Chiyoda Corp
TSE:6366
Balance Sheet
Balance Sheet Decomposition
Chiyoda Corp
Chiyoda Corp
Balance Sheet
Chiyoda Corp
| 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 |
40 451
|
36 112
|
41 613
|
42 384
|
47 033
|
77 177
|
60 484
|
38 747
|
43 002
|
33 855
|
35 577
|
59 956
|
37 868
|
31 815
|
137 715
|
135 373
|
96 008
|
69 457
|
124 404
|
106 988
|
68 795
|
61 241
|
102 072
|
153 340
|
|
| Cash Equivalents |
40 451
|
36 112
|
41 613
|
42 384
|
47 033
|
77 177
|
60 484
|
38 747
|
43 002
|
33 855
|
35 577
|
59 956
|
37 868
|
31 815
|
137 715
|
135 373
|
96 008
|
69 457
|
124 404
|
106 988
|
68 795
|
61 241
|
102 072
|
153 340
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
10 500
|
96 841
|
96 841
|
96 841
|
138 499
|
122 899
|
107 499
|
107 499
|
6 999
|
7 999
|
7 999
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
27 213
|
24 746
|
24 181
|
37 143
|
46 809
|
38 619
|
36 363
|
50 648
|
51 316
|
56 030
|
43 834
|
65 391
|
73 002
|
53 784
|
67 011
|
58 324
|
117 606
|
133 302
|
128 651
|
124 383
|
122 186
|
120 873
|
127 585
|
112 513
|
|
| Accounts Receivables |
27 213
|
24 746
|
24 181
|
37 143
|
46 809
|
38 619
|
36 363
|
50 648
|
51 316
|
56 030
|
43 834
|
65 391
|
73 002
|
53 784
|
67 011
|
58 324
|
75 639
|
67 357
|
59 939
|
47 122
|
38 940
|
33 395
|
24 166
|
19 412
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41 967
|
65 945
|
68 712
|
77 261
|
83 246
|
87 478
|
103 419
|
93 101
|
|
| Inventory |
23 909
|
21 105
|
18 918
|
24 977
|
17 923
|
27 656
|
16 801
|
16 920
|
7 283
|
12 648
|
13 419
|
15 295
|
33 826
|
59 668
|
35 053
|
24 220
|
15 916
|
7 494
|
5 261
|
8 767
|
18 529
|
23 570
|
18 874
|
12 113
|
|
| Other Current Assets |
10 727
|
14 964
|
35 842
|
57 505
|
144 855
|
274 584
|
214 056
|
117 690
|
92 274
|
116 820
|
89 149
|
119 665
|
156 901
|
217 812
|
208 252
|
199 328
|
136 941
|
116 676
|
102 071
|
65 753
|
163 172
|
177 274
|
155 828
|
159 308
|
|
| Total Current Assets |
102 300
|
96 927
|
120 554
|
162 009
|
256 620
|
418 036
|
338 204
|
320 846
|
290 716
|
316 194
|
320 478
|
383 206
|
409 096
|
444 578
|
455 030
|
425 244
|
374 470
|
326 929
|
360 387
|
305 891
|
372 682
|
382 958
|
404 359
|
437 274
|
|
| PP&E Net |
7 541
|
7 064
|
6 920
|
6 783
|
7 084
|
7 464
|
23 073
|
22 000
|
21 448
|
19 018
|
19 001
|
14 547
|
14 958
|
14 826
|
13 942
|
13 158
|
12 071
|
11 714
|
12 454
|
11 426
|
11 038
|
10 743
|
10 886
|
10 470
|
|
| PP&E Gross |
7 541
|
7 064
|
6 920
|
6 783
|
7 084
|
7 464
|
23 073
|
22 000
|
21 448
|
19 018
|
19 001
|
14 547
|
14 958
|
14 826
|
13 942
|
13 158
|
12 071
|
11 714
|
12 454
|
11 426
|
11 038
|
10 743
|
10 886
|
10 470
|
|
| Accumulated Depreciation |
8 523
|
8 273
|
8 098
|
7 514
|
7 286
|
7 691
|
10 483
|
10 586
|
11 480
|
15 479
|
16 338
|
9 608
|
11 200
|
12 303
|
13 308
|
13 805
|
13 163
|
13 951
|
14 626
|
14 881
|
15 568
|
18 174
|
15 926
|
15 222
|
|
| Intangible Assets |
2 247
|
2 317
|
2 607
|
2 844
|
3 168
|
