Riso Kagaku Corp
TSE:6413
Balance Sheet
Balance Sheet Decomposition
Riso Kagaku Corp
Riso Kagaku Corp
Balance Sheet
Riso Kagaku 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 |
31 111
|
35 051
|
30 377
|
31 671
|
30 734
|
29 572
|
24 913
|
20 583
|
13 656
|
13 780
|
13 377
|
13 901
|
12 899
|
14 074
|
16 943
|
15 058
|
17 047
|
17 359
|
13 019
|
18 523
|
19 353
|
19 551
|
20 812
|
13 610
|
|
| Cash Equivalents |
31 111
|
35 051
|
30 377
|
31 671
|
30 734
|
29 572
|
24 913
|
20 583
|
13 656
|
13 780
|
13 377
|
13 901
|
12 899
|
14 074
|
16 943
|
15 058
|
17 047
|
17 359
|
13 019
|
18 523
|
19 353
|
19 551
|
20 812
|
13 610
|
|
| Short-Term Investments |
1 798
|
300
|
2 799
|
2 200
|
3 311
|
8 040
|
12 273
|
3 281
|
4 969
|
4 096
|
8 731
|
8 987
|
2 876
|
5 120
|
3 430
|
900
|
1 400
|
2 000
|
2 700
|
0
|
400
|
1 110
|
676
|
218
|
|
| Total Receivables |
16 699
|
15 906
|
15 302
|
17 107
|
16 623
|
17 332
|
15 836
|
13 602
|
13 770
|
13 396
|
13 965
|
14 645
|
15 258
|
15 542
|
14 957
|
15 136
|
15 754
|
14 967
|
12 950
|
13 184
|
12 240
|
13 311
|
13 790
|
13 430
|
|
| Accounts Receivables |
16 699
|
15 906
|
15 302
|
17 107
|
16 623
|
17 332
|
15 836
|
13 602
|
13 770
|
13 396
|
13 965
|
14 645
|
15 258
|
15 542
|
14 957
|
15 136
|
15 754
|
14 967
|
12 950
|
13 184
|
11 059
|
12 234
|
12 416
|
12 599
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 181
|
1 077
|
1 374
|
831
|
|
| Inventory |
11 729
|
12 096
|
11 303
|
12 664
|
15 037
|
13 914
|
12 976
|
14 028
|
13 270
|
12 933
|
11 392
|
12 211
|
12 633
|
12 762
|
11 198
|
12 045
|
12 513
|
11 422
|
11 266
|
10 716
|
11 534
|
11 874
|
11 161
|
10 982
|
|
| Other Current Assets |
5 378
|
4 696
|
4 287
|
3 956
|
4 138
|
4 759
|
4 379
|
3 301
|
3 903
|
5 056
|
3 242
|
3 685
|
4 114
|
4 490
|
4 410
|
3 995
|
1 958
|
2 127
|
2 092
|
1 818
|
1 747
|
1 786
|
2 844
|
2 992
|
|
| Total Current Assets |
66 715
|
68 049
|
64 068
|
67 598
|
69 843
|
73 617
|
70 377
|
54 795
|
49 568
|
49 261
|
50 707
|
53 429
|
47 780
|
51 988
|
50 938
|
47 134
|
48 672
|
47 875
|
42 027
|
44 241
|
45 274
|
47 632
|
49 283
|
41 232
|
|
| PP&E Net |
30 091
|
30 239
|
32 758
|
32 469
|
32 036
|
31 295
|
33 014
|
32 492
|
30 469
|
28 441
|
27 540
|
30 323
|
32 742
|
32 790
|
32 343
|
33 026
|
32 393
|
31 199
|
31 249
|
30 273
|
28 874
|
28 399
|
28 000
|
29 172
|
|
| PP&E Gross |
30 091
|
30 239
|
32 758
|
32 469
|
32 036
|
31 295
|
33 014
|
32 492
|
30 469
|
28 441
|
27 540
|
30 323
|
32 742
|
32 790
|
32 343
|
33 026
|
32 393
|
31 199
|
31 249
|
30 273
|
28 874
|
28 399
|
28 000
|
29 172
|
|
| Accumulated Depreciation |
33 394
|
34 307
|
35 123
|
37 264
|
39 492
|
40 569
|
40 778
|
41 112
|
41 637
|
41 295
|
41 061
|
40 471
|
39 874
|
39 241
|
38 545
|
39 987
|
41 116
|
41 025
|
41 151
|
41 865
|
43 075
|
42 787
|
