Hokkan Holdings Ltd
TSE:5902
Balance Sheet
Balance Sheet Decomposition
Hokkan Holdings Ltd
Hokkan Holdings Ltd
Balance Sheet
Hokkan Holdings 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 |
5 349
|
5 333
|
9 253
|
7 131
|
6 083
|
3 799
|
3 902
|
2 791
|
1 800
|
3 968
|
1 595
|
1 470
|
2 459
|
930
|
2 155
|
2 325
|
1 329
|
1 982
|
6 489
|
8 433
|
10 070
|
10 161
|
12 800
|
13 374
|
|
| Cash Equivalents |
5 349
|
5 333
|
9 253
|
7 131
|
6 083
|
3 799
|
3 902
|
2 791
|
1 800
|
3 968
|
1 595
|
1 470
|
2 459
|
930
|
2 155
|
2 325
|
1 329
|
1 982
|
6 489
|
8 433
|
10 070
|
10 161
|
12 800
|
13 374
|
|
| Short-Term Investments |
0
|
0
|
6
|
44
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
36 468
|
34 069
|
38 884
|
36 488
|
36 230
|
39 096
|
30 732
|
29 920
|
35 936
|
27 431
|
39 135
|
36 730
|
34 212
|
28 285
|
26 365
|
26 443
|
31 325
|
33 590
|
27 789
|
26 715
|
27 526
|
27 679
|
29 298
|
24 962
|
|
| Accounts Receivables |
36 468
|
34 069
|
38 884
|
36 488
|
36 230
|
39 096
|
30 732
|
29 920
|
35 936
|
27 431
|
39 135
|
36 730
|
34 212
|
28 285
|
26 365
|
26 443
|
31 325
|
33 590
|
27 789
|
26 715
|
4 159
|
27 679
|
29 298
|
24 962
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23 367
|
0
|
0
|
0
|
|
| Inventory |
10 184
|
10 819
|
10 964
|
10 971
|
8 345
|
8 465
|
8 952
|
8 623
|
7 802
|
9 105
|
9 184
|
9 728
|
10 096
|
9 159
|
8 694
|
8 710
|
9 542
|
10 765
|
11 521
|
10 015
|
9 691
|
9 524
|
10 262
|
10 359
|
|
| Other Current Assets |
4 075
|
4 346
|
4 554
|
3 345
|
3 630
|
3 710
|
2 466
|
3 992
|
3 727
|
3 205
|
4 218
|
3 735
|
4 404
|
3 589
|
5 514
|
3 303
|
2 940
|
6 819
|
2 853
|
4 314
|
5 489
|
3 572
|
3 155
|
2 980
|
|
| Total Current Assets |
56 076
|
54 567
|
63 661
|
57 979
|
54 304
|
55 070
|
46 052
|
45 326
|
49 265
|
43 709
|
54 132
|
51 663
|
51 171
|
41 963
|
42 728
|
40 781
|
45 136
|
53 156
|
48 652
|
49 477
|
52 776
|
50 936
|
55 515
|
51 675
|
|
| PP&E Net |
94 767
|
93 157
|
91 857
|
78 428
|
72 087
|
67 694
|
62 675
|
59 385
|
65 144
|
63 919
|
62 633
|
60 319
|
61 748
|
64 732
|
62 553
|
61 431
|
66 488
|
74 918
|
71 352
|
69 670
|
67 728
|
57 905
|
55 659
|
59 290
|
|
| PP&E Gross |
94 767
|
93 157
|
91 857
|
78 428
|
72 087
|
67 694
|
62 675
|
59 385
|
65 144
|
63 919
|
62 633
|
60 319
|
61 748
|
64 732
|
62 553
|
61 431
|
66 488
|
74 918
|
71 352
|
69 670
|
67 728
|
57 905
|
55 659
|
59 290
|
|
| Accumulated Depreciation |
152 130
|
164 194
|
168 025
|
169 333
|
140 649
|
146 310
|
150 829
|
157 675
|
158 189
|
163 014
|
167 763
|
173 060
|
177 957
|
182 581
|
173 035
|
170 554
|
173 004
|
171 108
|
175 865
|
178 973
|
186 197
|
181 723
|
181 571
|
153 044
|
|
| Intangible Assets |
291
|
198
|
153
|
169
|
174
|
203
|
382
|
516
|
648
|
869
|
1 140
|
1 404
|
1 254
|
1 536
|
1 177
|
983
|
929
