O
Origin Co Ltd
TSE:6513
Origin Co Ltd
TSE:6513
Price:
1 086
JPY
0.46%
Market Closed
Market Cap:
¥6.7B
Balance Sheet
Balance Sheet Decomposition
Origin Co Ltd
Origin Co Ltd
Balance Sheet Decomposition is not available for
Origin Co Ltd
Origin Co Ltd
Balance Sheet
Origin Co Ltd
Origin Co Ltd
Currency: JPY
| 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 |
3 340
|
6 079
|
3 529
|
3 640
|
5 363
|
5 200
|
4 650
|
4 610
|
4 506
|
3 991
|
7 273
|
6 931
|
8 492
|
8 334
|
7 845
|
6 795
|
8 199
|
8 396
|
7 287
|
9 812
|
9 356
|
9 903
|
6 760
|
|
| Cash Equivalents |
3 340
|
6 079
|
3 529
|
3 640
|
5 363
|
5 200
|
4 650
|
4 610
|
4 506
|
3 991
|
7 273
|
6 931
|
8 492
|
8 334
|
7 845
|
6 795
|
8 199
|
8 396
|
7 287
|
9 812
|
9 356
|
9 903
|
6 760
|
|
| Total Receivables |
12 304
|
13 740
|
15 119
|
14 473
|
13 011
|
13 036
|
9 668
|
9 765
|
11 304
|
10 780
|
8 865
|
10 476
|
11 139
|
9 456
|
10 218
|
11 017
|
10 655
|
9 941
|
9 619
|
11 530
|
9 720
|
10 338
|
9 844
|
|
| Accounts Receivables |
12 304
|
13 740
|
15 119
|
14 473
|
13 011
|
13 036
|
9 668
|
9 765
|
11 304
|
10 780
|
8 865
|
10 476
|
11 139
|
9 456
|
10 218
|
11 017
|
10 655
|
9 941
|
9 619
|
11 530
|
9 720
|
10 338
|
9 693
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
151
|
|
| Inventory |
5 625
|
6 695
|
5 902
|
6 062
|
5 810
|
6 514
|
6 495
|
5 884
|
6 454
|
9 176
|
6 500
|
8 437
|
7 289
|
7 215
|
6 927
|
7 997
|
7 040
|
6 675
|
5 868
|
8 253
|
8 113
|
8 312
|
8 114
|
|
| Other Current Assets |
888
|
904
|
636
|
510
|
709
|
566
|
482
|
410
|
422
|
691
|
588
|
432
|
615
|
930
|
438
|
1 151
|
1 268
|
1 693
|
1 169
|
464
|
354
|
334
|
550
|
|
| Total Current Assets |
22 158
|
27 418
|
25 187
|
24 686
|
24 893
|
25 316
|
21 296
|
20 668
|
22 685
|
24 637
|
23 226
|
26 276
|
27 534
|
25 936
|
25 428
|
26 960
|
27 162
|
26 705
|
23 944
|
30 058
|
27 544
|
28 888
|
25 268
|
|
| PP&E Net |
9 831
|
9 357
|
9 406
|
9 220
|
8 805
|
9 170
|
9 557
|
9 714
|
9 193
|
8 836
|
7 945
|
8 629
|
9 360
|
11 261
|
10 907
|
11 128
|
11 404
|
11 084
|
10 383
|
9 909
|
9 909
|
9 828
|
10 759
|
|
| PP&E Gross |
9 831
|
9 357
|
9 406
|
9 220
|
8 805
|
9 170
|
9 557
|
9 714
|
9 193
|
8 836
|
7 945
|
8 629
|
9 360
|
11 261
|
10 907
|
11 128
|
11 404
|
11 084
|
10 383
|
9 909
|
9 909
|
9 828
|
10 759
|
|
| Accumulated Depreciation |
16 488
|
17 169
|
17 620
|
17 838
|
18 168
|
18 554
|
18 640
|
19 223
|
19 985
|
20 537
|
21 100
|
22 119
|
22 836
|
21 112
|
21 327
|
21 398
|
21 856
|
22 287
|
21 392
|
22 131
|
22 178
|
22 319
|
22 908
|
|
