Yamada Corp
TSE:6392
Balance Sheet
Balance Sheet Decomposition
Yamada Corp
Yamada Corp
Balance Sheet
Yamada 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 |
824
|
1 742
|
1 277
|
1 369
|
1 962
|
1 430
|
1 339
|
1 073
|
1 565
|
1 923
|
2 135
|
2 263
|
2 412
|
2 793
|
2 502
|
2 856
|
3 639
|
4 532
|
4 559
|
4 202
|
3 549
|
4 531
|
4 344
|
4 097
|
|
| Cash Equivalents |
824
|
1 742
|
1 277
|
1 369
|
1 962
|
1 430
|
1 339
|
1 073
|
1 565
|
1 923
|
2 135
|
2 263
|
2 412
|
2 793
|
2 502
|
2 856
|
3 639
|
4 532
|
4 559
|
4 202
|
3 549
|
4 531
|
4 344
|
4 097
|
|
| Short-Term Investments |
50
|
50
|
50
|
50
|
50
|
72
|
50
|
51
|
51
|
51
|
51
|
51
|
51
|
51
|
51
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1 941
|
1 730
|
1 774
|
1 842
|
1 885
|
2 280
|
2 085
|
1 404
|
1 413
|
1 683
|
1 645
|
1 534
|
1 772
|
1 727
|
1 677
|
1 724
|
1 866
|
1 860
|
1 794
|
1 730
|
1 917
|
2 026
|
2 112
|
2 182
|
|
| Accounts Receivables |
1 941
|
1 730
|
1 774
|
1 842
|
1 885
|
2 280
|
2 085
|
1 404
|
1 413
|
1 683
|
1 645
|
1 534
|
1 772
|
1 727
|
1 677
|
1 724
|
1 866
|
1 860
|
1 794
|
1 730
|
1 772
|
1 900
|
1 986
|
2 133
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
145
|
125
|
126
|
48
|
|
| Inventory |
1 926
|
1 803
|
1 832
|
2 034
|
2 177
|
2 386
|
2 220
|
2 404
|
1 736
|
1 791
|
1 807
|
1 943
|
1 980
|
2 075
|
2 193
|
2 248
|
2 431
|
2 573
|
2 564
|
2 550
|
3 298
|
3 576
|
4 262
|
4 545
|
|
| Other Current Assets |
142
|
191
|
160
|
193
|
244
|
260
|
287
|
212
|
62
|
121
|
104
|
110
|
244
|
341
|
320
|
254
|
105
|
141
|
180
|
161
|
581
|
271
|
326
|
435
|
|
| Total Current Assets |
4 884
|
5 517
|
5 093
|
5 487
|
6 318
|
6 428
|
5 981
|
5 144
|
4 827
|
5 569
|
5 742
|
5 902
|
6 459
|
6 988
|
6 742
|
7 082
|
8 042
|
9 106
|
9 096
|
8 643
|
9 344
|
10 403
|
11 044
|
11 258
|
|
| PP&E Net |
2 019
|
2 026
|
2 074
|
2 102
|
3 241
|
3 896
|
4 128
|
3 919
|
3 590
|
3 408
|
3 307
|
2 672
|
3 036
|
3 449
|
3 353
|
3 142
|
3 027
|
3 153
|
3 163
|
5 818
|
6 994
|
6 892
|
6 956
|
6 895
|
|
| PP&E Gross |
2 019
|
2 026
|
2 074
|
2 102
|
3 241
|
3 896
|
4 128
|
3 919
|
3 590
|
3 408
|
3 307
|
2 672
|
3 036
|
3 449
|
3 353
|
3 142
|
3 027
|
3 153
|
3 163
|
5 818
|
6 994
|
6 892
|
6 956
|
6 895
|
|
| Accumulated Depreciation |
2 099
|
2 215
|
2 200
|
2 341
|
3 575
|
3 723
|
3 951
|
4 208
|
4 387
|
4 508
|
4 630
|
3 410
|
3 389
|
3 281
|
3 274
|
3 462
|
3 636
|
3 737
|
3 671
|
3 878
|
3 947
|
4 229
|
