Kappa Create Co Ltd
TSE:7421
Balance Sheet
Balance Sheet Decomposition
Kappa Create Co Ltd
Kappa Create Co Ltd
Balance Sheet
Kappa Create Co Ltd
| Feb-2008 | Feb-2009 | Feb-2010 | Feb-2011 | Feb-2012 | Feb-2013 | Feb-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 |
14 811
|
16 330
|
11 512
|
7 222
|
7 026
|
5 212
|
2 622
|
6 643
|
5 039
|
4 493
|
7 617
|
5 083
|
5 941
|
7 924
|
9 407
|
7 518
|
7 937
|
7 940
|
|
| Cash Equivalents |
14 811
|
16 330
|
11 512
|
7 222
|
7 026
|
5 212
|
2 622
|
6 643
|
5 039
|
4 493
|
7 617
|
5 083
|
5 941
|
7 924
|
9 407
|
7 518
|
7 937
|
7 940
|
|
| Short-Term Investments |
5 000
|
4 000
|
500
|
2 200
|
3 200
|
4 000
|
500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
62
|
513
|
621
|
497
|
742
|
1 364
|
3 189
|
1 623
|
1 622
|
2 040
|
2 425
|
2 357
|
2 512
|
3 363
|
3 031
|
3 386
|
3 585
|
3 581
|
|
| Accounts Receivables |
0
|
242
|
362
|
117
|
656
|
693
|
933
|
913
|
1 276
|
1 672
|
2 080
|
2 357
|
2 512
|
3 363
|
3 031
|
3 386
|
3 585
|
3 581
|
|
| Other Receivables |
62
|
271
|
259
|
380
|
86
|
671
|
2 256
|
710
|
345
|
368
|
345
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
648
|
704
|
620
|
731
|
684
|
790
|
1 151
|
1 146
|
524
|
616
|
639
|
671
|
634
|
633
|
681
|
812
|
749
|
883
|
|
| Other Current Assets |
827
|
1 491
|
2 425
|
2 144
|
1 601
|
1 685
|
1 389
|
1 229
|
2 098
|
1 084
|
1 315
|
1 752
|
941
|
1 829
|
1 566
|
798
|
933
|
1 041
|
|
| Total Current Assets |
21 348
|
23 038
|
15 678
|
12 793
|
13 253
|
13 052
|
8 852
|
10 642
|
9 283
|
8 233
|
11 996
|
9 863
|
10 028
|
13 749
|
14 685
|
12 514
|
13 204
|
13 445
|
|
| PP&E Net |
20 882
|
25 592
|
29 330
|
32 752
|
32 947
|
32 160
|
29 826
|
14 460
|
14 094
|
13 233
|
12 707
|
11 957
|
12 551
|
12 164
|
11 015
|
11 049
|
11 912
|
12 299
|
|
| PP&E Gross |
20 882
|
25 592
|
29 330
|
32 752
|
32 947
|
32 160
|
29 826
|
14 460
|
14 094
|
13 233
|
12 707
|
11 957
|
12 551
|
12 164
|
11 015
|
11 049
|
11 912
|
12 299
|
|
| Accumulated Depreciation |
12 332
|
16 123
|
18 969
|
22 189
|
24 423
|
28 052
|
29 111
|
31 637
|
30 196
|
30 358
|
30 476
|
29 812
|
30 300
|
31 090
|
31 555
|
32 332
|
33 275
|
34 347
|
|
| Intangible Assets |
216
|
216
|
214
|
227
|
261
|
297
|
268
|
171
|
261
|
197
|
287
|
404
|
358
|
263
|
251
|
172
|
143
|
102
|
|
| Goodwill |
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
518
|
7
|
318
|
1 211
|
577
|
704
|
1 650
|
1 777
|
852
|
853
|
852
|
851
|
849
|
852
|
850
|
851
|
857
|
861
|
|
| Other Long-Term Assets |
10 703
|
13 390
|
13 714
|
13 847
|
12 329
|
10 949
|
9 056
|
8 091
|
10 767
|
7 105
|
6 185
|
6 055
|
5 140
|
4 979
|
4 847
|
4 352
|
4 075
|
4 365
|
|
| Other Assets |
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
53 668
N/A
|
62 245
+16%
|
59 254
-5%
|
60 831
+3%
|
59 366
-2%
|
57 162
-4%
|
49 652
-13%
|
35 140
-29%
|
35 257
+0%
|
29 621
-16%
|
32 027
+8%
|
29 130
-9%
|
28 926
-1%
|
32 007
+11%
|
31 648
-1%
|
28 938
-9%
|
30 191
+4%
|
31 072
+3%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
2 017
|
3 133
|
3 077
|
3 396
|
3 037
|
3 375
|
3 112
|
3 601
|
3 149
|
3 704
|
3 874
|
3 499
|
2 802
|
3 337
|
2 851
|
3 418
|
3 278
|
3 734
|
|
| Accrued Liabilities |
