Nitchitsu Co Ltd
TSE:7021
Balance Sheet
Balance Sheet Decomposition
Nitchitsu Co Ltd
Nitchitsu Co Ltd
Balance Sheet
Nitchitsu 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 |
1 419
|
1 452
|
2 217
|
2 285
|
1 921
|
2 277
|
2 770
|
2 444
|
3 642
|
4 623
|
3 785
|
3 775
|
3 319
|
3 652
|
3 850
|
4 448
|
4 214
|
4 155
|
4 323
|
4 840
|
4 342
|
4 412
|
2 713
|
2 671
|
|
| Cash Equivalents |
1 419
|
1 452
|
2 217
|
2 285
|
1 921
|
2 277
|
2 770
|
2 444
|
3 642
|
4 623
|
3 785
|
3 775
|
3 319
|
3 652
|
3 850
|
4 448
|
4 214
|
4 155
|
4 323
|
4 840
|
4 342
|
4 412
|
2 713
|
2 671
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
3 846
|
3 846
|
2 961
|
3 244
|
3 704
|
4 194
|
3 951
|
3 547
|
2 707
|
2 589
|
2 692
|
2 518
|
2 295
|
2 798
|
2 880
|
2 684
|
2 573
|
2 587
|
2 552
|
2 125
|
2 277
|
2 205
|
2 700
|
2 903
|
|
| Accounts Receivables |
3 846
|
3 846
|
2 961
|
3 244
|
3 704
|
4 194
|
3 951
|
3 547
|
2 707
|
2 589
|
2 692
|
2 518
|
2 143
|
2 622
|
2 603
|
2 294
|
2 227
|
2 347
|
2 552
|
2 125
|
2 277
|
1 739
|
2 144
|
2 441
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
152
|
175
|
277
|
390
|
346
|
241
|
0
|
0
|
0
|
466
|
555
|
463
|
|
| Inventory |
965
|
961
|
850
|
800
|
1 085
|
1 101
|
1 241
|
1 410
|
1 243
|
1 173
|
1 643
|
1 592
|
1 727
|
1 549
|
1 474
|
1 190
|
1 155
|
1 297
|
1 293
|
1 270
|
1 189
|
1 353
|
1 774
|
1 658
|
|
| Other Current Assets |
265
|
294
|
322
|
431
|
450
|
562
|
465
|
684
|
742
|
442
|
550
|
523
|
607
|
592
|
432
|
509
|
407
|
449
|
388
|
321
|
378
|
225
|
538
|
331
|
|
| Total Current Assets |
6 495
|
6 553
|
6 350
|
6 760
|
7 175
|
8 133
|
8 427
|
8 085
|
8 333
|
8 826
|
8 669
|
8 407
|
7 948
|
8 590
|
8 636
|
8 831
|
8 348
|
8 488
|
8 556
|
8 557
|
8 186
|
8 196
|
7 724
|
7 563
|
|
| PP&E Net |
4 581
|
4 382
|
6 288
|
6 221
|
6 476
|
7 339
|
7 556
|
7 207
|
6 638
|
6 337
|
6 260
|
6 231
|
5 849
|
5 760
|
5 355
|
5 060
|
4 960
|
4 820
|
4 852
|
4 654
|
4 668
|
5 142
|
5 340
|
5 881
|
|
| PP&E Gross |
4 581
|
4 382
|
6 288
|
6 221
|
6 476
|
7 339
|
7 556
|
7 207
|
6 638
|
6 337
|
6 260
|
6 231
|
5 849
|
5 760
|
5 355
|
5 060
|
4 960
|
4 820
|
4 852
|
4 654
|
4 668
|
5 142
|
5 340
|
5 881
|
|
| Accumulated Depreciation |
10 573
|
10 807
|
9 533
|
9 621
|
9 757
|
10 155
|
10 583
|
10 902
|
11 555
|
11 936
|
12 358
|
12 788
|
13 095
|
13 153
|
13 678
|
14 090
