Nichia Steel Works Ltd
TSE:5658
Balance Sheet
Balance Sheet Decomposition
Nichia Steel Works Ltd
Nichia Steel Works Ltd
Balance Sheet
Nichia Steel Works 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 |
4 723
|
2 532
|
2 741
|
2 602
|
2 233
|
3 185
|
6 521
|
3 828
|
6 474
|
7 411
|
8 625
|
9 303
|
10 660
|
11 231
|
10 401
|
10 145
|
11 510
|
13 575
|
10 542
|
12 337
|
12 895
|
12 588
|
12 456
|
11 130
|
|
| Cash Equivalents |
4 723
|
2 532
|
2 741
|
2 602
|
2 233
|
3 185
|
6 521
|
3 828
|
6 474
|
7 411
|
8 625
|
9 303
|
10 660
|
11 231
|
10 401
|
10 145
|
11 510
|
13 575
|
10 542
|
12 337
|
12 895
|
12 588
|
12 456
|
11 130
|
|
| Short-Term Investments |
4 035
|
1 913
|
2 853
|
3 595
|
551
|
884
|
502
|
722
|
909
|
1 125
|
1 026
|
652
|
301
|
0
|
501
|
736
|
301
|
0
|
1 854
|
2 000
|
2 451
|
0
|
202
|
1 286
|
|
| Total Receivables |
7 549
|
7 762
|
7 909
|
8 804
|
8 044
|
8 994
|
11 745
|
9 829
|
9 330
|
9 281
|
9 346
|
9 069
|
9 849
|
9 235
|
9 275
|
9 442
|
9 948
|
10 754
|
10 708
|
10 382
|
10 732
|
12 327
|
12 323
|
11 778
|
|
| Accounts Receivables |
7 549
|
7 762
|
7 809
|
8 661
|
7 940
|
8 887
|
11 686
|
9 743
|
9 330
|
9 281
|
9 346
|
9 069
|
9 849
|
9 235
|
9 275
|
9 442
|
9 948
|
10 754
|
10 708
|
10 382
|
9 636
|
11 366
|
11 788
|
11 369
|
|
| Other Receivables |
0
|
0
|
100
|
143
|
104
|
107
|
59
|
86
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 096
|
961
|
535
|
408
|
|
| Inventory |
6 727
|
6 890
|
6 174
|
7 540
|
8 741
|
8 238
|
9 524
|
10 236
|
9 083
|
8 146
|
7 942
|
6 868
|
7 301
|
8 722
|
8 345
|
8 026
|
8 387
|
8 458
|
9 085
|
8 051
|
10 364
|
11 956
|
11 047
|
11 372
|
|
| Other Current Assets |
467
|
757
|
171
|
204
|
230
|
234
|
282
|
199
|
318
|
469
|
281
|
237
|
218
|
508
|
333
|
521
|
530
|
449
|
412
|
261
|
401
|
298
|
267
|
263
|
|
| Total Current Assets |
23 501
|
19 854
|
19 848
|
22 745
|
19 799
|
21 535
|
28 574
|
24 814
|
26 115
|
26 431
|
27 220
|
26 128
|
28 329
|
29 847
|
28 856
|
28 869
|
30 677
|
33 236
|
32 600
|
33 030
|
36 843
|
37 169
|
36 295
|
35 829
|
|
| PP&E Net |
21 680
|
21 513
|
15 433
|
14 719
|
15 278
|
14 900
|
20 397
|
19 654
|
18 343
|
17 690
|
16 757
|
15 993
|
15 955
|
17 550
|
18 247
|
17 385
|
16 778
|
16 980
|
17 059
|
16 622
|
16 690
|
16 349
|
16 240
|
16 539
|
|
| Intangible Assets |
28
|
30
|
404
|
306
|
253
|
170
|
160
|
118
|
202
|
348
|
260
|
219
|
303
|
1 016
|
883
|
713
|
571
|
394
|
189
|
68
|
61
|
54
|
88
|
423
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
842
|
632
|
421
|
211
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
960
|
825
|
355
|
83
|
6
|
44
|
104
|
248
|
357
|
327
|
291
|
302
|
119
|
0
|
0
|
664
|
579
|
0
|
0
|
5
|
5
|
3
|
9
|
7
|
|
| Long-Term Investments |
13 551
|