3 352
|
4 714
|
4 921
|
5 142
|
4 733
|
4 600
|
6 770
|
7 114
|
7 450
|
7 137
|
8 098
|
5 718
|
5 298
|
4 912
|
4 371
|
4 335
|
4 748
|
5 493
|
5 818
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 395
|
0
|
3 931
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
16 427
|
12 074
|
9 961
|
7 357
|
1 195
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
4 563
|
4 206
|
4 325
|
4 322
|
5 701
|
8 740
|
9 302
|
6 955
|
7 855
|
8 505
|
18 190
|
28 427
|
28 315
|
31 328
|
43 071
|
7 707
|
7 681
|
6 393
|
5 598
|
5 701
|
5 511
|
6 442
|
4 272
|
3 976
|
|
| Other Long-Term Assets |
3 771
|
2 299
|
1 508
|
428
|
5 947
|
5 358
|
3 521
|
3 089
|
3 006
|
4 939
|
3 526
|
2 429
|
3 410
|
5 623
|
5 108
|
7 124
|
20 397
|
2 007
|
1 700
|
2 194
|
1 830
|
1 697
|
1 957
|
3 496
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 395
|
0
|
3 931
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
129 307
N/A
|
120 289
-7%
|
142 859
+19%
|
182 887
+28%
|
279 715
+53%
|
442 950
+58%
|
378 814
-14%
|
357 811
-6%
|
328 167
-8%
|
353 389
+8%
|
365 795
+4%
|
435 379
+19%
|
475 288
+9%
|
515 839
+9%
|
528 219
+2%
|
461 331
-13%
|
420 337
-9%
|
352 341
-16%
|
385 051
+9%
|
329 583
-14%
|
395 396
+20%
|
406 588
+3%
|
426 967
+5%
|
461 034
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
40 343
|
46 511
|
52 888
|
74 414
|
85 901
|
86 813
|
74 037
|
77 020
|
89 523
|
97 417
|
86 211
|
117 769
|
145 392
|
137 652
|
150 078
|
160 096
|
147 654
|
175 277
|
137 546
|
115 187
|
96 084
|
129 370
|
133 775
|
120 983
|
|
| Accrued Liabilities |
1 217
|
1 375
|
1 548
|
2 814
|
3 856
|
5 096
|
4 196
|
3 557
|
3 252
|
3 944
|
4 054
|
4 379
|
4 261
|
3 905
|
3 527
|
3 156
|
3 887
|
3 011
|
4 150
|
3 834
|
3 211
|
5 120
|
3 715
|
5 857
|
|
| Short-Term Debt |
17 456
|
8 202
|
101
|
10 101
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 283
|
991
|
333
|
203
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
96
|
10 039
|
18
|
4
|
0
|
10 000
|
88
|
4
|
4
|
45
|
10 004
|
2
|
120
|
541
|
1 200
|
21 268
|
6 390
|
20 684
|
1 472
|
|
| Other Current Liabilities |
41 897
|
33 314
|
50 296
|
52 449
|
115 385
|
259 436
|
205 709
|
118 619
|
73 177
|
80 524
|
93 422
|
108 195
|
110 739
|
151 787
|
157 123
|
127 723
|
96 304
|
214 097
|
177 641
|
124 436
|
230 112
|
215 376
|
253 982
|
281 219
|
|
| Total Current Liabilities |
100 913
|
89 402
|
104 833
|
139 778
|
205 188
|
351 441
|
293 981
|
199 214
|
165 956
|
181 885
|
193 687
|
230 431
|
261 679
|
294 339
|
311 106
|
301 182
|
247 847
|
392 505
|
319 878
|
244 657
|
350 675
|
356 256
|
412 156
|
409 531
|
|
| Long-Term Debt |
10 672
|
10 422
|
10 316
|
214
|
10 168
|
10 067
|
22
|
10 004
|
10 000
|
10 208
|
198
|
10 132
|
10 018
|
10 015
|
10 035
|
4
|
10 022
|
15 889
|
36 457
|
45 612
|
25 631
|
24 869
|
4 805
|
23 479
|
|
| Deferred Income Tax |
27
|
9
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
533
|
323
|
1 471
|
305
|
|
| Minority Interest |
492
|
