Mitsubishi Kakoki Kaisha Ltd
TSE:6331
Balance Sheet
Balance Sheet Decomposition
Mitsubishi Kakoki Kaisha Ltd
Mitsubishi Kakoki Kaisha Ltd
Balance Sheet
Mitsubishi Kakoki Kaisha 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 |
7 696
|
8 938
|
12 052
|
8 061
|
8 193
|
6 409
|
8 421
|
8 158
|
8 940
|
8 007
|
8 459
|
9 828
|
8 554
|
7 557
|
4 734
|
5 255
|
4 952
|
4 078
|
9 263
|
7 047
|
11 227
|
13 115
|
15 183
|
10 823
|
|
| Cash Equivalents |
7 696
|
8 938
|
12 052
|
8 061
|
8 193
|
6 409
|
8 421
|
8 158
|
8 940
|
8 007
|
8 459
|
9 828
|
8 554
|
7 557
|
4 734
|
5 255
|
4 952
|
4 078
|
9 263
|
7 047
|
11 227
|
13 115
|
15 183
|
10 823
|
|
| Total Receivables |
23 812
|
19 546
|
19 619
|
15 774
|
20 459
|
20 627
|
22 708
|
25 488
|
18 278
|
16 627
|
17 497
|
18 363
|
14 198
|
17 672
|
17 647
|
17 316
|
16 613
|
20 660
|
19 761
|
24 721
|
19 137
|
20 449
|
27 350
|
33 179
|
|
| Accounts Receivables |
23 812
|
19 546
|
19 619
|
15 774
|
20 459
|
20 627
|
22 708
|
25 488
|
18 278
|
16 627
|
17 497
|
18 363
|
14 198
|
17 672
|
17 647
|
17 316
|
16 613
|
20 660
|
19 761
|
24 721
|
16 402
|
19 899
|
26 660
|
32 200
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 735
|
550
|
690
|
979
|
|
| Inventory |
5 284
|
4 913
|
4 261
|
4 431
|
4 080
|
4 753
|
5 264
|
6 536
|
3 667
|
3 545
|
3 376
|
3 365
|
3 098
|
3 341
|
3 342
|
3 277
|
3 404
|
3 574
|
3 547
|
3 308
|
3 318
|
3 713
|
3 939
|
4 189
|
|
| Other Current Assets |
1 780
|
1 968
|
1 140
|
987
|
1 344
|
1 071
|
773
|
750
|
964
|
775
|
1 096
|
1 147
|
1 400
|
731
|
1 357
|
1 372
|
2 120
|
1 369
|
1 218
|
1 614
|
1 619
|
1 752
|
1 788
|
2 648
|
|
| Total Current Assets |
38 572
|
35 365
|
37 072
|
29 253
|
34 076
|
32 860
|
37 166
|
40 932
|
31 849
|
28 954
|
30 428
|
32 703
|
27 250
|
29 301
|
27 080
|
27 220
|
27 089
|
29 681
|
33 789
|
36 690
|
35 301
|
39 029
|
48 260
|
50 839
|
|
| PP&E Net |
5 519
|
5 087
|
4 487
|
4 541
|
4 540
|
4 613
|
4 978
|
5 054
|
5 022
|
4 562
|
5 027
|
5 571
|
5 230
|
4 890
|
4 822
|
4 757
|
4 807
|
5 141
|
4 995
|
4 786
|
4 969
|
4 964
|
6 389
|
5 331
|
|
| Intangible Assets |
212
|
225
|
254
|
431
|
367
|
782
|
755
|
801
|
668
|
555
|
478
|
474
|
324
|
416
|
350
|
283
|
125
|
192
|
224
|
309
|
421
|
345
|
455
|
1 461
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
796
|
|
| Note Receivable |
20
|
29
|
30
|
41
|
55
|
52
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
8 267
|
6 314
|
8 158
|
8 542
|
13 130
|
13 411
|
11 033
|
6 931
|
8 641
|
7 510
|
7 438
|
8 368
|
8 420
|
10 412
|
8 763
|
10 301
|
11 532
|
9 998
|
7 485
|
8 666
|
8 372
|
6 535
|
4 905
|
4 434
|
|
| Other Long-Term Assets |
901
|
1 826
|
1 102
|
1 320
|
422
|
442
|
337
|
1 762
|
1 212
|
1 447
|
1 230
|
620
|
187
|
206
|
196
|
172
|
802
|
1 205
|
2 052
|
1 386
|
1 458
|
2 026
|
3 161
|
3 313
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
796
|
|
| Total Assets |
53 491
N/A
|
48 846
-9%
|
51 103
+5%
|
44 128
-14%
|
52 590
+19%
|
52 160
-1%
|
54 318
+4%
|
55 480
+2%
|
47 392
-15%
|
43 028
-9%
|
44 601
+4%
|
47 736
+7%
|
41 411
-13%
|
45 225
+9%
|
41 211
-9%
|
42 733
+4%
|
44 355
+4%
|
46 217
+4%
|
48 545
+5%
|
51 837
+7%
|
50 521
-3%
|
52 899
+5%
|
63 170
+19%
|
66 174
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
13 884
|
13 133
|
13 593
|
9 627
|
11 232
|
14 065
|
14 240
|
17 568
|
10 069
|
8 375
|
8 792
|
10 010
|
7 612
|
10 708
|
10 088
|
9 644
|
7 952
|
9 817
|
10 785
|
11 866
|
9 330
|
9 404
|
9 840
|
6 867
|
|
| Accrued Liabilities |
363
|
340
|
327
|
352
|
490
|
646
|
743
|
827
|
758
|
700
|
608
|
427
|
382
|
553
|
622
