Noritake Co Ltd
TSE:5331
Balance Sheet
Balance Sheet Decomposition
Noritake Co Ltd
Noritake Co Ltd
Balance Sheet
Noritake 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 |
12 522
|
11 451
|
12 967
|
14 796
|
11 600
|
14 624
|
13 284
|
12 433
|
13 730
|
17 028
|
16 447
|
11 099
|
10 291
|
12 530
|
10 720
|
11 275
|
18 485
|
14 076
|
12 589
|
12 262
|
14 169
|
14 601
|
21 343
|
16 609
|
|
| Cash Equivalents |
12 522
|
11 451
|
12 967
|
14 796
|
11 600
|
14 624
|
13 284
|
12 433
|
13 730
|
17 028
|
16 447
|
11 099
|
10 291
|
12 530
|
10 720
|
11 275
|
18 485
|
14 076
|
12 589
|
12 262
|
14 169
|
14 601
|
21 343
|
16 609
|
|
| Total Receivables |
30 909
|
28 948
|
30 591
|
31 702
|
35 094
|
38 691
|
38 919
|
25 511
|
27 252
|
29 771
|
30 175
|
26 853
|
25 141
|
29 269
|
30 788
|
30 327
|
34 741
|
35 460
|
31 292
|
30 687
|
33 498
|
41 227
|
36 419
|
34 354
|
|
| Accounts Receivables |
30 909
|
28 948
|
30 591
|
31 702
|
35 094
|
38 691
|
38 919
|
25 511
|
27 252
|
29 771
|
30 175
|
26 853
|
25 141
|
29 269
|
30 788
|
30 327
|
34 741
|
35 460
|
31 292
|
30 687
|
33 498
|
41 227
|
36 419
|
34 354
|
|
| 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 |
20 881
|
16 507
|
16 660
|
15 812
|
16 917
|
18 182
|
20 174
|
15 891
|
12 450
|
15 550
|
14 846
|
13 338
|
12 833
|
17 055
|
16 592
|
17 053
|
18 363
|
21 448
|
22 509
|
20 299
|
23 209
|
29 583
|
35 788
|
36 068
|
|
| Other Current Assets |
6 105
|
5 272
|
5 715
|
4 996
|
4 422
|
5 040
|
4 762
|
5 640
|
2 916
|
2 992
|
2 380
|
1 814
|
2 242
|
2 500
|
2 302
|
2 555
|
1 398
|
1 687
|
2 151
|
1 810
|
2 784
|
3 192
|
3 026
|
3 375
|
|
| Total Current Assets |
70 417
|
62 178
|
65 933
|
67 306
|
68 033
|
76 537
|
77 139
|
59 475
|
56 348
|
65 341
|
63 848
|
53 104
|
50 507
|
61 354
|
60 402
|
61 210
|
72 987
|
72 671
|
68 541
|
65 058
|
73 660
|
88 603
|
96 576
|
90 406
|
|
| PP&E Net |
40 407
|
38 168
|
36 810
|
35 947
|
34 959
|
34 640
|
35 320
|
33 706
|
31 064
|
30 129
|
30 133
|
33 940
|
37 270
|
45 511
|
43 946
|
43 628
|
41 170
|
41 590
|
46 109
|
44 930
|
44 917
|
45 900
|
46 415
|
52 766
|
|
| Intangible Assets |
187
|
186
|
243
|
424
|
579
|
738
|
642
|
429
|
740
|
741
|
592
|
480
|
379
|
1 281
|
1 200
|
1 068
|
1 105
|
1 188
|
1 183
|
1 424
|
1 588
|
1 934
|
1 943
|
2 327
|
|
| Long-Term Investments |
23 195
|
15 497
|
23 520
|
21 917
|
35 714
|
32 367
|
23 244
|
14 451
|
18 748
|
17 390
|
21 411
|
24 963
|
29 769
|
34 227
|
29 184
|
33 539
|
36 974
|
33 336
|
28 524
|
39 953
|
38 330
|
38 411
|
47 524
|
42 879
|
|
| Other Long-Term Assets |
3 176
|
3 437
|
2 212
|
2 689
|
4 142
|
