Izu Shaboten Resort Co Ltd
TSE:6819
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
I
|
Izu Shaboten Resort Co Ltd
TSE:6819
|
JP |
|
Chongqing Baiya Sanitory Products Co Ltd
SZSE:003006
|
CN |
Balance Sheet
Balance Sheet Decomposition
Izu Shaboten Resort Co Ltd
Izu Shaboten Resort Co Ltd
Balance Sheet
Izu Shaboten Resort Co 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 |
3 246
|
379
|
305
|
392
|
2 323
|
417
|
703
|
194
|
308
|
98
|
220
|
154
|
185
|
270
|
341
|
598
|
509
|
552
|
499
|
1 295
|
950
|
1 906
|
1 923
|
2 068
|
|
| Cash Equivalents |
3 246
|
379
|
305
|
392
|
2 323
|
417
|
703
|
194
|
308
|
98
|
220
|
154
|
185
|
270
|
341
|
598
|
509
|
552
|
499
|
1 295
|
950
|
1 906
|
1 923
|
2 068
|
|
| Short-Term Investments |
0
|
0
|
0
|
1 421
|
3 535
|
2 235
|
136
|
134
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
7 550
|
4 519
|
1 292
|
1 355
|
3 488
|
2 030
|
922
|
89
|
25
|
38
|
15
|
18
|
23
|
38
|
54
|
69
|
46
|
61
|
62
|
65
|
111
|
148
|
248
|
288
|
|
| Accounts Receivables |
7 550
|
2 761
|
765
|
1 074
|
128
|
661
|
37
|
13
|
34
|
15
|
4
|
18
|
23
|
38
|
48
|
67
|
45
|
60
|
62
|
65
|
111
|
148
|
248
|
288
|
|
| Other Receivables |
0
|
1 758
|
527
|
281
|
3 360
|
1 369
|
959
|
76
|
59
|
23
|
11
|
0
|
0
|
0
|
6
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
4 043
|
1 724
|
123
|
42
|
12
|
342
|
69
|
47
|
34
|
20
|
13
|
12
|
14
|
19
|
16
|
19
|
21
|
33
|
39
|
39
|
35
|
50
|
74
|
89
|
|
| Other Current Assets |
5 664
|
4 636
|
1 427
|
1 304
|
1 306
|
295
|
515
|
193
|
61
|
47
|
49
|
63
|
101
|
41
|
62
|
141
|
19
|
30
|
41
|
42
|
62
|
84
|
105
|
41
|
|
| Total Current Assets |
20 502
|
11 258
|
3 146
|
4 513
|
10 663
|
5 318
|
2 345
|
658
|
428
|
203
|
297
|
247
|
324
|
368
|
473
|
827
|
594
|
676
|
641
|
1 441
|
1 157
|
2 189
|
2 349
|
2 485
|
|
| PP&E Net |
4 010
|
864
|
105
|
4
|
7
|
1 691
|
1 719
|
1 709
|
743
|
741
|
744
|
717
|
734
|
812
|
1 118
|
1 221
|
1 572
|
1 805
|
2 062
|
1 923
|
1 965
|
2 007
|
2 698
|
3 111
|
|
| PP&E Gross |
4 010
|
864
|
105
|
4
|
7
|
1 691
|
1 719
|
1 709
|
743
|
741
|
744
|
717
|
734
|
812
|
1 118
|
1 221
|
1 572
|
1 805
|
2 062
|
1 923
|
1 965
|
2 007
|
2 698
|
3 111
|
|
| Accumulated Depreciation |
1 247
|
47
|
4
|
7
|
7
|
807
|
836
|
958
|
257
|
302
|
345
|
407
|
444
|
498
|
577
|
692
|
807
|
985
|
1 166
|
1 368
|
1 511
|
1 691
|
2 140
|
2 536
|
|
| Intangible Assets |
191
|
14
|
153
|
120
|
2
|
7
|
1
|
1
|
0
|
0
|
0
|
0
|
16
|
13
|
10
|
8
|
4
|
1
|
0
|
6
|
13
|
21
|
23
|
20
|
|
| Goodwill |
84
|
0
|
0
|
5
|
112
|
344
|
156
|
37
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
821
|
730
|
|
| Note Receivable |
236
|
1 779
|
4 782
|
1 391
|
326
|
1 175
|
3 828
|
621
|
454
|
350
|
124
|
124
|
115
|
124
|
0
|
13
|
16
|
13
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Long-Term Investments |
915
|
557
|
669
|
941
|
721
|
1 078
|
887
|
208
|
106
|
96
|
77
|
90
|
72
|
60
|
8
|
11
|
11
|
8
|
10
|
11
|
411
|
397
|
339
|
386
|
|
| Other Long-Term Assets |
738
|
631
|
3 774
|
696
|
155
|
918
|
3 773
|
522
|
361
|
338
|
101
|
107
|
84
|
93
|
19
|
27
|
126
|
153
|
96
|
143
|
202
|
330
|
490
|
536
|
|
| Other Assets |
84
|
0
|
0
|
5
|
112
|
344
|
156
|
37
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
821
|
730
|
|
| Total Assets |
26 676
N/A
|
13 841
-48%
|
5 080
-63%
|
6 279
+24%
|
11 677
+86%
|
8 694
-26%
|
5 163
-41%
|
2 712
-47%
|
1 373
-49%
|
1 052
-23%
|
1 140
+8%
|
1 070
-6%
|
1 178
+10%
|
1 284
+9%
|
1 642
+28%
|
2 106
+28%
|
2 323
+10%
|
2 655
+14%
|
2 813
+6%
|
3 527
+25%
|
3 752
+6%
|
4 947
+32%
|
6 725
+36%
|
7 272