|
14 332
|
14 541
|
14 750
|
15 012
|
15 191
|
14 965
|
14 846
|
13 747
|
|
| Intangible Assets |
97
|
87
|
77
|
35
|
51
|
39
|
33
|
28
|
25
|
23
|
22
|
21
|
17
|
18
|
19
|
14
|
13
|
8
|
44
|
131
|
103
|
83
|
76
|
50
|
|
| Note Receivable |
257
|
203
|
190
|
158
|
90
|
68
|
36
|
30
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1 291
|
1 129
|
1 698
|
2 099
|
3 239
|
2 627
|
1 664
|
1 353
|
1 403
|
1 461
|
1 582
|
1 928
|
2 148
|
2 549
|
1 404
|
1 679
|
1 714
|
1 383
|
1 509
|
1 766
|
1 898
|
1 465
|
2 128
|
2 548
|
|
| Other Long-Term Assets |
933
|
1 049
|
422
|
392
|
395
|
436
|
465
|
452
|
475
|
129
|
221
|
197
|
177
|
214
|
800
|
563
|
704
|
655
|
229
|
191
|
132
|
102
|
88
|
96
|
|
| Total Assets |
13 653
N/A
|
13 404
-2%
|
15 026
+12%
|
15 664
+4%
|
17 426
+11%
|
18 643
+7%
|
18 179
-2%
|
17 155
-6%
|
16 891
-2%
|
16 777
-1%
|
16 754
0%
|
16 784
+0%
|
16 139
-4%
|
17 132
+6%
|
16 213
-5%
|
16 147
0%
|
15 739
-3%
|
15 354
-2%
|
15 190
-1%
|
15 299
+1%
|
14 986
-2%
|
14 988
+0%
|
15 357
+2%
|
16 138
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
509
|
667
|
668
|
809
|
1 114
|
1 213
|
1 117
|
939
|
867
|
819
|
807
|
709
|
777
|
900
|
855
|
769
|
719
|
744
|
694
|
641
|
628
|
598
|
645
|
624
|
|
| Accrued Liabilities |
711
|
774
|
733
|
765
|
990
|
1 035
|
1 137
|
1 046
|
914
|
835
|
923
|
832
|
727
|
876
|
792
|
673
|
675
|
697
|
784
|
854
|
664
|
804
|
730
|
815
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
251
|
86
|
0
|
0
|
0
|
1 610
|
1 610
|
1 610
|
0
|
0
|
1 210
|
0
|
1 210
|
1 190
|
1 190
|
1 190
|
1 090
|
1 170
|
|
| Current Portion of Long-Term Debt |
4 820
|
5 292
|
4 586
|
4 723
|
4 236
|
4 208
|
3 655
|
3 538
|
3 381
|
2 670
|
2 566
|
492
|
290
|
142
|
1 380
|
1 385
|
107
|
1 245
|
40
|
40
|
35
|
37
|
37
|
32
|
|
| Other Current Liabilities |
336
|
291
|
338
|
625
|
661
|
1 238
|
864
|
437
|
516
|
708
|
467
|
587
|
131
|
305
|
307
|
335
|
214
|
238
|
305
|
374
|
350
|
679
|
470
|
505
|
|
| Total Current Liabilities |
6 376
|
7 023
|
6 325
|
6 922
|
7 000
|
7 695
|
7 024
|
6 046
|
5 678
|
5 032
|
4 763
|
4 231
|
3 535
|
3 833
|
3 333
|
3 162
|
2 925
|
2 923
|
3 033
|
3 098
|
2 867
|
3 308
|
2 972
|
3 146
|
|
| Long-Term Debt |
2 683
|
1 813
|
2 119
|
1 455
|
1 510
|
1 839
|
2 131
|
1 340
|
696
|
699
|
343
|
351
|
220
|
78
|
241
|
121
|
15
|
80
|
95
|
55
|
20
|
29
|
