Kimura Co Ltd
TSE:7461
Balance Sheet
Balance Sheet Decomposition
Kimura Co Ltd
Kimura Co Ltd
Balance Sheet
Kimura 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 |
899
|
1 222
|
1 302
|
1 717
|
2 178
|
1 889
|
787
|
1 172
|
2 205
|
2 420
|
2 436
|
2 728
|
1 574
|
1 917
|
1 515
|
2 442
|
3 512
|
3 988
|
2 847
|
3 136
|
3 355
|
3 381
|
3 878
|
3 759
|
|
| Cash Equivalents |
899
|
1 222
|
1 302
|
1 717
|
2 178
|
1 889
|
787
|
1 172
|
2 205
|
2 420
|
2 436
|
2 728
|
1 574
|
1 917
|
1 515
|
2 442
|
3 512
|
3 988
|
2 847
|
3 136
|
3 355
|
3 381
|
3 878
|
3 759
|
|
| Total Receivables |
3 163
|
2 832
|
2 817
|
2 732
|
2 314
|
1 789
|
1 949
|
1 360
|
1 393
|
1 471
|
1 440
|
1 537
|
1 890
|
1 750
|
2 231
|
2 357
|
2 607
|
2 459
|
2 445
|
2 395
|
2 313
|
2 410
|
2 234
|
3 267
|
|
| Accounts Receivables |
3 163
|
2 832
|
2 817
|
2 732
|
2 314
|
1 789
|
1 949
|
1 360
|
1 393
|
1 471
|
1 440
|
1 537
|
1 890
|
1 750
|
2 231
|
2 357
|
2 607
|
2 459
|
2 445
|
2 395
|
2 313
|
2 410
|
2 234
|
3 267
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
2 760
|
2 961
|
3 718
|
3 668
|
6 042
|
3 788
|
3 158
|
2 808
|
2 294
|
2 575
|
2 411
|
2 435
|
2 488
|
2 595
|
2 746
|
3 402
|
3 476
|
3 321
|
3 400
|
3 397
|
4 305
|
4 961
|
4 840
|
5 391
|
|
| Other Current Assets |
472
|
502
|
565
|
435
|
501
|
447
|
320
|
455
|
297
|
283
|
300
|
314
|
340
|
331
|
243
|
680
|
122
|
135
|
140
|
123
|
109
|
178
|
156
|
309
|
|
| Total Current Assets |
7 293
|
7 517
|
8 402
|
8 552
|
11 034
|
7 913
|
6 214
|
5 795
|
6 188
|
6 749
|
6 587
|
7 013
|
6 293
|
6 593
|
6 735
|
8 882
|
9 717
|
9 904
|
8 832
|
9 050
|
10 081
|
10 929
|
11 109
|
12 726
|
|
| PP&E Net |
3 907
|
6 373
|
9 947
|
9 483
|
9 146
|
8 776
|
9 908
|
9 592
|
9 302
|
10 377
|
9 919
|
9 466
|
9 126
|
8 959
|
8 870
|
12 901
|
13 141
|
13 295
|
13 149
|
12 919
|
13 262
|
13 051
|
13 116
|
16 048
|
|
| Intangible Assets |
28
|
32
|
12
|
26
|
23
|
19
|
18
|
14
|
11
|
11
|
11
|
12
|
13
|
19
|
25
|
64
|
141
|
125
|
148
|
130
|
103
|
180
|
435
|
369
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
259
|
207
|
155
|
72
|
36
|
0
|
0
|
0
|
|
| Note Receivable |
18
|
16
|
17
|
13
|
11
|
7
|
7
|
6
|
6
|
8
|
9
|
10
|
13
|
12
|
0
|
12
|
21
|
18
|
10
|
8
|
13
|
11
|
9
|
11
|
|
| Long-Term Investments |
238
|
264
|
356
|
400
|
442
|
396
|
262
|
193
|
236
|
243
|
257
|
340
|
357
|
723
|
688
|
915
