Sumitomo Riko Co Ltd
TSE:5191
Balance Sheet
Balance Sheet Decomposition
Sumitomo Riko Co Ltd
Sumitomo Riko Co Ltd
Balance Sheet
Sumitomo Riko 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 |
16 056
|
13 480
|
17 029
|
20 319
|
20 654
|
26 278
|
28 318
|
29 365
|
46 573
|
39 846
|
33 880
|
58 005
|
41 083
|
38 307
|
30 981
|
43 854
|
41 973
|
38 371
|
33 212
|
31 080
|
28 475
|
29 494
|
42 008
|
55 015
|
|
| Cash Equivalents |
16 056
|
13 480
|
17 029
|
20 319
|
20 654
|
26 278
|
28 318
|
29 365
|
46 573
|
39 846
|
33 880
|
58 005
|
41 083
|
38 307
|
30 981
|
43 854
|
41 973
|
38 371
|
33 212
|
31 080
|
28 475
|
29 494
|
42 008
|
55 015
|
|
| Short-Term Investments |
1 519
|
1 220
|
0
|
106
|
0
|
0
|
500
|
500
|
0
|
16 000
|
12 000
|
0
|
0
|
1 407
|
1 651
|
444
|
550
|
887
|
774
|
786
|
1 164
|
177
|
340
|
654
|
|
| Total Receivables |
48 248
|
52 459
|
55 301
|
55 105
|
58 491
|
72 781
|
77 627
|
49 540
|
64 119
|
61 801
|
74 261
|
74 363
|
87 410
|
91 611
|
87 455
|
90 971
|
97 292
|
96 182
|
79 159
|
88 548
|
95 065
|
101 486
|
102 748
|
101 879
|
|
| Accounts Receivables |
44 975
|
48 432
|
49 996
|
55 105
|
58 491
|
65 561
|
70 205
|
44 016
|
58 216
|
55 432
|
66 635
|
66 281
|
79 829
|
83 753
|
78 599
|
82 977
|
87 973
|
84 839
|
72 076
|
80 214
|
88 409
|
94 702
|
96 197
|
93 220
|
|
| Other Receivables |
3 273
|
4 027
|
5 305
|
0
|
0
|
7 220
|
7 422
|
5 524
|
5 903
|
6 369
|
7 626
|
8 082
|
7 581
|
7 858
|
8 856
|
7 994
|
9 319
|
11 343
|
7 083
|
8 334
|
6 656
|
6 784
|
6 551
|
8 659
|
|
| Inventory |
10 150
|
11 976
|
12 533
|
15 687
|
17 927
|
20 009
|
23 160
|
21 024
|
18 342
|
21 454
|
22 844
|
30 661
|
37 857
|
47 034
|
48 817
|
50 181
|
53 599
|
57 002
|
59 621
|
60 878
|
81 118
|
85 015
|
83 302
|
80 964
|
|
| Other Current Assets |
2 579
|
2 605
|
3 810
|
9 225
|
10 485
|
4 720
|
4 454
|
3 097
|
4 124
|
4 564
|
4 796
|
7 061
|
12 812
|
8 581
|
7 858
|
8 267
|
8 404
|
6 574
|
6 917
|
6 382
|
6 635
|
8 944
|
10 771
|
9 958
|
|
| Total Current Assets |
78 552
|
81 740
|
88 673
|
100 442
|
107 557
|
123 788
|
134 059
|
103 526
|
133 158
|
143 665
|
147 781
|
170 090
|
179 162
|
186 940
|
176 762
|
193 717
|
201 818
|
199 016
|
179 683
|
187 674
|
212 457
|
225 116
|
239 169
|
248 470
|
|
| PP&E Net |
78 088
|
79 473
|
79 454
|
82 231
|
89 774
|
94 673
|
103 764
|
100 132
|
90 281
|
84 295
|
91 121
|
120 918
|
144 541
|
154 799
|
152 871
|
154 483
|
156 297
|
154 335
|
153 689
|
149 437
|
150 768
|
150 192
|
152 078
|
151 997
|
|
| PP&E Gross |
78 088
|
79 473
|
79 454
|
82 231
|
89 774
|
94 673
|
103 764
|
100 132
|
90 281
|
84 295
|
91 121
|
120 918
|
144 541
|
154 799
|
152 871
|
154 483
|
156 297
|
154 335
|
153 689
|
149 437
|
150 768
|
150 192
|
152 078
|
151 997
|
|
| Accumulated Depreciation |
144 229
|
151 584
|
154 511
|
162 876
|
174 687
|
184 580
|
197 698
|
202 049
|
213 786
|
218 937
|
220 895
|
242 833
|
264 530
|
276 129
|
283 261
|
294 026
|
309 162
|
314 101
|
320 876
|
337 320
|
359 870
|
378 632
|
410 334
|
415 632
|
|
| Intangible Assets |