92
|
60
|
|
| Deferred Income Tax |
0
|
0
|
540
|
619
|
958
|
772
|
440
|
509
|
515
|
525
|
458
|
539
|
504
|
510
|
304
|
333
|
287
|
203
|
232
|
174
|
195
|
534
|
725
|
883
|
|
| Other Liabilities |
860
|
909
|
1 019
|
996
|
1 109
|
1 088
|
979
|
997
|
992
|
942
|
949
|
971
|
985
|
1 045
|
1 008
|
1 042
|
1 111
|
1 042
|
925
|
1 032
|
1 045
|
836
|
835
|
816
|
|
| Total Liabilities |
9 919
N/A
|
9 745
-2%
|
10 004
+3%
|
9 992
0%
|
10 577
+6%
|
11 394
+8%
|
10 574
-7%
|
8 891
-16%
|
7 880
-11%
|
7 197
-9%
|
6 514
-9%
|
6 091
-6%
|
5 244
-14%
|
5 466
+4%
|
4 886
-11%
|
4 658
-5%
|
4 337
-7%
|
4 248
-2%
|
4 286
+1%
|
4 359
+2%
|
4 126
-5%
|
4 707
+14%
|
4 625
-2%
|
4 905
+6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
1 100
|
|
| Retained Earnings |
1 789
|
1 749
|
2 794
|
3 213
|
3 738
|
4 492
|
5 374
|
6 214
|
6 911
|
7 577
|
8 189
|
8 374
|
8 523
|
9 007
|
9 016
|
9 068
|
8 956
|
8 966
|
8 964
|
8 850
|
8 696
|
8 092
|
8 276
|
8 454
|
|
| Additional Paid In Capital |
793
|
793
|
793
|
811
|
811
|
811
|
811
|
811
|
811
|
811
|
811
|
811
|
811
|
811
|
811
|
811
|
811
|
811
|
811
|
811
|
811
|
811
|
811
|
811
|
|
| Unrealized Security Profit/Loss |
32
|
14
|
353
|
538
|
1 163
|
798
|
272
|
125
|
156
|
96
|
140
|
361
|
363
|
564
|
0
|
452
|
473
|
300
|
110
|
299
|
272
|
378
|
835
|
1 111
|
|
| Treasury Stock |
34
|
36
|
36
|
4
|
4
|
6
|
7
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
0
|
11
|
11
|
120
|
118
|
118
|
107
|
88
|
277
|
287
|
|
| Other Equity |
54
|
38
|
18
|
13
|
40
|
52
|
56
|
21
|
42
|
5
|
9
|
56
|
107
|
194
|
150
|
69
|
72
|
49
|
37
|
1
|
88
|
12
|
13
|
44
|
|
| Total Equity |
3 735
N/A
|
3 659
-2%
|
5 022
+37%
|
5 672
+13%
|
6 849
+21%
|
7 248
+6%
|
7 606
+5%
|
8 264
+9%
|
9 011
+9%
|
9 580
+6%
|
10 240
+7%
|
10 693
+4%
|
10 895
+2%
|
11 666
+7%
|
11 327
-3%
|
11 489
+1%
|
11 401
-1%
|
11 107
-3%
|
10 904
-2%
|
10 940
+0%
|
10 860
-1%
|
10 281
-5%
|
10 732
+4%
|
11 233
+5%
|
|
| Total Liabilities & Equity |
13 653
N/A
|
13 404
-2%
|
15 026
+12%
|
15 664
+4%
|
17 426
+11%
|
18 643
+7%
|
18 179
-2%
|
17 155
-6%
|
16 891
-2%
|
16 777
-1%
|
16 754
0%
|
16 784
+0%
|
16 139
-4%
|
17 132
+6%
|
16 213
-5%
|
16 147
0%
|
15 739
-3%
|
15 354
-2%
|
15 190
-1%
|
15 299
+1%
|
14 986
-2%
|
14 988
+0%
|
15 357
+2%
|
16 138
+5%
|
|
| 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
|
|