43 279
|
43 109
|
|
| Intangible Assets |
1 249
|
1 388
|
1 412
|
1 647
|
1 962
|
2 162
|
2 170
|
2 307
|
2 296
|
4 681
|
4 700
|
4 292
|
3 907
|
3 290
|
2 588
|
1 916
|
1 541
|
1 113
|
1 080
|
1 025
|
1 031
|
1 079
|
1 232
|
3 132
|
|
| Goodwill |
753
|
503
|
471
|
404
|
369
|
296
|
137
|
0
|
0
|
2 633
|
2 009
|
1 344
|
679
|
0
|
83
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 308
|
|
| Note Receivable |
534
|
510
|
375
|
290
|
284
|
209
|
299
|
160
|
149
|
123
|
239
|
190
|
182
|
120
|
0
|
28
|
21
|
19
|
17
|
15
|
13
|
12
|
11
|
10
|
|
| Long-Term Investments |
8 915
|
2 517
|
3 375
|
4 283
|
8 704
|
7 266
|
2 279
|
1 718
|
1 767
|
1 577
|
1 468
|
1 824
|
1 945
|
2 260
|
1 604
|
1 981
|
1 789
|
1 463
|
1 145
|
1 433
|
1 667
|
2 008
|
3 520
|
4 288
|
|
| Other Long-Term Assets |
5 100
|
5 516
|
4 909
|
5 852
|
5 242
|
6 198
|
6 511
|
5 967
|
4 180
|
3 134
|
3 034
|
4 050
|
4 505
|
3 881
|
4 059
|
3 903
|
5 673
|
5 489
|
4 706
|
4 777
|
4 970
|
5 643
|
6 582
|
8 769
|
|
| Other Assets |
753
|
503
|
471
|
404
|
369
|
296
|
137
|
0
|
0
|
2 633
|
2 009
|
1 344
|
679
|
0
|
83
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 308
|
|
| Total Assets |
113 357
N/A
|
108 722
-4%
|
107 368
-1%
|
112 543
+5%
|
118 440
+5%
|
121 043
+2%
|
114 787
-5%
|
97 439
-15%
|
88 429
-9%
|
89 850
+2%
|
89 697
0%
|
95 452
+6%
|
91 740
-4%
|
94 338
+3%
|
91 669
-3%
|
87 988
-4%
|
90 089
+2%
|
87 158
-3%
|
80 224
-8%
|
81 764
+2%
|
81 829
+0%
|
84 773
+4%
|
88 628
+5%
|
88 911
+0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
16 682
|
11 085
|
10 347
|
11 357
|
13 150
|
15 444
|
14 205
|
14 311
|
13 055
|
12 366
|
11 197
|
11 149
|
9 560
|
10 323
|
10 538
|
11 568
|
12 803
|
11 546
|
9 618
|
9 522
|
8 454
|
9 189
|
9 254
|
5 556
|
|
| Accrued Liabilities |
1 541
|
1 556
|
1 644
|
1 632
|
1 680
|
1 730
|
1 587
|
1 470
|
1 370
|
1 610
|
1 628
|
1 697
|
1 750
|
1 765
|
1 751
|
1 757
|
1 789
|
1 798
|
1 766
|
2 073
|
1 762
|
1 725
|
1 815
|
2 044
|
|
| Short-Term Debt |
7 923
|
7 997
|
4 799
|
5 292
|
6 305
|
5 805
|
5 389
|
5 368
|
4 832
|
2 160
|
2 227
|
2 839
|
2 615
|
2 586
|
1 620
|
1 322
|
1 100
|
821
|
825
|
317
|
228
|
33
|
15
|
1 404
|
|
| Current Portion of Long-Term Debt |
6
|
63
|
67
|
69
|
51
|
9
|
13 295
|
9
|
5
|
3
|
2
|
2
|
74
|
67
|
78
|
1
|
1
|
92
|
96
|
96
|
64
|
103
|
262
|
818
|
|
| Other Current Liabilities |
6 877
|
6 304
|
6 065
|
7 331
|
7 260
|
8 502
|
6 992
|
5 811
|
5 739
|
6 124
|
7 622
|
9 282
|
7 820
|
7 941
|
8 211
|
6 546
|
8 168
|
8 614
|
7 513
|
7 358
|
7 576
|
7 929
|
8 620
|
8 168
|
|
| Total Current Liabilities |
33 029
|
27 005
|
22 922
|
25 681
|
28 446
|
31 490
|
41 468
|
26 969
|
25 001
|
22 263
|
22 676
|
24 969
|
21 819
|
22 682
|
22 198
|
21 194
|
23 861
|
22 871
|
19 818
|
19 366
|
18 084
|
18 979
|
19 966
|
17 990
|