|
942
|
737
|
669
|
788
|
783
|
850
|
1 071
|
1 033
|
|
| Other Long-Term Assets |
999
|
900
|
794
|
660
|
532
|
556
|
637
|
805
|
960
|
1 027
|
1 011
|
965
|
863
|
850
|
832
|
823
|
1 005
|
984
|
1 029
|
1 025
|
1 062
|
1 144
|
1 169
|
1 201
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
259
|
207
|
155
|
72
|
36
|
0
|
0
|
0
|
|
| Total Assets |
12 484
N/A
|
15 102
+21%
|
19 529
+29%
|
19 134
-2%
|
21 187
+11%
|
17 668
-17%
|
17 045
-4%
|
16 406
-4%
|
16 704
+2%
|
18 414
+10%
|
17 795
-3%
|
17 807
+0%
|
16 666
-6%
|
17 157
+3%
|
17 168
+0%
|
23 597
+37%
|
25 226
+7%
|
25 270
+0%
|
23 991
-5%
|
23 992
+0%
|
25 339
+6%
|
26 165
+3%
|
26 910
+3%
|
31 388
+17%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 221
|
1 955
|
1 678
|
1 626
|
4 642
|
2 496
|
1 693
|
1 298
|
1 446
|
1 638
|
1 518
|
1 740
|
1 975
|
1 881
|
1 846
|
2 804
|
2 169
|
2 064
|
2 116
|
2 108
|
2 124
|
2 117
|
1 905
|
2 239
|
|
| Accrued Liabilities |
41
|
59
|
57
|
54
|
92
|
102
|
105
|
85
|
84
|
98
|
104
|
100
|
113
|
112
|
122
|
133
|
135
|
153
|
162
|
169
|
185
|
202
|
209
|
236
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 450
|
660
|
1 150
|
900
|
0
|
2 100
|
2 400
|
1 950
|
1 150
|
2 257
|
1 390
|
1 990
|
3 138
|
|
| Current Portion of Long-Term Debt |
3 591
|
3 746
|
3 967
|
3 846
|
2 667
|
1 731
|
1 593
|
1 576
|
1 882
|
2 330
|
2 419
|
1 082
|
778
|
376
|
371
|
840
|
997
|
946
|
848
|
719
|
626
|
745
|
742
|
876
|
|
| Other Current Liabilities |
398
|
475
|
699
|
555
|
1 145
|
1 490
|
1 709
|
591
|
835
|
778
|
868
|
929
|
904
|
964
|
943
|
1 465
|
1 147
|
1 068
|
1 243
|
1 567
|
1 201
|
1 521
|
1 285
|
1 438
|
|
| Total Current Liabilities |
6 251
|
6 236
|
6 401
|
6 081
|
8 547
|
5 818
|
5 099
|
3 550
|
4 247
|
4 844
|
4 908
|
5 300
|
4 430
|
4 483
|
4 183
|
5 241
|
6 549
|
6 631
|
6 320
|
5 712
|
6 393
|
5 974
|
6 131
|
7 927
|
|
| Long-Term Debt |
1 269
|
3 973
|
7 872
|
7 436
|
6 361
|
4 819
|
4 396
|
4 820
|
4 016
|
4 594
|
3 550
|
2 490
|
1 716
|
1 353
|
1 020
|
5 510
|
5 238
|
4 285
|
3 460
|
2 761
|
2 143
|
1 909
|
1 179
|
2 594
|
|
| Deferred Income Tax |
58
|
56
|
56
|
89
|
262
|
270
|
270
|
270
|
270
|
270
|
236
|
236
|
236
|
214
|
203
|
267
|
270
|
218
|
181
|
180
|
176
|
199
|
320
|
291
|
|
| Minority Interest |
182
|
56
|
206
|
243
|
405
|
497
|
644
|
747
|
913
|
961
|
1 067
|
1 232
|
1 468
|
1 689
|
1 899
|