|
3 338
|
3 143
|
3 581
|
3 953
|
4 532
|
5 061
|
4 896
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 862
|
2 640
|
2 445
|
2 087
|
1 785
|
1 273
|
|
| Note Receivable |
219
|
331
|
19
|
166
|
13
|
10
|
23
|
16
|
6
|
1
|
24
|
517
|
1 039
|
2 003
|
0
|
183
|
634
|
496
|
440
|
403
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
12 291
|
11 282
|
12 911
|
14 915
|
25 413
|
21 657
|
17 165
|
11 428
|
12 988
|
13 140
|
14 148
|
17 632
|
19 777
|
21 309
|
22 536
|
21 505
|
21 942
|
22 178
|
17 465
|
18 840
|
12 494
|
10 980
|
13 253
|
11 920
|
|
| Other Long-Term Assets |
4 338
|
5 487
|
5 281
|
5 581
|
3 708
|
1 807
|
3 209
|
3 987
|
2 764
|
2 755
|
3 099
|
3 327
|
3 186
|
3 277
|
2 350
|
2 251
|
2 033
|
1 864
|
2 036
|
2 128
|
2 930
|
2 765
|
2 777
|
3 269
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 862
|
2 640
|
2 445
|
2 087
|
1 785
|
1 273
|
|
| Total Assets |
167 982
N/A
|
165 022
-2%
|
173 882
+5%
|
157 238
-10%
|
155 699
-1%
|
146 441
-6%
|
129 506
-12%
|
120 658
-7%
|
130 815
+8%
|
124 393
-5%
|
135 176
+9%
|
134 862
0%
|
138 175
+2%
|
134 820
-2%
|
132 101
-2%
|
127 134
-4%
|
137 162
+8%
|
155 950
+14%
|
144 950
-7%
|
146 739
+1%
|
142 326
-3%
|
129 205
-9%
|
134 050
+4%
|
132 323
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
24 685
|
27 850
|
27 154
|
28 272
|
30 371
|
29 454
|
26 169
|
28 481
|
30 482
|
27 682
|
32 636
|
28 754
|
27 300
|
19 465
|
18 245
|
17 766
|
19 961
|
21 283
|
16 833
|
15 222
|
16 767
|
16 601
|
16 324
|
14 858
|
|
| Accrued Liabilities |
1 075
|
946
|
914
|
874
|
770
|
696
|
659
|
674
|
685
|
723
|
760
|
800
|
846
|
780
|
832
|
898
|
906
|
912
|
950
|
933
|
920
|
863
|
938
|
945
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 571
|
1 014
|
3 953
|
915
|
500
|
500
|
11 352
|
2 101
|
2 567
|
1 708
|
1 493
|
716
|
1 226
|
|
| Current Portion of Long-Term Debt |
50 548
|
40 750
|
41 922
|
38 919
|
32 559
|
37 887
|
27 306
|
28 860
|
30 102
|
13 549
|
14 796
|
11 152
|
10 798
|
10 626
|
11 287
|
14 512
|
14 838
|
10 687
|
10 465
|
11 252
|
14 501
|
12 806
|
12 455
|
10 225
|
|
| Other Current Liabilities |
6 419
|
5 217
|
5 638
|
4 737
|
8 475
|
5 682
|
4 676
|
3 469
|
5 462
|
7 126
|
7 717
|
9 112
|
10 284
|
10 676
|
8 844
|
9 185
|
9 100
|
13 412
|
10 637
|
7 097
|
7 667
|
8 740
|
7 394
|
6 518
|
|
| Total Current Liabilities |
82 727
|
74 763
|
75 628
|
72 802
|
72 175
|
73 719
|
58 810
|
61 484
|
66 731
|
49 080
|
55 909
|
51 389
|
50 242
|
45 500
|
40 123
|
42 861
|
45 305
|
57 646
|
40 986
|
37 071
|
41 563
|
40 503
|
37 827
|
33 772
|
|
| Long-Term Debt |
34 734
|
43 804
|
48 898
|
33 884
|
33 320
|
25 316
|
26 430
|
19 725
|
22 551
|
32 746
|
32 696
|
32 081
|
33 919
|
37 983
|
37 823
|
27 989
|
32 126
|
35 932
|
44 535
|
47 786
|
39 222
|
28 725
|
30 250
|
31 649