| Intangible Assets |
101
|
130
|
118
|
181
|
570
|
1 056
|
1 332
|
1 314
|
1 080
|
1 176
|
1 016
|
807
|
821
|
829
|
778
|
670
|
738
|
636
|
510
|
457
|
419
|
421
|
405
|
|
| Note Receivable |
14
|
11
|
60
|
357
|
521
|
528
|
645
|
649
|
111
|
85
|
17
|
15
|
17
|
0
|
6
|
52
|
73
|
22
|
23
|
25
|
27
|
31
|
31
|
|
| Long-Term Investments |
2 138
|
3 231
|
3 553
|
5 156
|
4 983
|
2 812
|
1 675
|
2 532
|
2 624
|
2 710
|
3 009
|
3 423
|
4 371
|
4 088
|
4 602
|
5 892
|
5 193
|
4 930
|
5 427
|
5 125
|
5 801
|
7 928
|
7 747
|
|
| Other Long-Term Assets |
4 213
|
3 476
|
3 425
|
2 797
|
3 092
|
3 012
|
3 225
|
694
|
323
|
398
|
383
|
380
|
525
|
640
|
537
|
672
|
943
|
1 024
|
607
|
550
|
431
|
473
|
464
|
|
| Total Assets |
38 455
N/A
|
43 623
+13%
|
41 749
-4%
|
42 396
+2%
|
42 864
+1%
|
41 893
-2%
|
37 729
-10%
|
35 571
-6%
|
36 016
+1%
|
37 843
+5%
|
35 597
-6%
|
39 530
+11%
|
42 628
+8%
|
42 764
+0%
|
42 258
-1%
|
45 375
+7%
|
45 513
+0%
|
44 401
-2%
|
40 894
-8%
|
46 124
+13%
|
44 131
-4%
|
47 568
+8%
|
44 674
-6%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
9 303
|
15 219
|
8 384
|
8 421
|
8 589
|
7 793
|
4 870
|
6 213
|
6 605
|
8 830
|
5 490
|
7 469
|
6 885
|
6 691
|
6 445
|
7 973
|
7 219
|
6 183
|
5 498
|
7 647
|
5 839
|
6 565
|
5 028
|
|
| Accrued Liabilities |
553
|
663
|
718
|
658
|
710
|
658
|
496
|
519
|
621
|
539
|
558
|
531
|
584
|
549
|
531
|
621
|
641
|
563
|
410
|
590
|
572
|
477
|
520
|
|
| Short-Term Debt |
1 500
|
0
|
3 352
|
2 935
|
2 712
|
2 511
|
1 509
|
2 009
|
2 508
|
3 504
|
2 504
|
505
|
500
|
2 500
|
1 800
|
4 000
|
3 000
|
0
|
0
|
0
|
0
|
0
|
700
|
|
| Current Portion of Long-Term Debt |
1 150
|
1 195
|
1 195
|
1 195
|
595
|
595
|
678
|
600
|
600
|
600
|
250
|
530
|
530
|
556
|
1 223
|
934
|
787
|
623
|
618
|
626
|
330
|
593
|
566
|
|
| Other Current Liabilities |
1 174
|
1 502
|
1 878
|
1 517
|
1 709
|
1 644
|
2 029
|
2 266
|
2 121
|
1 865
|
2 191
|
2 057
|
2 552
|
2 261
|
3 497
|
2 342
|
2 504
|
1 962
|
1 697
|
2 401
|
2 383
|
2 875
|
1 947
|
|
| Total Current Liabilities |
13 681
|
18 579
|
15 527
|
14 726
|
14 315
|
13 202
|
9 581
|
11 608
|
12 455
|
15 337
|
10 993
|
11 092
|
11 051
|
12 556
|
13 496
|
15 869
|
14 151
|
9 331
|
8 223
|
11 264
|
9 124
|
10 510
|
8 761
|
|
| Long-Term Debt |
5 000
|
3 808
|
2 613
|
1 418
|
823
|
228
|
2 050
|
1 450
|
850
|
250
|
0
|
1 838
|
1 308
|
817
|
1 101
|
201
|
1 958
|
1 474
|
956
|
473
|
207
|
1 873
|
1 315
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
94
|
360
|
498
|
0
|
0
|
0
|
0
|
43
|
34
|