4 540
|
5 292
|
5 008
|
2 686
|
2 519
|
1 751
|
1 931
|
849
|
3 463
|
1 199
|
2 917
|
4 047
|
2 988
|
1 566
|
3 540
|
5 067
|
5 737
|
9 611
|
9 934
|
|
| Total Assets |
137 382
N/A
|
119 466
-13%
|
128 718
+8%
|
128 283
0%
|
143 427
+12%
|
148 822
+4%
|
141 637
-5%
|
113 069
-20%
|
109 586
-3%
|
116 120
+6%
|
117 735
+1%
|
114 418
-3%
|
118 774
+4%
|
145 836
+23%
|
135 931
-7%
|
142 362
+5%
|
156 283
+10%
|
151 773
-3%
|
145 923
-4%
|
154 905
+6%
|
163 562
+6%
|
180 585
+10%
|
202 069
+12%
|
198 312
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
15 730
|
13 950
|
16 559
|
15 849
|
17 679
|
23 466
|
20 448
|
12 182
|
12 918
|
18 377
|
17 480
|
13 888
|
12 495
|
14 321
|
13 782
|
14 751
|
19 787
|
22 441
|
20 303
|
15 512
|
18 882
|
20 232
|
22 614
|
14 782
|
|
| Accrued Liabilities |
1 934
|
2 480
|
2 355
|
3 128
|
2 842
|
3 416
|
2 817
|
2 454
|
2 359
|
2 623
|
3 236
|
3 853
|
3 865
|
3 865
|
3 304
|
3 433
|
4 685
|
4 530
|
4 916
|
3 448
|
3 734
|
3 705
|
3 776
|
3 858
|
|
| Short-Term Debt |
24 792
|
19 775
|
15 197
|
13 838
|
13 794
|
9 111
|
9 116
|
11 104
|
11 083
|
1 615
|
1 634
|
1 588
|
5 317
|
3 400
|
12 730
|
9 671
|
3 597
|
3 456
|
4 184
|
6 983
|
5 600
|
12 450
|
2 606
|
6 089
|
|
| Current Portion of Long-Term Debt |
271
|
8
|
1 322
|
4 300
|
1 700
|
0
|
900
|
1 100
|
1 400
|
0
|
0
|
5 100
|
4 212
|
11 692
|
2 031
|
463
|
9 220
|
372
|
104
|
117
|
1 004
|
147
|
162
|
188
|
|
| Other Current Liabilities |
4 979
|
3 333
|
4 091
|
4 816
|
4 433
|
3 996
|
5 195
|
2 743
|
2 382
|
3 022
|
2 205
|
3 062
|
2 403
|
3 592
|
2 808
|
4 265
|
5 553
|
4 219
|
5 336
|
3 756
|
6 014
|
5 596
|
12 558
|
12 155
|
|
| Total Current Liabilities |
47 706
|
39 546
|
39 524
|
41 931
|
40 448
|
39 989
|
38 476
|
29 583
|
30 142
|
25 637
|
24 555
|
27 491
|
28 292
|
36 985
|
34 655
|
32 583
|
42 842
|
35 018
|
34 843
|
29 816
|
35 234
|
42 130
|
41 716
|
37 072
|
|
| Long-Term Debt |
5 796
|
6 866
|
6 718
|
2 913
|
3 400
|
7 600
|
6 700
|
7 300
|
7 000
|
20 200
|
20 200
|
15 297
|
13 812
|
15 316
|
13 500
|
13 041
|
402
|
1 046
|
1 045
|
1 077
|
147
|
191
|
0
|
0
|
|
| Deferred Income Tax |
2 648
|
706
|
4 197
|
3 326
|
9 615
|
8 895
|
5 282
|
2 324
|
3 074
|
2 325
|
1 816
|
2 956
|
4 482
|
4 482
|
4 889
|
6 641
|
7 103
|
5 453
|
3 296
|
7 282
|
6 595
|
6 490
|
9 311
|
7 393
|
|
| Minority Interest |
6 076
|
5 778
|
6 613
|
6 958
|
7 601
|
7 837
|
7 824
|
7 028
|
7 313
|
7 971
|
8 289
|
572
|
613
|
3 892
|
3 015
|
3 197
|
3 418
|
3 602
|
3 089
|
3 061
|
679
|
772
|
869
|
885
|
|
| Other Liabilities |
10 004
|
7 192
|
6 890
|
6 869
|
6 339
|
5 231
|