4 736
|
5 237
|
|
| Intangible Assets |
23
|
18
|
17
|
16
|
22
|
148
|
158
|
161
|
118
|
77
|
90
|
72
|
53
|
38
|
50
|
64
|
62
|
115
|
207
|
189
|
159
|
209
|
268
|
461
|
|
| Goodwill |
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
83
|
18
|
17
|
15
|
13
|
11
|
9
|
7
|
9
|
8
|
6
|
2
|
2
|
2
|
0
|
2
|
2
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
|
| Long-Term Investments |
524
|
468
|
871
|
879
|
1 023
|
896
|
608
|
468
|
487
|
413
|
457
|
350
|
413
|
381
|
339
|
387
|
443
|
397
|
275
|
268
|
256
|
266
|
342
|
350
|
|
| Other Long-Term Assets |
391
|
483
|
364
|
376
|
378
|
324
|
358
|
397
|
148
|
170
|
175
|
38
|
39
|
37
|
34
|
36
|
244
|
250
|
264
|
211
|
284
|
290
|
429
|
339
|
|
| Other Assets |
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
7 925
N/A
|
8 532
+8%
|
8 436
-1%
|
8 876
+5%
|
10 995
+24%
|
11 703
+6%
|
11 243
-4%
|
10 096
-10%
|
9 180
-9%
|
9 645
+5%
|
9 776
+1%
|
9 036
-8%
|
10 002
+11%
|
10 895
+9%
|
10 519
-3%
|
10 712
+2%
|
11 821
+10%
|
13 023
+10%
|
13 007
0%
|
15 131
+16%
|
17 039
+13%
|
18 059
+6%
|
19 039
+5%
|
19 303
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 336
|
1 619
|
1 517
|
1 985
|
1 453
|
1 574
|
1 376
|
1 024
|
949
|
1 229
|
1 112
|
1 494
|
1 449
|
1 521
|
1 371
|
1 299
|
1 362
|
1 404
|
1 111
|
1 099
|
1 431
|
1 279
|
558
|
445
|
|
| Accrued Liabilities |
65
|
73
|
112
|
115
|
165
|
161
|
180
|
122
|
71
|
112
|
132
|
105
|
286
|
268
|
262
|
283
|
310
|
356
|
334
|
334
|
416
|
427
|
487
|
492
|
|
| Short-Term Debt |
411
|
524
|
266
|
248
|
519
|
660
|
545
|
365
|
331
|
348
|
279
|
127
|
102
|
98
|
120
|
103
|
100
|
120
|
106
|
100
|
80
|
119
|
0
|
10
|
|
| Current Portion of Long-Term Debt |
697
|
551
|
287
|
169
|
884
|
248
|
251
|
1 243
|
259
|
226
|
878
|
422
|
181
|
331
|
207
|
145
|
329
|
163
|
29
|
83
|
237
|
354
|
328
|
248
|
|
| Other Current Liabilities |
171
|
380
|
265
|
267
|
377
|
496
|
347
|
234
|
253
|
396
|
275
|
355
|
339
|
352
|
129
|
196
|
406
|
355
|
281
|
290
|
555
|
400
|
480
|
303
|
|
| Total Current Liabilities |
2 680
|
3 148
|
2 448
|
2 784
|
3 399
|
3 139
|
2 698
|
2 988
|
1 863
|
2 311
|
2 676
|
2 505
|
2 357
|
2 570
|
2 088
|
2 026
|
2 507
|
2 399
|
1 860
|
1 905
|
2 718
|
2 578
|
1 853
|
1 497
|
|
| Long-Term Debt |
1 106
|
1 102
|
1 454
|
1 369
|
1 049
|
1 918
|
2 001
|
1 028
|
1 803
|
1 600
|
871
|
690
|
873
|
669
|
463
|
368
|
40
|
260
|
220
|
1 599
|
1 556
|
1 255
|
934
|
685
|
|