796
|
1 265
|
1 624
|
1 750
|
2 318
|
2 890
|
3 336
|
3 675
|
3 145
|
2 474
|
2 537
|
0
|
0
|
19 488
|
22 386
|
26 794
|
25 419
|
21 646
|
20 037
|
18 340
|
18 375
|
18 716
|
19 715
|
20 884
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 483
|
20 319
|
5 659
|
5 459
|
5 179
|
5 622
|
645
|
615
|
654
|
682
|
724
|
767
|
815
|
|
| Long-Term Investments |
5 196
|
3 977
|
6 958
|
7 649
|
11 663
|
13 113
|
10 296
|
6 767
|
8 053
|
8 669
|
12 549
|
13 968
|
13 803
|
14 387
|
13 482
|
12 992
|
12 067
|
10 744
|
9 487
|
8 654
|
10 109
|
10 275
|
12 141
|
7 348
|
|
| Other Long-Term Assets |
5 420
|
5 543
|
2 847
|
2 909
|
1 169
|
1 207
|
2 808
|
4 865
|
4 314
|
5 535
|
6 643
|
11 675
|
25 180
|
18 168
|
14 411
|
11 634
|
13 010
|
10 893
|
9 751
|
14 743
|
15 889
|
14 985
|
17 894
|
20 918
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 483
|
20 319
|
5 659
|
5 459
|
5 179
|
5 622
|
645
|
615
|
654
|
682
|
724
|
767
|
815
|
|
| Total Assets |
168 052
N/A
|
171 998
+2%
|
179 556
+4%
|
194 981
+9%
|
212 481
+9%
|
235 671
+11%
|
254 263
+8%
|
218 965
-14%
|
238 951
+9%
|
244 638
+2%
|
260 631
+7%
|
324 134
+24%
|
383 005
+18%
|
399 441
+4%
|
385 371
-4%
|
404 799
+5%
|
414 233
+2%
|
397 279
-4%
|
373 262
-6%
|
379 502
+2%
|
408 280
+8%
|
420 008
+3%
|
441 764
+5%
|
450 432
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
29 715
|
32 681
|
34 026
|
38 398
|
43 784
|
47 926
|
54 683
|
30 546
|
42 619
|
41 697
|
47 018
|
47 666
|
53 245
|
58 690
|
58 885
|
63 704
|
67 810
|
65 299
|
57 474
|
59 520
|
63 246
|
60 775
|
59 287
|
61 835
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
49
|
39
|
34
|
21
|
19
|
75
|
72
|
65
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
2 093
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13 262
|
22 243
|
4 933
|
7 249
|
6 367
|
4 292
|
5 065
|
10 453
|
19 795
|
33 774
|
33 127
|
9 769
|
3 355
|
|
| Current Portion of Long-Term Debt |
12 533
|
18 922
|
14 287
|
9 906
|
8 575
|
11 332
|
11 516
|
10 556
|
4 971
|
8 191
|
3 147
|
12 731
|
2 316
|
621
|
14 198
|
15 021
|
5 000
|
10 000
|
14 123
|
17 127
|
18 422
|
4 233
|
9 979
|
20 808
|
|
| Other Current Liabilities |
15 894
|
15 073
|
15 598
|
16 995
|
17 524
|
21 441
|
20 971
|
14 155
|
17 670
|
19 142
|
21 685
|
26 839
|
30 667
|
34 143
|
34 230
|
33 165
|
36 382
|
35 776
|
29 528
|
32 000
|
34 383
|
38 410
|
45 883
|
47 945
|
|
| Total Current Liabilities |
60 235
|
66 676
|
63 911
|
65 299
|
69 932
|
80 738
|
87 204
|
55 278
|
65 279
|
69 105
|
71 922
|
100 563
|
108 471
|
98 387
|
114 562
|
118 257
|
113 484
|
116 140
|
111 578
|
128 442
|
149 825
|
136 545
|
124 918
|
133 943
|
|
| Long-Term Debt |
18 304
|
10 159
|
4 444
|
8 299
|
6 974
|
5 438
|
5 263
|
16 611
|
18 248
|
13 032
|
22 786
|
39 347
|
65 444
|
84 596
|
70 154
|
85 978
|
96 755
|
87 305
|
77 539
|
62 660
|
62 231
|
77 534
|
72 963
|
55 637
|
|
| Deferred Income Tax |
488
|
1 107
|
1 798
|
2 209
|
2 771
|
2 552
|
2 917
|
2 320
|
4 348
|
4 308
|
4 770
|
5 905
|
10 315
|
9 913
|
7 735
|
6 713
|
