Otani Kogyo Co Ltd
TSE:5939
Balance Sheet
Balance Sheet Decomposition
Otani Kogyo Co Ltd
Otani Kogyo Co Ltd
Balance Sheet
Otani Kogyo 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 |
234
|
252
|
205
|
175
|
396
|
349
|
442
|
389
|
422
|
661
|
512
|
346
|
765
|
840
|
1 265
|
1 078
|
1 162
|
1 566
|
1 437
|
1 524
|
1 227
|
1 165
|
1 559
|
1 911
|
|
| Cash Equivalents |
234
|
252
|
205
|
175
|
396
|
349
|
442
|
389
|
422
|
661
|
512
|
346
|
765
|
840
|
1 265
|
1 078
|
1 162
|
1 566
|
1 437
|
1 524
|
1 227
|
1 165
|
1 559
|
1 911
|
|
| Total Receivables |
1 339
|
1 173
|
1 183
|
1 322
|
1 475
|
1 603
|
1 273
|
1 531
|
1 302
|
1 422
|
1 367
|
1 388
|
1 418
|
1 484
|
1 432
|
1 438
|
1 564
|
1 538
|
1 386
|
1 510
|
1 718
|
2 347
|
2 347
|
1 875
|
|
| Accounts Receivables |
695
|
646
|
707
|
731
|
1 033
|
1 183
|
890
|
1 100
|
918
|
1 002
|
1 081
|
1 092
|
1 112
|
1 484
|
1 115
|
1 190
|
1 336
|
1 334
|
1 206
|
1 375
|
1 506
|
2 178
|
2 024
|
1 781
|
|
| Other Receivables |
644
|
527
|
476
|
591
|
442
|
420
|
383
|
431
|
384
|
421
|
286
|
297
|
306
|
0
|
317
|
248
|
228
|
204
|
180
|
134
|
212
|
169
|
323
|
94
|
|
| Inventory |
863
|
853
|
763
|
795
|
809
|
837
|
876
|
921
|
798
|
758
|
926
|
927
|
954
|
932
|
926
|
941
|
983
|
957
|
1 019
|
1 100
|
1 156
|
1 328
|
1 720
|
1 939
|
|
| Other Current Assets |
18
|
24
|
20
|
15
|
14
|
65
|
67
|
72
|
72
|
87
|
77
|
79
|
70
|
75
|
69
|
76
|
12
|
64
|
17
|
21
|
38
|
45
|
33
|
29
|
|
| Total Current Assets |
2 454
|
2 301
|
2 170
|
2 307
|
2 694
|
2 854
|
2 657
|
2 913
|
2 593
|
2 927
|
2 882
|
2 741
|
3 207
|
3 324
|
3 693
|
3 533
|
3 720
|
4 125
|
3 860
|
4 154
|
4 139
|
4 885
|
5 658
|
5 754
|
|
| PP&E Net |
1 619
|
1 544
|
1 483
|
1 444
|
1 130
|
1 176
|
1 244
|
1 295
|
1 115
|
1 108
|
1 038
|
1 172
|
1 153
|
1 069
|
1 049
|
1 059
|
952
|
916
|
945
|
959
|
1 121
|
1 100
|
1 224
|
1 472
|
|
| PP&E Gross |
1 619
|
1 544
|
1 483
|
1 444
|
1 130
|
1 176
|
1 244
|
1 295
|
1 115
|
1 108
|
1 038
|
1 172
|
1 153
|
1 069
|
1 049
|
1 059
|
952
|
916
|
945
|
959
|
1 121
|
1 100
|
1 224
|
1 472
|
|
| Accumulated Depreciation |
2 761
|
2 687
|
2 735
|
2 806
|
2 821
|
2 742
|
2 682
|
2 729
|
2 853
|
2 963
|
3 042
|
3 068
|
3 059
|
3 059
|
3 203
|
3 309
|
3 442
|
3 562
|
3 657
|
3 799
|
3 940
|
4 037
|
4 161
|
4 246
|
|
| Intangible Assets |
15
|
12
|
7
|
4
|
4
|
5
|
5
|
8
|
5
|
13
|
38
|
72
|
66
|
105
|
77
|
54
|
33
|
12
|
21
|
32
|
27
|
26
|
28
|
27
|
|
| Note Receivable |
38
|
57
|
45
|
44
|
26
|
26
|
20
|
19
|
16
|
13
|
10
|
9
|
8
|
7
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Long-Term Investments |
254
|
227
|
262
|
284
|
187
|
182
|
142
|
134
|
108
|
100
|
82
|
85
|
90
|
97
|
110
|
92
|
96
|
88
|
97
|
112
|
105
|
113
|
161
|
169
|
|
| Other Long-Term Assets |
141
|
25
|
18
|
21
|
32
|
36
|
37
|
43
|
59
|
49
|
82
|
74
|
66
|
49
|
52
|
53
|
100
|
88
|
66
|
87
|
94
|
104
|
119
|
141
|
|
| Total Assets |
4 521
N/A
|
4 166
-8%
|
3 984
-4%
|
4 106
+3%
|
4 074
-1%
|
4 279
+5%
|
4 104
-4%
|
4 413
+8%
|
3 896
-12%
|
4 209
+8%
|
4 133
-2%
|
4 152
+0%
|
4 589
+11%
|
4 644
+1%
|
4 986
+7%
|
4 790
-4%
|
4 902
+2%
|
5 229
+7%
|
4 989
-5%
|
5 343
+7%
|
5 487
+3%
|
6 228
+14%
|
7 189
+15%
|
7 564
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
243
|
