Shikigaku Co Ltd
TSE:7049
Balance Sheet
Balance Sheet Decomposition
Shikigaku Co Ltd
Shikigaku Co Ltd
Balance Sheet
Shikigaku Co Ltd
| Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | Feb-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
132
|
279
|
874
|
1 006
|
1 243
|
2 625
|
2 638
|
2 353
|
2 313
|
|
| Cash Equivalents |
132
|
279
|
874
|
1 006
|
1 243
|
2 625
|
2 638
|
2 353
|
2 313
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
118
|
577
|
643
|
993
|
|
| Total Receivables |
20
|
28
|
46
|
80
|
282
|
301
|
419
|
526
|
564
|
|
| Accounts Receivables |
19
|
28
|
46
|
80
|
282
|
301
|
419
|
526
|
564
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
1
|
2
|
1
|
1
|
20
|
19
|
9
|
6
|
11
|
|
| Other Current Assets |
9
|
26
|
44
|
65
|
122
|
182
|
381
|
274
|
270
|
|
| Total Current Assets |
160
|
335
|
964
|
1 152
|
1 668
|
3 246
|
4 023
|
3 803
|
4 150
|
|
| PP&E Net |
3
|
12
|
9
|
64
|
81
|
98
|
150
|
133
|
150
|
|
| PP&E Gross |
3
|
12
|
0
|
64
|
81
|
98
|
150
|
133
|
150
|
|
| Accumulated Depreciation |
1
|
2
|
0
|
5
|
17
|
31
|
45
|
67
|
72
|
|
| Intangible Assets |
0
|
0
|
0
|
28
|
41
|
128
|
123
|
90
|
104
|
|
| Goodwill |
0
|
0
|
0
|
174
|
153
|
92
|
55
|
0
|
0
|
|
| Note Receivable |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
8
|
237
|
270
|
102
|
83
|
91
|
|
| Other Long-Term Assets |
6
|
24
|
36
|
176
|
213
|
254
|
273
|
452
|
399
|
|
| Other Assets |
0
|
0
|
0
|
174
|
153
|
92
|
55
|
0
|
0
|
|
| Total Assets |
173
N/A
|
371
+115%
|
1 009
+172%
|
1 602
+59%
|
2 392
+49%
|
4 090
+71%
|
4 725
+16%
|
4 560
-3%
|
4 895
+7%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
24
|
20
|
0
|
0
|
0
|
|
| Accrued Liabilities |
16
|
72
|
0
|
0
|
133
|
183
|
233
|
235
|
280
|
|
| Short-Term Debt |
0
|
0
|
0
|
50
|
100
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
17
|
21
|
4
|
64
|
145
|
146
|
365
|
295
|
239
|
|
| Other Current Liabilities |
39
|
150
|
305
|
302
|
466
|
763
|
515
|
595
|
827
|
|
| Total Current Liabilities |
73
|
243
|
309
|
416
|
869
|
1 112
|
1 113
|
1 126
|
1 346
|
|
| Long-Term Debt |
54
|
50
|
7
|
197
|
385
|
238
|
641
|
345
|
106
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
7
|
9
|
4
|
5
|
|
| Minority Interest |
0
|
0
|
0
|
34
|
241
|
368
|
569
|
802
|
901
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
127
N/A
|
294
+131%
|
316
+8%
|
648
+105%
|
1 494
+131%
|
1 725
+15%
|
2 331
+35%
|
2 277
-2%
|
2 359
+4%
|
|
| Equity | ||||||||||
| Common Stock |
26
|
26
|
224
|
265
|
268
|
866
|
265
|
10
|
10
|
|
| Retained Earnings |
5
|
37
|
200
|
379
|
338
|
592
|
374
|
272
|
728
|
|
| Additional Paid In Capital |
25
|
25
|
269
|
310
|
337
|
937
|
2 032
|
2 288
|
2 288
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
11
|
12
|
4
|
1
|
|
| Treasury Stock |
0
|
11
|
0
|
0
|
45
|
42
|
290
|
290
|
490
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
46
N/A
|
77
+68%
|
693
+801%
|
954
+38%
|
898
-6%
|
2 364
+163%
|
2 394
+1%
|
2 283
-5%
|
2 536
+11%
|
|
| Total Liabilities & Equity |
173
N/A
|
371
+115%
|
1 009
+172%
|
1 602
+59%
|
2 392
+49%
|
4 090
+71%
|
4 725
+16%
|
4 560
-3%
|
4 895
+7%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
7
|
6
|
7
|
7
|
7
|
8
|
9
|
9
|
8
|
|