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 351
|
1 232
|
221
|
131
|
78
|
125
|
1 280
|
190
|
107
|
71
|
66
|
56
|
68
|
48
|
38
|
51
|
40
|
38
|
24
|
15
|
45
|
53
|
57
|
48
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
46
|
50
|
50
|
43
|
7
|
27
|
16
|
14
|
17
|
17
|
19
|
20
|
22
|
18
|
22
|
18
|
35
|
48
|
37
|
|
| Short-Term Debt |
6 102
|
562
|
374
|
0
|
0
|
101
|
465
|
54
|
21
|
40
|
170
|
113
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
484
|
221
|
108
|
9
|
7
|
20
|
9
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
54
|
96
|
72
|
|
| Other Current Liabilities |
2 159
|
836
|
573
|
413
|
657
|
1 096
|
1 588
|
985
|
516
|
574
|
532
|
379
|
268
|
254
|
313
|
299
|
242
|
245
|
208
|
305
|
219
|
493
|
537
|
621
|
|
| Total Current Liabilities |
10 096
|
2 852
|
1 276
|
553
|
742
|
1 388
|
3 392
|
1 279
|
698
|
692
|
795
|
565
|
351
|
318
|
368
|
370
|
302
|
305
|
250
|
342
|
303
|
634
|
739
|
778
|
|
| Long-Term Debt |
4 004
|
2 710
|
1 714
|
7
|
0
|
48
|
35
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
363
|
395
|
749
|
726
|
354
|
|
| Deferred Income Tax |
0
|
0
|
0
|
88
|
1
|
0
|
0
|
0
|
22
|
4
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
1 491
|
0
|
0
|
137
|
55
|
328
|
320
|
295
|
0
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
512
|
151
|
123
|
39
|
35
|
713
|
688
|
699
|
256
|
224
|
216
|
205
|
173
|
163
|
445
|
433
|
266
|
212
|
239
|
244
|
272
|
285
|
315
|
378
|
|
| Total Liabilities |
16 103
N/A
|
5 713
-65%
|
3 113
-46%
|
823
-74%
|
833
+1%
|
2 478
+197%
|
4 435
+79%
|
2 291
-48%
|
976
-57%
|
950
-3%
|
1 011
+6%
|
772
-24%
|
524
-32%
|
481
-8%
|
813
+69%
|
803
-1%
|
568
-29%
|
517
-9%
|
522
+1%
|
949
+82%
|
970
+2%
|
1 669
+72%
|
1 781
+7%
|
1 510
-15%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
10 103
|
11 849
|
14 422
|
1 000
|
3 371
|
4 239
|
4 691
|
1 222
|
596
|
596
|
269
|
269
|
401
|
455
|
455
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
133
|
|
| Retained Earnings |
1 241
|
7 518
|
14 940
|
722
|
571
|
5 472
|
7 166
|
1 877
|
330
|
600
|
117
|
40
|
133
|
172
|
205
|
793
|
1 245
|
1 630
|
1 781
|
2 069
|
2 263
|
2 752
|
3 091
|
3 805
|
|
| Additional Paid In Capital |
2 206
|
3 900
|
2 472
|
5 057
|
6 695
|
7 516
|
3 403
|
1 093
|
113
|
113
|
0
|
0
|
133
|
187
|
187
|
425
|
425
|
425
|
425
|
425
|
425
|
425
|
1 817
|
1 850
|
|
| Unrealized Security Profit/Loss |
3 043
|
96
|
21
|
128
|
228
|
72
|
207
|
3
|
32
|
6
|
9
|
3
|
0
|
1
|
0
|
3
|
3
|
6
|
4
|
3
|
7
|
13
|
50
|
9
|
|
| Treasury Stock |
7
|
7
|
7
|
7
|
36
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
0
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
15
|
17
|
|
| Other Equity |
73
|
0
|
0
|
0
|
13
|
19
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
10 573
N/A
|
8 128
-23%
|
1 967
-76%
|
5 456
+177%
|
10 843
+99%
|
6 217
-43%
|
728
-88%
|
421
-42%
|
397
-6%
|
102
-74%
|
129
+26%
|
298
+131%
|
654
+119%
|
802
+23%
|
829
+3%
|
1 303
+57%
|
1 755
+35%
|
2 138
+22%
|
2 291
+7%
|
2 578
+13%
|
2 783
+8%
|
3 278
+18%
|
4 944
+51%
|
5 762
+17%
|
|
| Total Liabilities & Equity |
26 676
N/A
|
13 841
-48%
|
5 080
-63%
|
6 279
+24%
|
11 677
+86%
|
8 694
-26%
|
5 163
-41%
|
2 712
-47%
|
1 373
-49%
|
1 052
-23%
|
1 140
+8%
|
1 070
-6%
|
1 178
+10%
|
1 284
+9%
|
1 642
+28%
|
2 106
+28%
|
2 323
+10%
|
2 655
+14%
|
2 813
+6%
|
3 527
+25%
|
3 752
+6%
|
4 947
+32%
|
6 725
+36%
|
7 272
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1
|
1
|
3
|
5
|
7
|
8
|
11
|
20
|
21
|
21
|
21
|
21
|
26
|
28
|
28
|
28
|
28
|
28
|
28
|
14
|
14
|
14
|
18
|
18
|
|