Kitagawa Seiki Co Ltd
TSE:6327
Balance Sheet
Balance Sheet Decomposition
Kitagawa Seiki Co Ltd
Kitagawa Seiki Co Ltd
Balance Sheet
Kitagawa Seiki Co Ltd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
917
|
963
|
1 012
|
1 288
|
1 312
|
1 342
|
2 040
|
2 112
|
2 302
|
935
|
780
|
1 540
|
1 169
|
1 214
|
1 471
|
1 198
|
2 362
|
1 772
|
1 709
|
1 493
|
2 610
|
2 498
|
3 436
|
3 357
|
|
| Cash Equivalents |
917
|
963
|
1 012
|
1 288
|
1 312
|
1 342
|
2 040
|
2 112
|
2 302
|
935
|
780
|
1 540
|
1 169
|
1 214
|
1 471
|
1 198
|
2 362
|
1 772
|
1 709
|
1 493
|
2 610
|
2 498
|
3 436
|
3 357
|
|
| Short-Term Investments |
1 013
|
223
|
916
|
451
|
361
|
100
|
100
|
150
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1 172
|
1 871
|
2 045
|
2 389
|
2 658
|
3 677
|
3 259
|
2 152
|
1 695
|
3 040
|
1 130
|
1 052
|
1 518
|
1 491
|
1 410
|
2 147
|
1 207
|
1 975
|
2 109
|
1 440
|
1 969
|
2 322
|
1 829
|
2 177
|
|
| Accounts Receivables |
1 172
|
1 871
|
2 045
|
2 389
|
2 658
|
3 677
|
3 259
|
1 959
|
1 612
|
2 825
|
1 130
|
1 052
|
1 518
|
1 491
|
1 410
|
2 147
|
1 207
|
1 975
|
2 109
|
1 440
|
1 969
|
2 263
|
1 774
|
2 044
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
193
|
83
|
215
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
56
|
133
|
|
| Inventory |
781
|
736
|
804
|
859
|
1 019
|
1 262
|
1 904
|
1 295
|
1 283
|
976
|
779
|
643
|
859
|
577
|
583
|
509
|
789
|
972
|
1 590
|
1 002
|
2 121
|
1 873
|
1 136
|
927
|
|
| Other Current Assets |
53
|
105
|
140
|
112
|
187
|
302
|
213
|
203
|
117
|
120
|
44
|
80
|
136
|
53
|
57
|
44
|
36
|
52
|
150
|
140
|
151
|
141
|
48
|
43
|
|
| Total Current Assets |
3 937
|
3 897
|
4 917
|
5 100
|
5 536
|
6 683
|
7 515
|
5 912
|
5 396
|
5 071
|
2 732
|
3 315
|
3 683
|
3 335
|
3 520
|
3 898
|
4 394
|
4 770
|
5 558
|
4 076
|
6 850
|
6 834
|
6 449
|
6 504
|
|
| PP&E Net |
3 523
|
3 379
|
4 193
|
3 937
|
3 729
|
4 359
|
3 941
|
3 728
|
2 803
|
4 786
|
3 158
|
3 046
|
2 983
|
2 909
|
2 163
|
2 236
|
2 303
|
2 075
|
1 607
|
1 536
|
1 754
|
1 797
|
1 781
|
1 844
|
|
| PP&E Gross |
3 523
|
3 379
|
4 193
|
3 937
|
3 729
|
4 359
|
3 941
|
3 728
|
2 803
|
4 786
|
3 158
|
3 046
|
2 983
|
2 909
|
2 163
|
2 236
|
2 303
|
2 075
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
3 201
|
3 356
|
3 541
|
3 815
|
4 091
|
4 469
|
4 928
|
5 496
|
6 716
|
7 041
|
8 649
|
7 815
|
5 159
|
5 251
|
4 817
|
4 776
|
4 851
|
4 920
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
3
|
56
|
50
|
48
|
37
|
21
|
8
|
39
|
70
|
57
|
41
|
21
|
7
|
8
|
14
|
14
|
22
|
22
|
10
|
21
|
26
|
23
|
18
|
21
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
134
|
134
|
134
|
134
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
362
|
360
|
447
|
452
|
552
|
481
|
497
|
350
|
333
|
321
|
217
|
89
|
76
|
83
|
37
|
47
|
47
|
49
|
63
|
107
|
72
|
149
|
123
|
122
|
|
| Other Long-Term Assets |
334
|
348
|
265
|
276
|
342
|
448
|
483
|
295
|
170
|
170
|
176
|
109
|
249
|
246
|
186
|
171
|
116
|
162
|
105
|
113
|
134
|
139
|
60
|
100
|
|
| Total Assets |
8 158
N/A
|
8 039
-1%
|
9 871
+23%
|
9 813
-1%
|
10 197
+4%
|
11 992
+18%
|
12 444
+4%
|
10 324
-17%
|
8 906
-14%
|
10 537
+18%
|
6 458
-39%
|
6 715
+4%
|
6 999
+4%
|
6 582
-6%
|
5 920
-10%
|
6 367
+8%
|
6 882
+8%
|
7 079
+3%
|
7 343
+4%
|
5 854
-20%
|
8 836
+51%
|
8 941
+1%
|
8 431
-6%
|
8 591
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
713
|
832
|
1 488
|
1 542
|
1 619
|
2 229
|
2 234
|
768
|
933
|
1 413
|
590
|
747
|
1 077
|
755
|
935
|
1 011
|
1 270
|
1 222
|
1 639
|
859
|
1 766
|
1 231
|
1 081
|
675
|
|
| Accrued Liabilities |
17
|
14
|
16