54
|
52
|
316
|
772
|
799
|
|
| Minority Interest |
0
|
0
|
651
|
1 076
|
1 348
|
2 341
|
2 437
|
2 490
|
2 276
|
2 124
|
2 424
|
2 554
|
2 784
|
2 607
|
2 495
|
2 696
|
2 667
|
2 671
|
2 385
|
2 534
|
2 388
|
2 397
|
2 417
|
|
| Other Liabilities |
8 056
|
8 281
|
7 930
|
7 585
|
7 228
|
6 930
|
6 875
|
6 394
|
6 207
|
5 787
|
5 917
|
5 788
|
4 577
|
3 835
|
3 969
|
3 982
|
3 950
|
8 682
|
8 095
|
7 936
|
7 831
|
8 066
|
7 907
|
|
| Total Liabilities |
26 737
N/A
|
30 667
+15%
|
26 721
-13%
|
24 805
-7%
|
23 714
-4%
|
22 700
-4%
|
20 943
-8%
|
21 941
+5%
|
21 848
0%
|
23 592
+8%
|
19 694
-17%
|
21 770
+11%
|
19 719
-9%
|
19 816
+0%
|
21 061
+6%
|
22 749
+8%
|
22 769
+0%
|
22 193
-3%
|
19 713
-11%
|
22 258
+13%
|
19 865
-11%
|
23 617
+19%
|
21 199
-10%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
6 103
|
|
| Retained Earnings |
492
|
1 113
|
2 966
|
4 428
|
6 068
|
7 095
|
5 671
|
2 207
|
4 877
|
4 939
|
6 008
|
6 540
|
10 450
|
11 192
|
9 581
|
10 214
|
11 813
|
11 712
|
10 382
|
12 351
|
12 313
|
10 638
|
10 361
|
|
| Additional Paid In Capital |
5 217
|
5 217
|
5 217
|
5 217
|
5 217
|
5 217
|
5 217
|
5 217
|
3 455
|
3 455
|
3 455
|
3 455
|
3 455
|
3 455
|
3 455
|
3 455
|
3 455
|
3 455
|
3 455
|
3 454
|
3 454
|
3 454
|
3 455
|
|
| Unrealized Security Profit/Loss |
94
|
528
|
782
|
1 783
|
1 667
|
544
|
148
|
397
|
401
|
437
|
593
|
898
|
1 591
|
0
|
1 553
|
2 229
|
1 493
|
1 319
|
1 805
|
1 876
|
2 344
|
3 837
|
3 650
|
|
| Treasury Stock |
0
|
5
|
16
|
36
|
45
|
53
|
60
|
77
|
80
|
81
|
83
|
85
|
89
|
0
|
94
|
146
|
523
|
661
|
857
|
847
|
1 236
|
1 610
|
2 034
|
|
| Other Equity |
0
|
0
|
23
|
96
|
140
|
287
|
293
|
217
|
588
|
602
|
174
|
849
|
1 398
|
1 100
|
599
|
772
|
403
|
281
|
292
|
928
|
1 287
|
1 528
|
1 939
|
|
| Total Equity |
11 718
N/A
|
12 956
+11%
|
15 028
+16%
|
17 591
+17%
|
19 150
+9%
|
19 193
+0%
|
16 786
-13%
|
13 630
-19%
|
14 168
+4%
|
14 251
+1%
|
15 903
+12%
|
17 760
+12%
|
22 909
+29%
|
22 949
+0%
|
21 197
-8%
|
22 626
+7%
|
22 744
+1%
|
22 208
-2%
|
21 181
-5%
|
23 866
+13%
|
24 265
+2%
|
23 951
-1%
|
23 475
-2%
|
|
| Total Liabilities & Equity |
38 455
N/A
|
43 623
+13%
|
41 749
-4%
|
42 396
+2%
|
42 864
+1%
|
41 893
-2%
|
37 729
-10%
|
35 571
-6%
|
36 016
+1%
|
37 843
+5%
|
35 597
-6%
|
39 530
+11%
|
42 628
+8%
|
42 764
+0%
|
42 258
-1%
|
45 375
+7%
|
45 513
+0%
|
44 401
-2%
|
40 894
-8%
|
46 124
+13%
|
44 131
-4%
|
47 568
+8%
|
44 674
-6%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
|
Switch to:
Switch to:
See Also
Discover More