| Deferred Income Tax |
0
|
0
|
0
|
4
|
212
|
220
|
224
|
224
|
305
|
280
|
239
|
251
|
271
|
244
|
229
|
245
|
197
|
199
|
199
|
172
|
170
|
171
|
167
|
164
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
900
|
1 015
|
1 066
|
999
|
958
|
1 011
|
1 077
|
234
|
251
|
264
|
268
|
250
|
263
|
283
|
287
|
279
|
291
|
284
|
287
|
294
|
|
| Other Liabilities |
1 026
|
1 044
|
994
|
968
|
1 210
|
1 207
|
1 090
|
1 047
|
992
|
826
|
884
|
609
|
571
|
536
|
499
|
499
|
449
|
407
|
372
|
323
|
310
|
311
|
278
|
253
|
|
| Total Liabilities |
4 813
N/A
|
5 295
+10%
|
4 897
-8%
|
5 124
+5%
|
6 770
+32%
|
7 499
+11%
|
7 079
-6%
|
6 287
-11%
|
5 922
-6%
|
6 028
+2%
|
5 748
-5%
|
4 288
-25%
|
4 323
+1%
|
4 285
-1%
|
3 545
-17%
|
3 389
-4%
|
3 456
+2%
|
3 547
+3%
|
2 938
-17%
|
4 278
+46%
|
5 046
+18%
|
4 599
-9%
|
3 518
-23%
|
2 893
-18%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
|
| Retained Earnings |
2 493
|
2 630
|
2 729
|
2 930
|
3 193
|
3 262
|
3 408
|
3 194
|
2 656
|
3 122
|
3 567
|
4 144
|
4 879
|
5 686
|
6 157
|
6 540
|
7 535
|
8 662
|
9 394
|
10 085
|
11 021
|
12 261
|
13 859
|
14 796
|
|
| Additional Paid In Capital |
54
|
54
|
54
|
54
|
54
|
56
|
57
|
57
|
57
|
57
|
57
|
57
|
58
|
58
|
58
|
58
|
58
|
58
|
58
|
58
|
58
|
58
|
58
|
58
|
|
| Unrealized Security Profit/Loss |
5
|
0
|
207
|
212
|
416
|
303
|
146
|
60
|
75
|
30
|
26
|
50
|
89
|
109
|
0
|
112
|
150
|
118
|
50
|
52
|
45
|
52
|
105
|
109
|
|
| Treasury Stock |
0
|
13
|
14
|
15
|
16
|
11
|
8
|
8
|
8
|
8
|
8
|
9
|
5
|
5
|
0
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
9
|
|
| Other Equity |
39
|
33
|
36
|
29
|
22
|
6
|
41
|
94
|
123
|
183
|
213
|
94
|
57
|
162
|
83
|
19
|
29
|
44
|
27
|
65
|
276
|
496
|
906
|
855
|
|
| Total Equity |
3 113
N/A
|
3 237
+4%
|
3 539
+9%
|
3 751
+6%
|
4 224
+13%
|
4 204
0%
|
4 163
-1%
|
3 809
-9%
|
3 258
-14%
|
3 617
+11%
|
4 029
+11%
|
4 747
+18%
|
5 678
+20%
|
6 610
+16%
|
6 974
+6%
|
7 324
+5%
|
8 365
+14%
|
9 476
+13%
|
10 069
+6%
|
10 853
+8%
|
11 993
+11%
|
13 460
+12%
|
15 520
+15%
|
16 409
+6%
|
|
| Total Liabilities & Equity |
7 925
N/A
|
8 532
+8%
|
8 436
-1%
|
8 876
+5%
|
10 995
+24%
|
11 703
+6%
|
11 243
-4%
|
10 096
-10%
|
9 180
-9%
|
9 645
+5%
|
9 776
+1%
|
9 036
-8%
|
10 002
+11%
|
10 895
+9%
|
10 519
-3%
|
10 712
+2%
|
11 821
+10%
|
13 023
+10%
|
13 007
0%
|
15 131
+16%
|
17 039
+13%
|
18 059
+6%
|
19 039
+5%
|
19 303
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|