|
23
|
29
|
44
|
46
|
40
|
30
|
31
|
28
|
30
|
33
|
32
|
36
|
34
|
36
|
30
|
20
|
22
|
23
|
24
|
24
|
24
|
|
| Short-Term Debt |
50
|
50
|
664
|
148
|
228
|
549
|
608
|
1 623
|
1 912
|
2 482
|
2 591
|
2 651
|
2 723
|
2 948
|
2 440
|
2 325
|
1 375
|
1 375
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
|
| Current Portion of Long-Term Debt |
99
|
43
|
7
|
7
|
7
|
88
|
586
|
68
|
4
|
888
|
502
|
241
|
260
|
362
|
256
|
145
|
124
|
122
|
100
|
100
|
122
|
122
|
122
|
122
|
|
| Other Current Liabilities |
426
|
383
|
444
|
598
|
623
|
1 022
|
1 343
|
587
|
734
|
596
|
506
|
599
|
638
|
346
|
422
|
643
|
792
|
920
|
1 587
|
745
|
2 203
|
2 212
|
684
|
1 035
|
|
| Total Current Liabilities |
1 305
|
1 322
|
2 619
|
2 317
|
2 506
|
3 932
|
4 816
|
3 086
|
3 612
|
5 409
|
4 215
|
4 268
|
4 730
|
4 444
|
4 089
|
4 158
|
3 597
|
3 669
|
4 346
|
2 725
|
5 114
|
4 588
|
2 911
|
2 855
|
|
| Long-Term Debt |
60
|
34
|
528
|
521
|
514
|
656
|
70
|
508
|
504
|
1 538
|
1 210
|
1 158
|
864
|
513
|
399
|
254
|
933
|
832
|
643
|
543
|
564
|
442
|
320
|
199
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
67
|
42
|
51
|
28
|
30
|
31
|
29
|
18
|
24
|
23
|
1
|
0
|
0
|
0
|
0
|
2
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
20
|
37
|
74
|
150
|
236
|
234
|
219
|
221
|
266
|
268
|
289
|
264
|
280
|
355
|
430
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
497
|
448
|
406
|
422
|
440
|
459
|
463
|
489
|
537
|
536
|
326
|
337
|
359
|
362
|
376
|
390
|
445
|
458
|
328
|
358
|
383
|
408
|
434
|
459
|
|
| Total Liabilities |
1 862
N/A
|
1 804
-3%
|
3 553
+97%
|
3 281
-8%
|
3 497
+7%
|
5 121
+46%
|
5 500
+7%
|
4 386
-20%
|
4 929
+12%
|
7 753
+57%
|
5 999
-23%
|
6 059
+1%
|
6 252
+3%
|
5 637
-10%
|
5 146
-9%
|
5 106
-1%
|
5 352
+5%
|
5 391
+1%
|
5 317
-1%
|
3 626
-32%
|
6 061
+67%
|
5 439
-10%
|
3 668
-33%
|
3 514
-4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 251
|
1 251
|
1 251
|
1 251
|
1 251
|
1 251
|
1 251
|
1 251
|
1 251
|
1 251
|
1 251
|
1 251
|
1 251
|
1 251
|
1 251
|
1 335
|
1 335
|
1 335
|
300
|
300
|
300
|
300
|
575
|
575
|
|
| Retained Earnings |
3 786
|
3 720
|
3 731
|
3 954
|
4 052
|
4 199
|
4 331
|
3 403
|
1 481
|
259
|
2 029
|
1 871
|
1 781
|
1 597
|
1 732
|
1 424
|
1 154
|
994
|
1 047
|
1 539
|
2 092
|
2 753
|
3 329
|
3 642
|
|
| Additional Paid In Capital |
1 257
|
1 257
|
1 257
|
1 257
|
1 257
|
1 257
|
1 257
|
1 257
|
1 257
|
1 257
|
1 257
|
1 257
|
1 257
|
1 257
|
1 257
|
1 341
|
1 341
|
1 341
|
661
|
661
|
661
|
658
|
949
|
953
|
|
| Unrealized Security Profit/Loss |
3
|
8
|
81
|
72
|
137
|
158
|
107
|
28
|
10
|
19
|
19
|
15
|
15
|
21
|
5
|
3
|
1
|
3
|
17
|
50
|
24
|
76
|
57
|
54
|
|
| Treasury Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
333
|
328
|
308
|
186
|
171
|
|
| Other Equity |
0
|
0
|
0
|
0
|
4
|
9
|
0
|
0
|
0
|
0
|
0
|
6
|
7
|
15
|
4
|
7
|
7
|
5
|
3
|
10
|
25
|
23
|
38
|
24
|
|
| Total Equity |
6 296
N/A
|
6 235
-1%
|
6 319
+1%
|
6 532
+3%
|
6 700
+3%
|
6 872
+3%
|
6 944
+1%
|
5 938
-14%
|
3 977
-33%
|
2 784
-30%
|
459
-84%
|
656
+43%
|
747
+14%
|
945
+26%
|
774
-18%
|
1 260
+63%
|
1 529
+21%
|
1 688
+10%
|
2 026
+20%
|
2 228
+10%
|
2 775
+25%
|
3 502
+26%
|
4 763
+36%
|
5 078
+7%
|
|
| Total Liabilities & Equity |
8 158
N/A
|
8 039
-1%
|
9 871
+23%
|
9 813
-1%
|
10 197
+4%
|
11 992
+18%
|
12 444
+4%
|
10 324
-17%
|
8 906
-14%
|
10 537
+18%
|
6 458
-39%
|
6 715
+4%
|
6 999
+4%
|
6 582
-6%
|
5 920
-10%
|
6 367
+8%
|
6 882
+8%
|
7 079
+3%
|
7 343
+4%
|
5 854
-20%
|
8 836
+51%
|
8 941
+1%
|
8 431
-6%
|
8 591
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
8
|
8
|
|