2 049
|
2 142
|
2 382
|
1 643
|
1 943
|
2 189
|
2 466
|
2 657
|
2 834
|
|
| Other Liabilities |
560
|
590
|
714
|
692
|
673
|
1 035
|
1 080
|
1 098
|
1 032
|
1 226
|
1 162
|
1 134
|
807
|
774
|
761
|
800
|
907
|
1 157
|
1 207
|
1 222
|
1 254
|
1 273
|
1 294
|
1 482
|
|
| Total Liabilities |
8 321
N/A
|
10 912
+31%
|
15 249
+40%
|
14 541
-5%
|
16 249
+12%
|
12 440
-23%
|
11 490
-8%
|
10 485
-9%
|
10 478
0%
|
11 894
+14%
|
10 922
-8%
|
10 392
-5%
|
8 657
-17%
|
8 513
-2%
|
8 066
-5%
|
13 868
+72%
|
15 106
+9%
|
14 673
-3%
|
12 811
-13%
|
11 818
-8%
|
12 155
+3%
|
11 822
-3%
|
11 582
-2%
|
15 127
+31%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
793
|
793
|
793
|
793
|
793
|
793
|
793
|
793
|
793
|
793
|
793
|
793
|
793
|
793
|
793
|
793
|
793
|
793
|
793
|
793
|
793
|
793
|
793
|
793
|
|
| Retained Earnings |
2 578
|
2 610
|
2 652
|
2 896
|
3 366
|
3 635
|
4 052
|
4 372
|
4 651
|
4 931
|
5 242
|
5 729
|
6 313
|
6 811
|
7 279
|
7 752
|
8 116
|
8 738
|
9 444
|
10 346
|
11 360
|
12 465
|
13 289
|
14 265
|
|
| Additional Paid In Capital |
835
|
835
|
835
|
835
|
835
|
835
|
835
|
835
|
835
|
835
|
835
|
835
|
835
|
835
|
835
|
835
|
835
|
835
|
834
|
834
|
834
|
834
|
834
|
834
|
|
| Unrealized Security Profit/Loss |
74
|
72
|
123
|
193
|
71
|
50
|
4
|
69
|
94
|
98
|
139
|
192
|
202
|
339
|
0
|
482
|
510
|
364
|
242
|
332
|
330
|
384
|
545
|
501
|
|
| Treasury Stock |
117
|
120
|
122
|
124
|
126
|
128
|
128
|
130
|
131
|
131
|
132
|
132
|
133
|
133
|
0
|
133
|
133
|
133
|
133
|
133
|
133
|
133
|
133
|
133
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
43
|
0
|
17
|
16
|
6
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
4 163
N/A
|
4 190
+1%
|
4 280
+2%
|
4 593
+7%
|
4 939
+8%
|
5 228
+6%
|
5 555
+6%
|
5 921
+7%
|
6 226
+5%
|
6 519
+5%
|
6 873
+5%
|
7 415
+8%
|
8 009
+8%
|
8 645
+8%
|
9 102
+5%
|
9 729
+7%
|
10 121
+4%
|
10 597
+5%
|
11 181
+6%
|
12 174
+9%
|
13 185
+8%
|
14 343
+9%
|
15 328
+7%
|
16 261
+6%
|
|
| Total Liabilities & Equity |
12 484
N/A
|
15 102
+21%
|
19 529
+29%
|
19 134
-2%
|
21 187
+11%
|
17 668
-17%
|
17 045
-4%
|
16 406
-4%
|
16 704
+2%
|
18 414
+10%
|
17 795
-3%
|
17 807
+0%
|
16 666
-6%
|
17 157
+3%
|
17 168
+0%
|
23 597
+37%
|
25 226
+7%
|
25 270
+0%
|
23 991
-5%
|
23 992
+0%
|
25 339
+6%
|
26 165
+3%
|
26 910
+3%
|
31 388
+17%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
|