1 927
|
2 132
|
2 415
|
2 296
|
2 419
|
2 810
|
2 881
|
3 792
|
2 422
|
2 375
|
2 327
|
1 802
|
1 745
|
1 663
|
1 611
|
1 640
|
1 672
|
1 697
|
|
| Short-Term Debt |
0
|
950
|
2 800
|
3 050
|
2 145
|
1 502
|
1 352
|
702
|
552
|
398
|
249
|
99
|
0
|
4 000
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3 476
|
16 408
|
7 304
|
8 468
|
8 880
|
8 978
|
8 486
|
3 144
|
2 942
|
3 148
|
2 927
|
2 840
|
2 582
|
3 165
|
3 085
|
3 320
|
3 840
|
3 835
|
|
| Other Current Liabilities |
1 720
|
4 041
|
3 886
|
3 063
|
1 644
|
1 996
|
1 948
|
2 279
|
1 499
|
1 763
|
1 932
|
2 676
|
2 987
|
2 332
|
1 944
|
2 487
|
2 358
|
2 389
|
|
| Total Current Liabilities |
9 139
|
26 664
|
19 481
|
20 273
|
18 124
|
18 662
|
17 779
|
13 518
|
10 564
|
11 388
|
11 309
|
10 916
|
10 116
|
14 497
|
9 491
|
10 865
|
11 148
|
11 655
|
|
| Long-Term Debt |
15 885
|
14 527
|
16 289
|
16 186
|
14 690
|
14 190
|
12 733
|
6 863
|
4 276
|
5 088
|
6 967
|
4 526
|
5 018
|
4 836
|
8 679
|
7 767
|
7 324
|
6 669
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
165
|
0
|
80
|
63
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
120
|
37
|
155
|
118
|
168
|
272
|
0
|
0
|
0
|
0
|
8
|
4
|
37
|
93
|
72
|
76
|
42
|
|
| Other Liabilities |
918
|
823
|
847
|
953
|
2 264
|
2 450
|
2 330
|
2 686
|
2 726
|
2 074
|
1 823
|
1 783
|
1 710
|
1 707
|
1 751
|
1 610
|
1 611
|
1 859
|
|
| Total Liabilities |
25 942
N/A
|
42 135
+62%
|
36 654
-13%
|
37 567
+2%
|
35 197
-6%
|
35 470
+1%
|
33 280
-6%
|
23 339
-30%
|
17 646
-24%
|
18 613
+5%
|
20 113
+8%
|
17 233
-14%
|
16 848
-2%
|
21 077
+25%
|
20 014
-5%
|
20 314
+1%
|
20 159
-1%
|
20 225
+0%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
9 546
|
9 552
|
9 552
|
9 552
|
9 552
|
9 552
|
9 552
|
13 950
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
100
|
100
|
100
|
100
|
100
|
|
| Retained Earnings |
9 672
|
11 046
|
12 605
|
13 139
|
14 007
|
11 313
|
4 200
|
9 278
|
5 049
|
1 746
|
479
|
366
|
167
|
1 317
|
650
|
2 391
|
1 425
|
2 211
|
|
| Additional Paid In Capital |
8 560
|
8 566
|
8 693
|
8 690
|
8 675
|
8 668
|
8 741
|
13 163
|
3 633
|
3 664
|
2 263
|
2 293
|
2 527
|
12 227
|
10 998
|
11 001
|
8 585
|
8 591
|
|
| Unrealized Security Profit/Loss |
1
|
0
|
7
|
2
|
2
|
45
|
116
|
194
|
0
|
4
|
4
|
5
|
4
|
2
|
3
|
2
|
1
|
1
|
|
| Treasury Stock |
53
|
9 053
|
8 256
|
8 115
|
7 971
|
7 840
|
6 230
|
6 117
|
0
|
673
|
624
|
557
|
77
|
77
|
71
|
65
|
60
|
55
|
|
| Other Equity |
0
|
0
|
0
|
0
|
95
|
45
|
8
|
0
|
109
|
33
|
0
|
0
|
1
|
1
|
40
|
19
|
19
|
1
|
|
| Total Equity |
27 726
N/A
|
20 111
-27%
|
22 601
+12%
|
23 264
+3%
|
24 170
+4%
|
21 693
-10%
|
16 371
-25%
|
11 802
-28%
|
17 612
+49%
|
11 008
-37%
|
11 914
+8%
|
11 897
0%
|
12 078
+2%
|
10 930
-10%
|
11 634
+6%
|
8 624
-26%
|
10 032
+16%
|
10 847
+8%
|
|
| Total Liabilities & Equity |
53 668
N/A
|
62 245
+16%
|
59 254
-5%
|
60 831
+3%
|
59 366
-2%
|
57 162
-4%
|
49 652
-13%
|
35 140
-29%
|
35 257
+0%
|
29 621
-16%
|
32 027
+8%
|
29 130
-9%
|
28 926
-1%
|
32 007
+11%
|
31 648
-1%
|
28 938
-9%
|
30 191
+4%
|
31 072
+3%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
47
|
37
|
38
|
38
|
38
|
38
|
40
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
|