|
633
|
539
|
662
|
772
|
753
|
879
|
899
|
1 089
|
1 219
|
|
| Short-Term Debt |
14 103
|
12 937
|
11 960
|
8 890
|
9 020
|
6 000
|
6 000
|
4 000
|
3 000
|
3 000
|
3 000
|
8 000
|
8 000
|
4 000
|
0
|
0
|
0
|
500
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2 462
|
300
|
0
|
889
|
3 300
|
0
|
0
|
0
|
747
|
200
|
2 000
|
0
|
0
|
0
|
200
|
1 000
|
0
|
0
|
1 600
|
200
|
1 000
|
500
|
0
|
1 600
|
|
| Other Current Liabilities |
2 189
|
1 663
|
2 965
|
1 709
|
3 340
|
3 807
|
4 385
|
4 735
|
3 316
|
1 543
|
3 677
|
2 906
|
1 535
|
2 349
|
2 606
|
1 992
|
2 847
|
3 089
|
5 431
|
4 952
|
4 242
|
4 824
|
9 973
|
12 127
|
|
| Total Current Liabilities |
33 001
|
28 373
|
28 845
|
21 467
|
27 382
|
24 518
|
25 368
|
27 130
|
17 890
|
13 818
|
18 077
|
21 343
|
17 529
|
18 137
|
13 516
|
13 269
|
11 338
|
14 068
|
18 588
|
17 771
|
15 451
|
15 627
|
20 902
|
21 813
|
|
| Long-Term Debt |
4 189
|
3 889
|
4 189
|
3 300
|
747
|
947
|
2 947
|
2 947
|
2 200
|
2 527
|
727
|
1 727
|
1 727
|
1 200
|
2 600
|
2 300
|
3 300
|
3 300
|
1 700
|
3 100
|
2 300
|
2 800
|
3 300
|
1 700
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
602
|
395
|
531
|
0
|
0
|
0
|
2
|
2
|
1 083
|
0
|
1 044
|
1 475
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
69
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
2 912
|
3 523
|
4 585
|
5 859
|
7 046
|
8 139
|
5 220
|
5 806
|
6 251
|
5 999
|
5 655
|
5 453
|
7 527
|
7 513
|
8 238
|
8 315
|
7 520
|
6 523
|
6 998
|
5 680
|
5 463
|
4 147
|
4 391
|
4 434
|
|
| Total Liabilities |
40 102
N/A
|
35 785
-11%
|
37 619
+5%
|
30 626
-19%
|
35 777
+17%
|
33 999
-5%
|
34 066
+0%
|
35 883
+5%
|
26 341
-27%
|
22 344
-15%
|
24 461
+9%
|
28 525
+17%
|
27 866
-2%
|
28 468
+2%
|
25 398
-11%
|
25 359
0%
|
22 158
-13%
|
23 891
+8%
|
27 327
+14%
|
26 620
-3%
|
23 214
-13%
|
22 574
-3%
|
28 593
+27%
|
27 947
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
3 956
|
|
| Retained Earnings |
4 340
|
4 387
|
3 503
|
3 223
|
3 808
|
4 989
|
8 490
|
10 323
|
10 700
|
10 799
|
10 136
|
8 815
|
5 096
|
6 673
|
7 429
|
8 010
|
10 564
|
11 537
|
13 001
|
15 052
|
17 059
|
19 565
|
24 117
|
27 945
|
|
| Additional Paid In Capital |
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 202
|
4 200
|
4 200
|
4 200
|
4 203
|
4 203
|
4 203
|
4 212
|
|
| Unrealized Security Profit/Loss |
894
|
517
|
1 825
|
2 127
|
4 853
|
5 023
|
3 613
|
1 128
|
2 207
|
1 743
|
1 861
|
2 475
|
2 522
|
4 009
|
0
|
3 956
|
5 053
|
4 191
|
2 666
|
3 899
|
3 847
|
2 902
|
2 188
|
1 977
|
|
| Treasury Stock |
0
|
1
|
2
|
5
|
6
|
8
|
11
|
12
|
14
|
16
|
16
|
17
|
17
|
17
|
0
|
18
|
125
|
125
|
591
|
591
|
553
|
540
|
541
|
580
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
220
|
2 214
|
2 066
|
2 634
|
2 732
|
1 453
|
1 433
|
2 014
|
1 299
|
1 205
|
239
|
654
|
717
|
|
| Total Equity |
13 392
N/A
|
13 061
-2%
|
13 484
+3%
|
13 503
+0%
|
16 813
+25%
|
18 162
+8%
|
20 250
+11%
|
19 597
-3%
|
21 051
+7%
|
20 684
-2%
|
20 140
-3%
|
19 211
-5%
|
13 545
-29%
|
16 757
+24%
|
15 813
-6%
|
17 374
+10%
|
22 197
+28%
|
22 326
+1%
|
21 218
-5%
|
25 217
+19%
|
27 307
+8%
|
30 325
+11%
|
34 577
+14%
|
38 227
+11%
|
|
| Total Liabilities & Equity |
53 494
N/A
|
48 846
-9%
|
51 103
+5%
|
44 129
-14%
|
52 590
+19%
|
52 161
-1%
|
54 316
+4%
|
55 480
+2%
|
47 392
-15%
|
43 028
-9%
|
44 601
+4%
|
47 736
+7%
|
41 411
-13%
|
45 225
+9%
|
41 211
-9%
|
42 733
+4%
|
44 355
+4%
|
46 217
+4%
|
48 545
+5%
|
51 837
+7%
|
50 521
-3%
|
52 899
+5%
|
63 170
+19%
|
66 174
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
23
|
23
|
23
|
23
|
23
|
23
|
|