5 274
|
4 673
|
2 661
|
2 530
|
2 267
|
2 095
|
2 972
|
3 230
|
3 122
|
2 972
|
2 910
|
2 907
|
2 982
|
2 742
|
2 786
|
2 813
|
3 072
|
2 985
|
|
| Total Liabilities |
72 230
N/A
|
60 088
-17%
|
63 942
+6%
|
61 997
-3%
|
67 403
+9%
|
69 552
+3%
|
63 556
-9%
|
50 908
-20%
|
50 190
-1%
|
58 663
+17%
|
57 127
-3%
|
48 411
-15%
|
50 171
+4%
|
66 911
+33%
|
59 181
-12%
|
58 434
-1%
|
56 675
-3%
|
48 026
-15%
|
45 255
-6%
|
43 978
-3%
|
45 441
+3%
|
52 396
+15%
|
54 968
+5%
|
48 335
-12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
15 632
|
|
| Retained Earnings |
29 932
|
28 940
|
30 584
|
33 049
|
36 719
|
41 182
|
45 520
|
37 328
|
32 108
|
33 257
|
36 815
|
34 210
|
34 309
|
35 735
|
39 286
|
42 417
|
52 261
|
60 800
|
62 753
|
64 388
|
71 983
|
79 936
|
87 959
|
95 246
|
|
| Additional Paid In Capital |
18 810
|
18 833
|
18 833
|
18 833
|
18 833
|
18 835
|
18 835
|
18 832
|
18 832
|
18 832
|
18 832
|
18 832
|
18 832
|
18 832
|
18 783
|
18 783
|
18 783
|
18 751
|
18 560
|
18 560
|
18 502
|
18 593
|
18 593
|
18 387
|
|
| Unrealized Security Profit/Loss |
4 216
|
1 455
|
7 217
|
6 452
|
13 991
|
12 344
|
6 916
|
1 892
|
3 818
|
2 785
|
2 889
|
4 736
|
8 758
|
13 516
|
0
|
12 982
|
15 012
|
12 038
|
8 214
|
15 946
|
13 647
|
13 526
|
19 432
|
15 593
|
|
| Treasury Stock |
26
|
1 254
|
2 598
|
2 634
|
5 100
|
5 141
|
5 170
|
6 497
|
6 504
|
7 612
|
7 633
|
2 396
|
3 979
|
3 985
|
0
|
3 891
|
1 228
|
1 190
|
1 217
|
1 158
|
1 161
|
1 256
|
1 088
|
1 494
|
|
| Other Equity |
3 412
|
4 228
|
4 892
|
5 048
|
4 052
|
3 582
|
3 651
|
5 026
|
4 490
|
5 437
|
5 929
|
5 007
|
4 949
|
805
|
3 066
|
1 995
|
852
|
2 284
|
3 274
|
2 441
|
482
|
1 758
|
6 573
|
6 613
|
|
| Total Equity |
65 152
N/A
|
59 378
-9%
|
64 776
+9%
|
66 284
+2%
|
76 023
+15%
|
79 270
+4%
|
78 082
-1%
|
62 161
-20%
|
59 396
-4%
|
57 457
-3%
|
60 606
+5%
|
66 007
+9%
|
68 603
+4%
|
78 925
+15%
|
76 750
-3%
|
83 928
+9%
|
99 608
+19%
|
103 747
+4%
|
100 668
-3%
|
110 927
+10%
|
118 121
+6%
|
128 189
+9%
|
147 101
+15%
|
149 977
+2%
|
|
| Total Liabilities & Equity |
137 382
N/A
|
119 466
-13%
|
128 718
+8%
|
128 281
0%
|
143 426
+12%
|
148 822
+4%
|
141 638
-5%
|
113 069
-20%
|
109 586
-3%
|
116 120
+6%
|
117 733
+1%
|
114 418
-3%
|
118 774
+4%
|
145 836
+23%
|
135 931
-7%
|
142 362
+5%
|
156 283
+10%
|
151 773
-3%
|
145 923
-4%
|
154 905
+6%
|
163 562
+6%
|
180 585
+10%
|
202 069
+12%
|
198 312
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
16
|
16
|
15
|
15
|
15
|
15
|
15
|
14
|
14
|
14
|
14
|
15
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
29
|
29
|
29
|
29
|
28
|
|