6 513
|
5 400
|
4 899
|
5 209
|
5 216
|
4 745
|
7 086
|
4 085
|
|
| Minority Interest |
1 516
|
1 791
|
2 266
|
3 469
|
4 748
|
6 453
|
8 226
|
7 112
|
8 291
|
9 345
|
8 677
|
13 010
|
16 777
|
19 584
|
18 601
|
18 496
|
20 080
|
18 279
|
17 043
|
18 835
|
21 154
|
22 561
|
26 093
|
28 042
|
|
| Other Liabilities |
11 382
|
11 703
|
7 334
|
7 158
|
4 815
|
4 104
|
3 378
|
3 581
|
3 827
|
3 974
|
4 189
|
5 401
|
9 768
|
12 200
|
14 426
|
14 062
|
13 022
|
11 836
|
11 578
|
11 720
|
11 978
|
11 518
|
14 340
|
13 958
|
|
| Total Liabilities |
91 925
N/A
|
91 436
-1%
|
79 753
-13%
|
86 434
+8%
|
89 240
+3%
|
99 285
+11%
|
106 988
+8%
|
84 902
-21%
|
99 993
+18%
|
99 764
0%
|
112 344
+13%
|
164 226
+46%
|
210 775
+28%
|
224 680
+7%
|
225 478
+0%
|
243 506
+8%
|
249 854
+3%
|
238 960
-4%
|
222 637
-7%
|
226 866
+2%
|
250 404
+10%
|
252 903
+1%
|
245 400
-3%
|
235 665
-4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7 152
|
7 152
|
12 145
|
12 145
|
12 145
|
12 145
|
12 145
|
12 145
|
12 145
|
12 145
|
12 145
|
12 145
|
12 145
|
12 145
|
12 145
|
12 145
|
12 145
|
12 145
|
12 145
|
12 145
|
12 145
|
12 145
|
12 145
|
12 145
|
|
| Retained Earnings |
60 952
|
66 848
|
76 293
|
85 310
|
95 314
|
107 617
|
119 875
|
119 129
|
121 504
|
130 576
|
134 910
|
136 064
|
139 852
|
135 929
|
135 324
|
139 474
|
142 201
|
135 284
|
134 322
|
131 320
|
124 395
|
128 942
|
147 835
|
170 791
|
|
| Additional Paid In Capital |
5 873
|
5 873
|
10 867
|
10 867
|
10 867
|
10 867
|
10 867
|
10 867
|
10 867
|
10 867
|
10 867
|
10 867
|
10 867
|
10 756
|
10 730
|
10 729
|
10 729
|
12 051
|
12 051
|
12 051
|
12 051
|
12 010
|
12 010
|
12 010
|
|
| Unrealized Security Profit/Loss |
1 107
|
882
|
2 204
|
2 291
|
4 340
|
3 808
|
2 005
|
948
|
1 665
|
1 358
|
1 430
|
2 245
|
2 369
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
12
|
99
|
208
|
240
|
247
|
252
|
261
|
262
|
263
|
264
|
265
|
294
|
297
|
267
|
0
|
269
|
270
|
271
|
272
|
273
|
274
|
273
|
274
|
275
|
|
| Other Equity |
1 055
|
94
|
1 498
|
1 826
|
822
|
2 201
|
2 644
|
8 764
|
6 960
|
9 808
|
10 801
|
1 119
|
7 294
|
16 198
|
1 962
|
786
|
426
|
890
|
7 621
|
2 607
|
9 559
|
14 281
|
24 648
|
20 096
|
|
| Total Equity |
76 127
N/A
|
80 562
+6%
|
99 803
+24%
|
108 547
+9%
|
123 241
+14%
|
136 386
+11%
|
147 275
+8%
|
134 063
-9%
|
138 958
+4%
|
144 874
+4%
|
148 286
+2%
|
159 908
+8%
|
172 230
+8%
|
174 761
+1%
|
159 893
-9%
|
161 293
+1%
|
164 379
+2%
|
158 319
-4%
|
150 625
-5%
|
152 636
+1%
|
157 876
+3%
|
167 105
+6%
|
196 364
+18%
|
214 767
+9%
|
|
| Total Liabilities & Equity |
168 052
N/A
|
171 998
+2%
|
179 556
+4%
|
194 981
+9%
|
212 481
+9%
|
235 671
+11%
|
254 263
+8%
|
218 965
-14%
|
238 951
+9%
|
244 638
+2%
|
260 630
+7%
|
324 134
+24%
|
383 005
+18%
|
399 441
+4%
|
385 371
-4%
|
404 799
+5%
|
414 233
+2%
|
397 279
-4%
|
373 262
-6%
|
379 502
+2%
|
408 280
+8%
|
420 008
+3%
|
441 764
+5%
|
450 432
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
95
|
95
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
|