|
| Long-Term Debt |
17 277
|
17 356
|
17 175
|
17 084
|
16 787
|
14 195
|
98
|
83
|
68
|
53
|
38
|
35
|
169
|
127
|
162
|
17
|
15
|
188
|
158
|
141
|
110
|
265
|
563
|
2 931
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
215
|
767
|
636
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
31
|
|
| Minority Interest |
179
|
139
|
126
|
146
|
149
|
166
|
165
|
179
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
2 891
|
3 316
|
3 413
|
3 799
|
4 080
|
4 006
|
3 425
|
4 904
|
4 868
|
4 670
|
4 522
|
4 415
|
4 948
|
2 583
|
3 430
|
2 764
|
2 403
|
1 851
|
2 372
|
1 188
|
664
|
1 233
|
1 172
|
1 454
|
|
| Total Liabilities |
53 376
N/A
|
47 816
-10%
|
43 636
-9%
|
46 710
+7%
|
49 462
+6%
|
49 857
+1%
|
45 156
-9%
|
32 135
-29%
|
30 152
-6%
|
27 753
-8%
|
27 872
+0%
|
29 419
+6%
|
26 936
-8%
|
25 392
-6%
|
25 790
+2%
|
23 975
-7%
|
26 279
+10%
|
24 910
-5%
|
22 348
-10%
|
20 695
-7%
|
18 858
-9%
|
20 477
+9%
|
21 735
+6%
|
22 406
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
14 114
|
|
| Retained Earnings |
32 969
|
33 864
|
36 673
|
39 078
|
40 384
|
42 532
|
43 131
|
38 816
|
32 108
|
36 249
|
37 874
|
39 159
|
42 467
|
46 837
|
50 287
|
50 678
|
51 468
|
52 038
|
50 573
|
47 900
|
41 979
|
43 231
|
37 410
|
38 213
|
|
| Additional Paid In Capital |
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
14 779
|
|
| Unrealized Security Profit/Loss |
409
|
69
|
730
|
976
|
2 205
|
1 706
|
831
|
304
|
263
|
21
|
107
|
249
|
343
|
629
|
0
|
483
|
304
|
12
|
24
|
261
|
422
|
659
|
1 709
|
2 212
|
|
| Treasury Stock |
1 317
|
1 402
|
1 402
|
2 311
|
2 614
|
2 868
|
3 210
|
1 386
|
1 386
|
511
|
2 011
|
935
|
5 935
|
8 475
|
0
|
14 375
|
15 874
|
18 074
|
20 074
|
16 270
|
10 160
|
10 960
|
5 815
|
8 315
|
|
| Other Equity |
152
|
381
|
1 163
|
802
|
108
|
923
|
16
|
1 324
|
1 604
|
2 516
|
2 824
|
1 333
|
964
|
1 062
|
1 763
|
1 666
|
981
|
597
|
1 540
|
285
|
1 837
|
2 473
|
4 696
|
5 502
|
|
| Total Equity |
59 984
N/A
|
60 905
+2%
|
63 731
+5%
|
65 834
+3%
|
68 976
+5%
|
71 186
+3%
|
69 629
-2%
|
65 303
-6%
|
58 274
-11%
|
62 094
+7%
|
61 825
0%
|
66 033
+7%
|
64 804
-2%
|
68 946
+6%
|
65 879
-4%
|
64 013
-3%
|
63 810
0%
|
62 248
-2%
|
57 876
-7%
|
61 069
+6%
|
62 971
+3%
|
64 296
+2%
|
66 893
+4%
|
66 505
-1%
|
|
| Total Liabilities & Equity |
113 360
N/A
|
108 721
-4%
|
107 367
-1%
|
112 544
+5%
|
118 438
+5%
|
121 043
+2%
|
114 785
-5%
|
97 438
-15%
|
88 426
-9%
|
89 847
+2%
|
89 697
0%
|
95 452
+6%
|
91 740
-4%
|
94 338
+3%
|
91 669
-3%
|
87 988
-4%
|
90 089
+2%
|
87 158
-3%
|
80 224
-8%
|
81 764
+2%
|
81 829
+0%
|
84 773
+4%
|
88 628
+5%
|
88 911
+0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
116
|
108
|
108
|
107
|
106
|
106
|
105
|
103
|
103
|
101
|
97
|
92
|
84
|
81
|
78
|
75
|
73
|
72
|
69
|
69
|
67
|
67
|
66
|
64
|
|