
|
788
|
811
|
780
|
831
|
928
|
851
|
990
|
791
|
593
|
574
|
640
|
669
|
|
| Other Long-Term Assets |
980
|
1 270
|
1 530
|
1 496
|
1 627
|
1 592
|
1 745
|
1 744
|
1 848
|
2 016
|
2 102
|
2 079
|
2 252
|
2 404
|
2 439
|
2 494
|
2 773
|
3 239
|
3 311
|
3 593
|
3 819
|
4 233
|
4 305
|
4 889
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
655
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
85
|
79
|
1 174
|
1 052
|
963
|
841
|
1 303
|
1 114
|
933
|
751
|
|
| Total Assets |
5 050
N/A
|
5 697
+13%
|
6 603
+16%
|
7 142
+8%
|
7 387
+3%
|
8 008
+8%
|
9 819
+23%
|
9 085
-7%
|
9 173
+1%
|
10 213
+11%
|
10 448
+2%
|
11 264
+8%
|
11 008
-2%
|
11 724
+7%
|
12 188
+4%
|
12 576
+3%
|
14 382
+14%
|
15 064
+5%
|
15 324
+2%
|
18 586
+21%
|
19 664
+6%
|
21 115
+7%
|
23 058
+9%
|
24 485
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
51
|
68
|
63
|
69
|
87
|
98
|
130
|
122
|
125
|
102
|
162
|
161
|
173
|
166
|
175
|
205
|
175
|
164
|
164
|
281
|
345
|
346
|
359
|
366
|
|
| Accrued Liabilities |
180
|
212
|
575
|
644
|
791
|
1 055
|
961
|
986
|
955
|
960
|
1 054
|
1 056
|
1 057
|
1 482
|
1 379
|
1 339
|
1 464
|
1 578
|
1 556
|
1 840
|
1 992
|
2 002
|
2 057
|
2 321
|
|
| Short-Term Debt |
80
|
80
|
280
|
100
|
0
|
0
|
1 050
|
1 435
|
500
|
500
|
400
|
100
|
80
|
0
|
0
|
0
|
800
|
400
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
377
|
459
|
538
|
528
|
513
|
414
|
418
|
235
|
370
|
693
|
670
|
598
|
492
|
320
|
244
|
259
|
278
|
268
|
275
|
302
|
223
|
218
|
203
|
181
|
|
| Other Current Liabilities |
924
|
1 125
|
989
|
1 113
|
1 421
|
1 493
|
1 385
|
1 160
|
1 058
|
1 247
|
1 333
|
1 484
|
1 279
|
1 226
|
1 486
|
1 422
|
1 670
|
1 968
|
1 919
|
2 070
|
2 354
|
2 723
|
2 752
|
2 910
|
|
| Total Current Liabilities |
1 612
|
1 944
|
2 445
|
2 454
|
2 812
|
3 060
|
3 944
|
3 937
|
3 008
|
3 503
|
3 619
|
3 399
|
3 081
|
3 193
|
3 284
|
3 225
|
4 387
|
4 378
|
3 914
|
4 494
|
4 914
|
5 288
|
5 372
|
5 778
|
|
| Long-Term Debt |
1 127
|
1 206
|
1 341
|
1 550
|
945
|
531
|
768
|
735
|
1 446
|
1 862
|
1 484
|
972
|
612
|
468
|
415
|
307
|
919
|
888
|
954
|
805
|
386
|
334
|
317
|
302
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
11
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
265
|
331
|
364
|
404
|
446
|
505
|
603
|
314
|
396
|
747
|
804
|
875
|
1 360
|
1 878
|
1 939
|
2 003
|
2 077
|
2 172
|
2 213
|
2 282
|
2 932
|
2 960
|
3 104
|
3 221
|
|
| Total Liabilities |
3 003
N/A
|
3 481
+16%
|
4 150
+19%
|
4 409
+6%
|
4 204
-5%
|
4 097
-3%
|
5 326
+30%
|
4 993
-6%
|
4 849
-3%
|
6 120
+26%
|
5 913
-3%
|
5 253
-11%
|
5 054
-4%
|
5 539
+10%
|
5 638
+2%
|
5 536
-2%
|
7 383
+33%
|
7 438
+1%
|
7 081
-5%
|
7 581
+7%
|
8 232
+9%
|
8 582
+4%
|
8 794
+2%
|
9 300
+6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
467
|
467
|
467
|
467
|
467
|
467
|
467
|
467
|
467
|
467
|
467
|
969
|
969
|
969
|
969
|
969
|
969
|
969
|
969
|
2 014
|
2 014
|
2 014
|
2 014
|
2 014
|
|
| Retained Earnings |
1 172
|
1 336
|
1 563
|
1 823
|
2 301
|
2 981
|
3 612
|
3 890
|
3 467
|
3 450
|
3 827
|
4 083
|
4 115
|
4 260
|
4 594
|
5 024
|
5 506
|
6 168
|
6 662
|
6 872
|
7 448
|
8 564
|
10 201
|
11 695
|
|
| Additional Paid In Capital |
416
|
416
|
416
|
416
|
416
|
416
|
416
|
416
|
416
|
416
|
416
|
918
|
918
|
918
|
918
|
918
|
918
|
918
|
918
|
2 020
|
2 020
|
2 020
|
2 020
|
2 096
|
|
| Unrealized Security Profit/Loss |
8
|
3
|
8
|
27
|
1
|
48
|
3
|
83
|
27
|
29
|
9
|
165
|
142
|
178
|
0
|
199
|
324
|
271
|
367
|
229
|
91
|
79
|
124
|
143
|
|
| Treasury Stock |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
599
|
0
|
212
|
167
|
123
|
76
|
29
|
0
|
0
|
682
|
683
|
683
|
140
|
140
|
144
|
113
|
791
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
113
|
110
|
95
|
69
|
35
|
17
|
10
|
10
|
1
|
1
|
18
|
28
|
|
| Total Equity |
2 047
N/A
|
2 216
+8%
|
2 453
+11%
|
2 733
+11%
|
3 183
+16%
|
3 911
+23%
|
4 493
+15%
|
4 092
-9%
|
4 324
+6%
|
4 092
-5%
|
4 534
+11%
|
6 011
+33%
|
5 955
-1%
|
6 185
+4%
|
6 550
+6%
|
7 041
+7%
|
6 999
-1%
|
7 626
+9%
|
8 243
+8%
|
11 005
+34%
|
11 432
+4%
|
12 532
+10%
|
14 264
+14%
|
15 185
+6%
|
|
| Total Liabilities & Equity |
5 050
N/A
|
5 697
+13%
|
6 603
+16%
|
7 142
+8%
|
7 387
+3%
|
8 008
+8%
|
9 819
+23%
|
9 085
-7%
|
9 173
+1%
|
10 213
+11%
|
10 448
+2%
|
11 264
+8%
|
11 008
-2%
|
11 724
+7%
|
12 188
+4%
|
12 576
+3%
|
14 382
+14%
|
15 064
+5%
|
15 324
+2%
|
18 586
+21%
|
19 664
+6%
|
21 115
+7%
|
23 058
+9%
|
24 485
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
15
|
15
|
15
|
15
|
15
|
15
|
15
|
14
|
14
|
13
|
13
|
16
|
16
|
17
|
17
|
17
|
16
|
16
|
16
|
19
|
19
|
19
|
19
|
18
|
|