15 238
|
15 150
|
20 010
|
21 222
|
22 221
|
15 435
|
15 283
|
15 447
|
14 787
|
14 858
|
15 568
|
16 336
|
15 289
|
12 681
|
15 490
|
15 592
|
14 039
|
12 759
|
13 906
|
14 016
|
15 403
|
19 160
|
17 628
|
|
| Other Long-Term Assets |
1 520
|
1 421
|
1 871
|
1 926
|
2 193
|
2 476
|
2 559
|
2 952
|
2 551
|
2 467
|
2 311
|
1 740
|
1 601
|
1 579
|
1 699
|
1 343
|
1 323
|
1 816
|
1 922
|
1 608
|
1 611
|
1 655
|
1 813
|
1 912
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
842
|
632
|
421
|
211
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
61 241
N/A
|
58 881
-4%
|
53 062
-10%
|
59 790
+13%
|
58 751
-2%
|
61 347
+4%
|
68 071
+11%
|
63 701
-6%
|
63 436
0%
|
62 261
-2%
|
61 695
-1%
|
59 949
-3%
|
62 643
+4%
|
65 720
+5%
|
62 862
-4%
|
64 464
+3%
|
65 520
+2%
|
66 465
+1%
|
64 530
-3%
|
65 239
+1%
|
69 225
+6%
|
70 634
+2%
|
73 605
+4%
|
72 339
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 688
|
3 405
|
2 850
|
4 303
|
3 776
|
4 660
|
6 399
|
4 634
|
5 497
|
5 082
|
4 830
|
5 213
|
5 425
|
5 316
|
4 761
|
4 875
|
5 619
|
6 200
|
6 405
|
5 800
|
7 279
|
7 277
|
6 482
|
6 219
|
|
| Accrued Liabilities |
134
|
130
|
125
|
172
|
147
|
171
|
268
|
217
|
179
|
181
|
184
|
203
|
215
|
203
|
204
|
214
|
235
|
261
|
285
|
272
|
325
|
322
|
339
|
351
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
600
|
1 000
|
2 000
|
2 130
|
2 450
|
2 050
|
350
|
2 116
|
1 690
|
2 439
|
1 398
|
2 013
|
1 725
|
1 916
|
850
|
750
|
1 450
|
750
|
1 150
|
|
| Current Portion of Long-Term Debt |
0
|
3 000
|
0
|
4 400
|
2 854
|
400
|
1 925
|
1 528
|
1 350
|
5 409
|
3 028
|
1 558
|
1 512
|
1 607
|
3 352
|
964
|
734
|
2 792
|
849
|
3 340
|
1 160
|
1 190
|
1 280
|
1 381
|
|
| Other Current Liabilities |
3 371
|
1 902
|
2 173
|
2 068
|
2 140
|
1 818
|
2 492
|
1 787
|
1 293
|
1 737
|
1 348
|
1 462
|
2 210
|
2 649
|
1 569
|
2 011
|
1 641
|
2 940
|
2 118
|
2 084
|
2 771
|
2 146
|
2 412
|
2 628
|
|
| Total Current Liabilities |
6 193
|
8 437
|
5 149
|
10 943
|
8 916
|
7 649
|
12 084
|
10 166
|
10 449
|
14 858
|
11 440
|
8 786
|
11 479
|
11 465
|
12 325
|
9 462
|
10 243
|
13 918
|
11 572
|
12 346
|
12 285
|
12 385
|
11 263
|
11 729
|
|
| Long-Term Debt |
16 109
|
12 035
|
12 738
|
10 531
|
5 965
|
7 465
|
9 200
|
8 981
|
7 731
|
3 032
|
6 278
|
5 870
|
5 038
|
6 021
|
3 469
|
6 705
|
6 001
|
3 859
|
4 130
|
1 510
|
3 950
|
3 120
|
2 110
|
730
|
|
| Deferred Income Tax |
286
|
283
|
884
|
985
|
2 072
|
2 537
|
1 310
|
1 282
|
1 305
|
1 333
|
1 170
|
1 179
|
1 148
|
1 399
|
983
|
1 088
|
1 012
|
516
|
536
|
854
|
854
|
1 244
|
2 521
|
2 207
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
2 626
|
2 612
|
2 351
|
2 379
|
2 241
|
2 319
|
2 325
|
2 822
|
2 759
|
2 826
|
2 869
|
2 869
|
2 875
|
2 975
|