499
|
344
|
345
|
322
|
392
|
410
|
404
|
569
|
516
|
617
|
969
|
1 619
|
2 010
|
1 961
|
1 785
|
1 861
|
960
|
519
|
348
|
106
|
129
|
1 218
|
1 750
|
|
| Other Liabilities |
2 102
|
3 291
|
4 598
|
5 677
|
8 528
|
4 030
|
3 173
|
2 675
|
2 960
|
5 538
|
3 172
|
5 460
|
5 560
|
3 080
|
4 950
|
3 020
|
3 050
|
3 101
|
3 773
|
2 567
|
2 796
|
2 830
|
2 458
|
2 263
|
|
| Total Liabilities |
114 206
N/A
|
103 623
-9%
|
120 092
+16%
|
146 015
+22%
|
224 206
+54%
|
365 930
+63%
|
297 586
-19%
|
212 297
-29%
|
179 485
-15%
|
198 147
+10%
|
197 674
0%
|
246 992
+25%
|
278 876
+13%
|
309 444
+11%
|
328 052
+6%
|
305 991
-7%
|
262 780
-14%
|
412 455
+57%
|
360 627
-13%
|
293 184
-19%
|
379 741
+30%
|
384 407
+1%
|
422 108
+10%
|
437 328
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
12 027
|
12 027
|
12 027
|
12 721
|
12 901
|
12 928
|
12 934
|
43 392
|
43 396
|
43 396
|
43 396
|
43 396
|
43 396
|
43 396
|
43 396
|
43 396
|
43 396
|
43 396
|
113 396
|
70 000
|
70 000
|
70 000
|
70 000
|
70 000
|
|
| Retained Earnings |
2 516
|
496
|
5 800
|
18 622
|
36 877
|
58 398
|
65 155
|
69 730
|
70 759
|
77 832
|
89 346
|
100 988
|
109 525
|
115 831
|
115 839
|
72 132
|
77 024
|
139 956
|
127 778
|
39 278
|
56 128
|
41 189
|
56 948
|
29 962
|
|
| Additional Paid In Capital |
5 818
|
5 818
|
5 818
|
6 506
|
6 684
|
6 711
|
6 718
|
37 108
|
37 112
|
37 112
|
37 112
|
37 112
|
37 112
|
37 112
|
37 112
|
37 112
|
37 112
|
37 112
|
37 128
|
142
|
142
|
142
|
142
|
142
|
|
| Unrealized Security Profit/Loss |
1
|
10
|
26
|
31
|
44
|
247
|
847
|
775
|
102
|
229
|
1 509
|
6 584
|
4 920
|
7 218
|
0
|
379
|
64
|
5
|
58
|
203
|
83
|
69
|
18
|
51
|
|
| Treasury Stock |
5
|
48
|
140
|
250
|
676
|
905
|
1 059
|
1 105
|
1 215
|
1 295
|
1 328
|
1 349
|
1 390
|
1 405
|
0
|
1 431
|
1 434
|
1 435
|
1 435
|
1 435
|
849
|
847
|
805
|
786
|
|
| Other Equity |
219
|
642
|
764
|
759
|
323
|
359
|
1 673
|
2 837
|
1 471
|
1 574
|
1 915
|
1 656
|
2 849
|
4 243
|
2 856
|
3 752
|
1 395
|
774
|
3 055
|
6 767
|
2 407
|
5 994
|
7 512
|
15 637
|
|
| Total Equity |
15 104
N/A
|
16 669
+10%
|
22 767
+37%
|
36 871
+62%
|
55 507
+51%
|
77 020
+39%
|
81 228
+5%
|
145 513
+79%
|
148 683
+2%
|
155 242
+4%
|
168 120
+8%
|
188 387
+12%
|
196 412
+4%
|
206 395
+5%
|
200 167
-3%
|
155 340
-22%
|
157 557
+1%
|
60 114
N/A
|
24 424
N/A
|
36 399
+49%
|
15 655
-57%
|
22 181
+42%
|
4 859
-78%
|
23 706
+388%
|
|
| Total Liabilities & Equity |
129 310
N/A
|
120 292
-7%
|
142 859
+19%
|
182 886
+28%
|
279 713
+53%
|
442 950
+58%
|
378 814
-14%
|
357 810
-6%
|
328 168
-8%
|
353 389
+8%
|
365 794
+4%
|
435 379
+19%
|
475 288
+9%
|
515 839
+9%
|
528 219
+2%
|
461 331
-13%
|
420 337
-9%
|
352 341
-16%
|
385 051
+9%
|
329 583
-14%
|
395 396
+20%
|
406 588
+3%
|
426 967
+5%
|
461 034
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
185
|
185
|
185
|
191
|
192
|
192
|
192
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
175
|
175
|
175
|
175
|
175
|
175
|
|