|
|
| Deferred Income Tax |
26
|
199
|
243
|
200
|
1 931
|
79
|
8
|
20
|
30
|
50
|
129
|
277
|
151
|
746
|
841
|
1 233
|
858
|
972
|
185
|
684
|
0
|
0
|
272
|
822
|
|
| Minority Interest |
1 144
|
1 286
|
1 388
|
1 546
|
1 679
|
700
|
900
|
993
|
1 075
|
1 144
|
2 555
|
2 953
|
3 623
|
3 905
|
4 001
|
1 633
|
1 475
|
3 542
|
3 004
|
3 437
|
4 055
|
4 293
|
4 822
|
4 736
|
|
| Other Liabilities |
10 732
|
8 306
|
8 945
|
8 732
|
4 599
|
4 808
|
3 778
|
3 457
|
3 069
|
3 144
|
3 432
|
3 297
|
4 083
|
3 579
|
3 717
|
3 983
|
3 801
|
3 483
|
4 051
|
3 978
|
4 512
|
5 097
|
4 831
|
3 855
|
|
| Total Liabilities |
129 363
N/A
|
128 358
-1%
|
135 102
+5%
|
117 164
-13%
|
113 704
-3%
|
104 622
-8%
|
89 926
-14%
|
85 679
-5%
|
93 456
+9%
|
86 164
-8%
|
94 721
+10%
|
89 997
-5%
|
92 018
+2%
|
91 713
0%
|
86 505
-6%
|
77 699
-10%
|
83 565
+8%
|
101 575
+22%
|
92 761
-9%
|
92 956
+0%
|
89 352
-4%
|
78 618
-12%
|
78 002
-1%
|
74 834
-4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
11 086
|
|
| Retained Earnings |
17 482
|
15 648
|
16 357
|
16 919
|
15 783
|
16 213
|
16 773
|
13 503
|
15 208
|
16 192
|
17 994
|
20 532
|
22 167
|
16 887
|
19 847
|
24 352
|
28 157
|
28 789
|
30 343
|
29 417
|
27 842
|
25 267
|
27 426
|
29 703
|
|
| Additional Paid In Capital |
10 445
|
10 450
|
10 451
|
10 451
|
10 451
|
10 750
|
10 750
|
10 750
|
10 750
|
10 750
|
10 750
|
10 750
|
10 750
|
10 750
|
10 744
|
11 070
|
11 070
|
11 070
|
11 107
|
11 107
|
11 085
|
11 085
|
11 103
|
11 145
|
|
| Unrealized Security Profit/Loss |
261
|
387
|
1 031
|
1 755
|
4 708
|
3 511
|
842
|
316
|
332
|
214
|
826
|
2 490
|
3 142
|
4 429
|
0
|
5 679
|
6 121
|
6 632
|
5 013
|
5 740
|
5 095
|
4 018
|
5 657
|
5 032
|
|
| Treasury Stock |
133
|
133
|
128
|
135
|
34
|
9
|
15
|
19
|
21
|
22
|
23
|
23
|
26
|
27
|
0
|
1 954
|
1 956
|
1 959
|
1 971
|
1 972
|
1 925
|
1 893
|
1 857
|
1 768
|
|
| Other Equity |
0
|
1
|
15
|
2
|
0
|
268
|
145
|
25
|
1
|
6
|
178
|
30
|
962
|
18
|
1 060
|
798
|
881
|
1 243
|
3 389
|
1 595
|
209
|
1 024
|
2 633
|
2 291
|
|
| Total Equity |
38 619
N/A
|
36 665
-5%
|
38 782
+6%
|
40 074
+3%
|
41 994
+5%
|
41 819
0%
|
39 581
-5%
|
34 979
-12%
|
37 356
+7%
|
38 226
+2%
|
40 455
+6%
|
44 865
+11%
|
46 157
+3%
|
43 107
-7%
|
45 596
+6%
|
49 435
+8%
|
53 597
+8%
|
54 375
+1%
|
52 189
-4%
|
53 783
+3%
|
52 974
-2%
|
50 587
-5%
|
56 048
+11%
|
57 489
+3%
|
|
| Total Liabilities & Equity |
167 982
N/A
|
165 023
-2%
|
173 884
+5%
|
157 238
-10%
|
155 698
-1%
|
146 441
-6%
|
129 507
-12%
|
120 658
-7%
|
130 812
+8%
|
124 390
-5%
|
135 176
+9%
|
134 862
0%
|
138 175
+2%
|
134 820
-2%
|
132 101
-2%
|
127 134
-4%
|
137 162
+8%
|
155 950
+14%
|
144 950
-7%
|
146 739
+1%
|
142 326
-3%
|
129 205
-9%
|
134 050
+4%
|
132 323
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
|