Japan Animal Referral Medical Center Co Ltd
TSE:6039
Balance Sheet
Balance Sheet Decomposition
Japan Animal Referral Medical Center Co Ltd
Japan Animal Referral Medical Center Co Ltd
Balance Sheet
Japan Animal Referral Medical Center Co Ltd
| 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 |
438
|
457
|
733
|
850
|
858
|
890
|
1 250
|
1 249
|
1 215
|
1 069
|
1 916
|
1 338
|
1 108
|
|
| Cash Equivalents |
438
|
457
|
733
|
850
|
858
|
890
|
1 250
|
1 249
|
1 215
|
1 069
|
1 916
|
1 338
|
1 108
|
|
| Total Receivables |
65
|
85
|
78
|
100
|
99
|
111
|
133
|
133
|
139
|
221
|
254
|
289
|
319
|
|
| Accounts Receivables |
65
|
85
|
78
|
100
|
99
|
111
|
133
|
133
|
139
|
221
|
254
|
289
|
319
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
23
|
28
|
30
|
36
|
44
|
47
|
49
|
53
|
63
|
129
|
127
|
97
|
95
|
|
| Other Current Assets |
3
|
12
|
42
|
67
|
100
|
106
|
49
|
29
|
41
|
121
|
100
|
53
|
76
|
|
| Total Current Assets |
530
|
581
|
884
|
1 053
|
1 102
|
1 154
|
1 480
|
1 465
|
1 458
|
1 540
|
2 397
|
1 777
|
1 598
|
|
| PP&E Net |
2 393
|
2 563
|
2 974
|
3 026
|
3 932
|
4 553
|
4 430
|
4 283
|
4 199
|
4 709
|
5 333
|
6 152
|
6 317
|
|
| PP&E Gross |
2 393
|
2 563
|
2 974
|
3 026
|
3 932
|
4 553
|
4 430
|
4 283
|
4 199
|
4 709
|
5 333
|
6 152
|
6 317
|
|
| Accumulated Depreciation |
1 017
|
1 546
|
1 711
|
1 794
|
1 678
|
1 826
|
2 037
|
2 083
|
2 200
|
2 520
|
2 723
|
2 878
|
3 305
|
|
| Intangible Assets |
42
|
41
|
34
|
23
|
28
|
24
|
8
|
21
|
14
|
462
|
425
|
385
|
337
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
204
|
183
|
163
|
143
|
|
| Other Long-Term Assets |
21
|
38
|
30
|
59
|
65
|
201
|
170
|
161
|
173
|
193
|
241
|
293
|
359
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
204
|
183
|
163
|
143
|
|
| Total Assets |
2 987
N/A
|
3 224
+8%
|
3 922
+22%
|
4 161
+6%
|
5 126
+23%
|
5 933
+16%
|
6 088
+3%
|
5 929
-3%
|
5 844
-1%
|
7 108
+22%
|
8 579
+21%
|
8 770
+2%
|
8 754
0%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
20
|
31
|
30
|
40
|
48
|
46
|
40
|
50
|
48
|
66
|
83
|
59
|
66
|
|
| Accrued Liabilities |
0
|
13
|
10
|
42
|
57
|
43
|
55
|
55
|
67
|
79
|
87
|
118
|
182
|
|
| Short-Term Debt |
0
|
0
|
210
|
0
|
650
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
271
|
425
|
618
|
611
|
829
|
495
|
522
|
511
|
549
|
546
|
583
|
626
|
627
|
|
| Other Current Liabilities |
137
|
106
|
181
|
147
|
144
|
152
|
273
|
224
|
250
|
274
|
517
|
735
|
679
|
|
| Total Current Liabilities |
428
|
575
|
1 049
|
840
|
1 728
|
736
|
890
|
841
|
915
|
966
|
1 270
|
1 539
|
1 554
|
|
| Long-Term Debt |
2 176
|
2 235
|
2 171
|
2 298
|
2 130
|
3 616
|
3 312
|
2 893
|
2 526
|
3 376
|
3 393
|
3 230
|
2 848
|
|
| Deferred Income Tax |
1
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
166
|
118
|
100
|
77
|
|
| Other Liabilities |
105
|
43
|
44
|
27
|
40
|
52
|
57
|
61
|
68
|
91
|
92
|
90
|
127
|
|
| Total Liabilities |
2 710
N/A
|
2 862
+6%
|
3 266
+14%
|
3 165
-3%
|
3 897
+23%
|
4 405
+13%
|
4 259
-3%
|
3 795
-11%
|
3 508
-8%
|
4 598
+31%
|
4 873
+6%
|
4 959
+2%
|
4 605
-7%
|
|
| Equity | ||||||||||||||
| Common Stock |
200
|
200
|
269
|
332
|
333
|
379
|
382
|
385
|
386
|
386
|
791
|
797
|
802
|
|
| Retained Earnings |
79
|
7
|
163
|
377
|
607
|
815
|
1 110
|
1 423
|
1 708
|
1 995
|
2 375
|
2 713
|
3 180
|
|
| Additional Paid In Capital |
155
|
155
|
224
|
287
|
288
|
334
|
337
|
340
|
333
|
316
|
711
|
712
|
720
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
90
|
186
|
172
|
410
|
553
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
276
N/A
|
362
+31%
|
656
+81%
|
996
+52%
|
1 228
+23%
|
1 528
+24%
|
1 829
+20%
|
2 134
+17%
|
2 336
+9%
|
2 510
+7%
|
3 706
+48%
|
3 811
+3%
|
4 149
+9%
|
|
| Total Liabilities & Equity |
2 987
N/A
|
3 224
+8%
|
3 922
+22%
|
4 161
+6%
|
5 126
+23%
|
5 933
+16%
|
6 088
+3%
|
5 929
-3%
|
5 844
-1%
|
7 108
+22%
|
8 579
+21%
|
8 770
+2%
|
8 754
0%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
3
|
3
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
14
|
13
|
13
|
|
| Preferred Shares Outstanding |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|