3 075
|
3 362
|
3 546
|
3 569
|
|
| Other Liabilities |
10 654
|
8 814
|
1 750
|
1 421
|
1 274
|
1 213
|
2 391
|
2 565
|
1 940
|
1 827
|
1 771
|
1 806
|
1 957
|
1 689
|
1 933
|
2 024
|
2 140
|
2 225
|
2 311
|
2 427
|
2 478
|
2 265
|
2 374
|
2 297
|
|
| Total Liabilities |
33 242
N/A
|
29 568
-11%
|
20 521
-31%
|
23 881
+16%
|
18 227
-24%
|
18 864
+3%
|
27 612
+46%
|
25 605
-7%
|
23 777
-7%
|
23 429
-1%
|
22 900
-2%
|
19 960
-13%
|
21 946
+10%
|
23 396
+7%
|
21 469
-8%
|
22 105
+3%
|
22 265
+1%
|
23 387
+5%
|
21 424
-8%
|
20 112
-6%
|
22 642
+13%
|
22 376
-1%
|
21 814
-3%
|
20 532
-6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
8 604
|
8 604
|
8 604
|
9 555
|
10 411
|
10 700
|
10 720
|
10 720
|
10 720
|
10 720
|
10 720
|
10 720
|
10 720
|
10 720
|
10 720
|
10 720
|
10 720
|
10 720
|
10 720
|
10 720
|
10 720
|
10 720
|
10 720
|
10 720
|
|
| Retained Earnings |
12 570
|
13 536
|
14 672
|
16 183
|
17 601
|
18 283
|
19 549
|
19 518
|
19 290
|
18 680
|
18 513
|
18 937
|
19 362
|
19 935
|
20 098
|
20 495
|
20 970
|
21 433
|
21 527
|
22 570
|
23 899
|
24 747
|
25 523
|
26 113
|
|
| Additional Paid In Capital |
8 813
|
8 772
|
8 772
|
9 723
|
10 579
|
10 868
|
10 888
|
10 888
|
10 888
|
10 888
|
10 888
|
10 888
|
10 888
|
10 888
|
10 888
|
10 888
|
10 888
|
10 888
|
10 888
|
10 888
|
10 888
|
10 888
|
10 888
|
10 888
|
|
| Unrealized Security Profit/Loss |
1 984
|
1 519
|
693
|
903
|
2 479
|
3 009
|
308
|
1 577
|
305
|
465
|
419
|
381
|
765
|
1 497
|
0
|
1 085
|
1 427
|
830
|
755
|
1 794
|
1 879
|
2 624
|
5 493
|
4 983
|
|
| Treasury Stock |
4
|
80
|
200
|
454
|
545
|
496
|
600
|
634
|
772
|
894
|
895
|
937
|
1 016
|
1 020
|
0
|
1 021
|
1 021
|
1 021
|
1 021
|
1 022
|
1 022
|
1 022
|
1 232
|
1 449
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
119
|
407
|
819
|
162
|
97
|
11
|
0
|
22
|
304
|
146
|
191
|
271
|
229
|
237
|
176
|
220
|
300
|
399
|
553
|
|
| Total Equity |
27 998
N/A
|
29 313
+5%
|
32 541
+11%
|
35 909
+10%
|
40 524
+13%
|
42 483
+5%
|
40 459
-5%
|
38 095
-6%
|
39 659
+4%
|
38 832
-2%
|
38 796
0%
|
39 989
+3%
|
40 697
+2%
|
42 324
+4%
|
41 394
-2%
|
42 359
+2%
|
43 255
+2%
|
43 078
0%
|
43 106
+0%
|
45 126
+5%
|
46 584
+3%
|
48 258
+4%
|
51 791
+7%
|
51 807
+0%
|
|
| Total Liabilities & Equity |
61 241
N/A
|
58 881
-4%
|
53 062
-10%
|
59 790
+13%
|
58 751
-2%
|
61 347
+4%
|
68 071
+11%
|
63 701
-6%
|
63 436
0%
|
62 261
-2%
|
61 695
-1%
|
59 949
-3%
|
62 643
+4%
|
65 720
+5%
|
62 862
-4%
|
64 464
+3%
|
65 520
+2%
|
66 465
+1%
|
64 530
-3%
|
65 239
+1%
|
69 225
+6%
|
70 634
+2%
|
73 605
+4%
|
72 339
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
43
|
42
|
42
|
46
|
50
|
51
|
51
|
50
|
49
|
49
|
49
|
49
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
47
|
|