286
|
248
|
316
|
297
|
363
|
351
|
339
|
343
|
362
|
310
|
362
|
761
|
985
|
841
|
961
|
1 167
|
1 359
|
1 049
|
1 144
|
1 325
|
1 828
|
1 831
|
1 828
|
|
| Accrued Liabilities |
106
|
66
|
64
|
47
|
119
|
172
|
168
|
184
|
186
|
198
|
220
|
249
|
193
|
163
|
230
|
250
|
247
|
231
|
205
|
254
|
195
|
200
|
303
|
306
|
|
| Short-Term Debt |
1 440
|
1 070
|
900
|
900
|
900
|
750
|
550
|
750
|
750
|
500
|
500
|
300
|
300
|
300
|
300
|
15
|
15
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1 000
|
60
|
60
|
60
|
60
|
326
|
22
|
19
|
17
|
17
|
55
|
0
|
218
|
146
|
66
|
0
|
9
|
6
|
0
|
0
|
51
|
51
|
|
| Other Current Liabilities |
568
|
507
|
433
|
611
|
718
|
837
|
835
|
1 020
|
716
|
1 072
|
893
|
885
|
589
|
265
|
479
|
309
|
209
|
240
|
206
|
195
|
113
|
169
|
184
|
214
|
|
| Total Current Liabilities |
2 357
|
1 928
|
2 645
|
1 935
|
2 095
|
2 183
|
1 964
|
2 619
|
2 017
|
2 150
|
1 941
|
1 812
|
1 898
|
1 713
|
2 068
|
1 680
|
1 705
|
1 879
|
1 518
|
1 647
|
1 681
|
2 245
|
2 416
|
2 447
|
|
| Long-Term Debt |
1 000
|
1 000
|
0
|
740
|
680
|
620
|
560
|
69
|
47
|
28
|
11
|
0
|
151
|
52
|
204
|
102
|
26
|
15
|
6
|
0
|
0
|
0
|
427
|
379
|
|
| Deferred Income Tax |
4
|
2
|
26
|
35
|
29
|
20
|
7
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
323
|
363
|
389
|
411
|
490
|
526
|
509
|
523
|
533
|
563
|
559
|
530
|
546
|
676
|
580
|
661
|
607
|
591
|
529
|
566
|
577
|
600
|
619
|
661
|
|
| Total Liabilities |
3 684
N/A
|
3 294
-11%
|
3 059
-7%
|
3 120
+2%
|
3 294
+6%
|
3 348
+2%
|
3 040
-9%
|
3 213
+6%
|
2 597
-19%
|
2 741
+6%
|
2 510
-8%
|
2 342
-7%
|
2 595
+11%
|
2 441
-6%
|
2 853
+17%
|
2 443
-14%
|
2 338
-4%
|
2 485
+6%
|
2 052
-17%
|
2 213
+8%
|
2 258
+2%
|
2 845
+26%
|
3 463
+22%
|
3 487
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
655
|
655
|
655
|
655
|
655
|
655
|
655
|
655
|
655
|
655
|
655
|
655
|
655
|
655
|
655
|
655
|
655
|
655
|
655
|
655
|
655
|
655
|
655
|
655
|
|
| Retained Earnings |
131
|
94
|
76
|
28
|
240
|
81
|
173
|
318
|
422
|
593
|
746
|
931
|
1 110
|
1 312
|
1 531
|
1 755
|
1 965
|
2 149
|
2 348
|
2 532
|
2 341
|
2 491
|
2 802
|
3 148
|
|
| Additional Paid In Capital |
308
|
308
|
308
|
308
|
308
|
308
|
222
|
222
|
222
|
222
|
222
|
222
|
222
|
222
|
222
|
222
|
222
|
222
|
222
|
222
|
222
|
222
|
222
|
222
|
|
| Unrealized Security Profit/Loss |
5
|
3
|
37
|
51
|
56
|
48
|
15
|
6
|
2
|
2
|
0
|
3
|
9
|
15
|
0
|
12
|
20
|
14
|
9
|
18
|
13
|
18
|
50
|
54
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
297
|
297
|
297
|
297
|
297
|
2
|
2
|
3
|
3
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
837
N/A
|
873
+4%
|
925
+6%
|
986
+7%
|
780
-21%
|
930
+19%
|
1 064
+14%
|
1 200
+13%
|
1 300
+8%
|
1 468
+13%
|
1 622
+11%
|
1 810
+12%
|
1 994
+10%
|
2 203
+10%
|
2 133
-3%
|
2 348
+10%
|
2 565
+9%
|
2 743
+7%
|
2 937
+7%
|
3 130
+7%
|
3 229
+3%
|
3 384
+5%
|
3 727
+10%
|
4 077
+9%
|
|
| Total Liabilities & Equity |
4 521
N/A
|
4 166
-8%
|
3 984
-4%
|
4 106
+3%
|
4 074
-1%
|
4 279
+5%
|
4 104
-4%
|
4 413
+8%
|
3 896
-12%
|
4 209
+8%
|
4 133
-2%
|
4 152
+0%
|
4 589
+11%
|
4 644
+1%
|
4 986
+7%
|
4 790
-4%
|
4 902
+2%
|
5 229
+7%
|
4 989
-5%
|
5 343
+7%
|
5 487
+3%
|
6 228
+14%
|
7 189
+15%
|
7 564
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|