Yorozu Corp
TSE:7294
Balance Sheet
Balance Sheet Decomposition
Yorozu Corp
Current Assets | 78.2B |
Cash & Short-Term Investments | 23.6B |
Receivables | 26.3B |
Other Current Assets | 28.3B |
Non-Current Assets | 76.7B |
PP&E | 65.2B |
Intangibles | 209m |
Other Non-Current Assets | 11.3B |
Current Liabilities | 53.1B |
Accounts Payable | 17.3B |
Accrued Liabilities | 1.6B |
Short-Term Debt | 11B |
Other Current Liabilities | 23.2B |
Non-Current Liabilities | 31.7B |
Long-Term Debt | 16.3B |
Other Non-Current Liabilities | 15.4B |
Balance Sheet
Yorozu Corp
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
19 412
|
18 194
|
22 336
|
25 197
|
20 882
|
24 970
|
19 019
|
29 259
|
28 866
|
23 617
|
|
Cash Equivalents |
19 412
|
18 194
|
22 336
|
25 197
|
20 882
|
24 970
|
19 019
|
29 259
|
28 866
|
23 617
|
|
Total Receivables |
23 626
|
25 495
|
25 241
|
23 946
|
26 550
|
24 335
|
22 450
|
21 958
|
22 099
|
27 823
|
|
Accounts Receivables |
22 020
|
23 501
|
23 323
|
21 913
|
24 337
|
21 834
|
19 471
|
19 547
|
20 327
|
25 754
|
|
Other Receivables |
1 606
|
1 994
|
1 918
|
2 033
|
2 213
|
2 501
|
2 979
|
2 411
|
1 772
|
2 069
|
|
Inventory |
11 283
|
12 619
|
14 118
|
15 752
|
18 286
|
15 956
|
14 117
|
10 477
|
13 129
|
18 101
|
|
Other Current Assets |
6 217
|
5 427
|
5 422
|
7 123
|
3 872
|
2 161
|
2 800
|
2 027
|
2 381
|
3 041
|
|
Total Current Assets |
60 538
|
61 735
|
67 117
|
72 018
|
69 590
|
67 422
|
58 386
|
63 721
|
66 475
|
72 582
|
|
PP&E Net |
61 674
|
72 765
|
71 196
|
81 601
|
90 121
|
85 907
|
71 203
|
59 820
|
57 557
|
59 288
|
|
Intangible Assets |
1 033
|
1 049
|
821
|
693
|
541
|
418
|
270
|
202
|
149
|
184
|
|
Long-Term Investments |
6 166
|
7 876
|
6 849
|
8 218
|
8 897
|
7 150
|
4 221
|
6 462
|
5 709
|
5 726
|
|
Other Long-Term Assets |
4 466
|
5 279
|
5 368
|
4 641
|
5 934
|
7 200
|
5 620
|
4 518
|
4 102
|
3 731
|
|
Total Assets |
133 877
N/A
|
148 704
+11%
|
151 351
+2%
|
167 171
+10%
|
175 083
+5%
|
168 097
-4%
|
139 700
-17%
|
134 723
-4%
|
133 992
-1%
|
141 511
+6%
|
|
Liabilities | |||||||||||
Accounts Payable |
19 176
|
17 805
|
20 130
|
24 089
|
22 717
|
17 518
|
14 385
|
14 905
|
16 182
|
16 961
|
|
Accrued Liabilities |
4 132
|
3 908
|
4 487
|
4 250
|
5 020
|
5 058
|
5 109
|
3 949
|
4 091
|
5 198
|
|
Short-Term Debt |
0
|
0
|
4 455
|
13 428
|
12 945
|
10 694
|
6 137
|
3 200
|
3 450
|
5 365
|
|
Current Portion of Long-Term Debt |
2 476
|
2 201
|
9 755
|
8 000
|
456
|
1 855
|
8 507
|
13 730
|
13 650
|
9 595
|
|
Other Current Liabilities |
7 587
|
5 382
|
4 265
|
5 900
|
4 494
|
5 148
|
3 412
|
3 547
|
7 219
|
7 274
|
|
Total Current Liabilities |
33 371
|
29 296
|
43 092
|
55 667
|
45 632
|
40 273
|
37 550
|
39 331
|
44 592
|
44 393
|
|
Long-Term Debt |
19 543
|
17 600
|
8 113
|
14 294
|
30 187
|
33 908
|
25 743
|
27 836
|
17 157
|
17 855
|
|
Minority Interest |
13 689
|
15 791
|
16 073
|
14 863
|
16 609
|
16 008
|
14 204
|
11 738
|
12 721
|
13 210
|
|
Other Liabilities |
3 207
|
4 098
|
4 119
|
3 451
|
2 249
|
1 606
|
1 857
|
1 818
|
1 865
|
1 824
|
|
Total Liabilities |
69 810
N/A
|
66 785
-4%
|
71 397
+7%
|
88 275
+24%
|
94 677
+7%
|
91 795
-3%
|
79 354
-14%
|
80 723
+2%
|
76 335
-5%
|
77 282
+1%
|
|
Equity | |||||||||||
Common Stock |
3 472
|
6 200
|
6 200
|
6 200
|
6 200
|
6 200
|
6 200
|
6 200
|
6 200
|
6 200
|
|
Retained Earnings |
56 991
|
62 295
|
64 238
|
67 423
|
68 700
|
67 844
|
54 166
|
47 542
|
48 165
|
49 233
|
|
Additional Paid In Capital |
7 004
|
10 380
|
10 264
|
10 231
|
10 333
|
10 329
|
9 874
|
9 762
|
9 494
|
9 429
|
|
Unrealized Security Profit/Loss |
2 231
|
3 478
|
0
|
3 758
|
4 235
|
3 022
|
1 301
|
2 690
|
2 186
|
2 455
|
|
Treasury Stock |
1 134
|
249
|
0
|
1 836
|
1 836
|
1 836
|
1 827
|
1 593
|
1 482
|
1 303
|
|
Other Equity |
4 497
|
185
|
3 300
|
6 880
|
7 226
|
9 257
|
9 368
|
10 601
|
6 906
|
1 785
|
|
Total Equity |
64 067
N/A
|
81 919
+28%
|
79 954
-2%
|
78 896
-1%
|
80 406
+2%
|
76 302
-5%
|
60 346
-21%
|
54 000
-11%
|
57 657
+7%
|
64 229
+11%
|
|
Total Liabilities & Equity |
133 877
N/A
|
148 704
+11%
|
151 351
+2%
|
167 171
+10%
|
175 083
+5%
|
168 097
-4%
|
139 700
-17%
|
134 723
-4%
|
133 992
-1%
|
141 511
+6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
20
|
25
|
25
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|