Kojima Co Ltd
TSE:7513
Balance Sheet
Balance Sheet Decomposition
Kojima Co Ltd
Kojima Co Ltd
Balance Sheet
Kojima Co Ltd
| Aug-2012 | Aug-2013 | Aug-2014 | Aug-2015 | Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | Aug-2024 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
29 296
|
15 157
|
6 493
|
4 224
|
5 236
|
1 513
|
1 760
|
1 959
|
30 144
|
18 055
|
18 935
|
14 093
|
24 458
|
26 854
|
|
| Cash Equivalents |
29 296
|
15 157
|
6 493
|
4 224
|
5 236
|
1 513
|
1 760
|
1 959
|
30 144
|
18 055
|
18 935
|
14 093
|
24 458
|
26 854
|
|
| Total Receivables |
10 909
|
10 417
|
9 740
|
9 429
|
8 955
|
10 198
|
12 005
|
14 002
|
15 637
|
14 350
|
14 813
|
13 396
|
13 085
|
13 819
|
|
| Accounts Receivables |
10 909
|
10 417
|
9 740
|
8 058
|
7 797
|
8 870
|
9 577
|
11 953
|
13 509
|
12 262
|
12 810
|
10 884
|
10 757
|
11 646
|
|
| Other Receivables |
0
|
0
|
0
|
1 371
|
1 158
|
1 328
|
2 428
|
2 049
|
2 128
|
2 088
|
2 003
|
2 512
|
2 328
|
2 173
|
|
| Inventory |
49 610
|
34 746
|
34 462
|
37 811
|
41 137
|
43 016
|
40 009
|
46 076
|
37 138
|
37 143
|
38 371
|
38 620
|
35 622
|
37 264
|
|
| Other Current Assets |
7 744
|
8 657
|
5 497
|
3 376
|
3 445
|
3 560
|
1 607
|
1 952
|
1 737
|
1 754
|
3 232
|
3 710
|
4 514
|
6 087
|
|
| Total Current Assets |
97 559
|
68 977
|
56 192
|
54 840
|
58 773
|
58 287
|
55 381
|
63 989
|
84 656
|
71 302
|
75 351
|
69 819
|
77 679
|
84 024
|
|
| PP&E Net |
32 694
|
26 943
|
24 973
|
23 011
|
20 509
|
21 253
|
21 097
|
19 956
|
19 212
|
18 082
|
18 131
|
17 294
|
16 296
|
16 847
|
|
| PP&E Gross |
32 694
|
26 943
|
24 973
|
23 011
|
20 509
|
21 253
|
21 097
|
19 956
|
19 212
|
18 082
|
18 131
|
17 294
|
16 296
|
16 847
|
|
| Accumulated Depreciation |
48 453
|
48 601
|
45 783
|
45 089
|
44 922
|
45 236
|
46 232
|
45 539
|
45 160
|
41 818
|
42 312
|
43 142
|
43 264
|
44 182
|
|
| Intangible Assets |
2 678
|
2 719
|
1 289
|
1 327
|
1 079
|
947
|
922
|
864
|
1 096
|
1 131
|
1 095
|
1 138
|
833
|
814
|
|
| Note Receivable |
0
|
0
|
0
|
255
|
242
|
229
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
406
|
1 244
|
1 450
|
1 447
|
379
|
415
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
38 135
|
34 677
|
32 415
|
25 361
|
23 421
|
22 167
|
24 079
|
24 526
|
23 226
|
22 010
|
22 577
|
20 993
|
19 852
|
19 101
|
|
| Total Assets |
171 472
N/A
|
134 560
-22%
|
116 319
-14%
|
106 241
-9%
|
104 403
-2%
|
103 298
-1%
|
101 479
-2%
|
109 335
+8%
|
128 190
+17%
|
112 525
-12%
|
117 154
+4%
|
109 244
-7%
|
114 660
+5%
|
120 786
+5%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
15 110
|
11 107
|
7 748
|
10 041
|
8 314
|
10 249
|
13 817
|
15 999
|
18 860
|
15 684
|
16 822
|
12 918
|
13 128
|
12 810
|
|
| Accrued Liabilities |
896
|
1 057
|
1 296
|
4 492
|
1 046
|
901
|
1 041
|
975
|
1 115
|
1 187
|
1 229
|
1 232
|
1 582
|
1 603
|
|
| Short-Term Debt |
34 050
|
18 900
|
35 043
|
15 500
|
18 400
|
14 500
|
10 000
|
5 100
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
5 391
|
28 473
|
914
|
19 767
|
712
|
16 296
|
2 318
|
2 679
|
4 792
|
4 924
|
4 416
|
4 057
|
3 684
|
2 649
|
|
| Other Current Liabilities |
21 884
|
21 130
|
11 879
|
5 989
|
9 479
|
10 220
|
12 436
|
13 483
|
19 890
|
13 985
|
16 605
|
14 930
|
18 056
|
18 767
|
|
| Total Current Liabilities |
77 331
|
80 667
|
56 880
|
55 789
|
37 951
|
52 166
|
39 612
|
38 236
|
44 657
|
35 780
|
39 072
|
33 137
|
36 450
|
35 829
|
|
| Long-Term Debt |
29 996
|
1 393
|
2 844
|
1 677
|
19 254
|
2 891
|
11 418
|
14 958
|
23 003
|
11 678
|
7 261
|
3 703
|
3 718
|
6 936
|
|
| Other Liabilities |
14 245
|
10 859
|
13 377
|
12 189
|
10 686
|
9 340
|
8 135
|
7 460
|
6 531
|
6 074
|
8 880
|
8 605
|
8 013
|
7 774
|
|
| Total Liabilities |
121 572
N/A
|
92 919
-24%
|
73 101
-21%
|
69 655
-5%
|
67 891
-3%
|
64 397
-5%
|
59 165
-8%
|
60 654
+3%
|
74 191
+22%
|
53 532
-28%
|
55 213
+3%
|
45 445
-18%
|
48 181
+6%
|
50 539
+5%
|
|
| Equity | |||||||||||||||
| Common Stock |
25 975
|
25 975
|
25 975
|
25 975
|
25 975
|
25 975
|
25 975
|
25 975
|
25 975
|
25 975
|
25 975
|
25 975
|
25 975
|
25 975
|
|
| Retained Earnings |
4 027
|
8 605
|
7 549
|
5 979
|
5 414
|
3 050
|
367
|
6 971
|
12 265
|
17 675
|
20 624
|
22 442
|
25 345
|
28 845
|
|
| Additional Paid In Capital |
27 999
|
23 759
|
23 759
|
15 913
|
15 913
|
15 913
|
15 913
|
15 913
|
15 913
|
15 913
|
15 913
|
15 889
|
15 880
|
15 904
|
|
| Unrealized Security Profit/Loss |
45
|
512
|
645
|
678
|
38
|
64
|
58
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
155
|
155
|
572
|
572
|
508
|
722
|
477
|
|
| Other Equity |
2
|
0
|
388
|
1
|
0
|
1
|
1
|
0
|
1
|
2
|
1
|
1
|
1
|
0
|
|
| Total Equity |
49 900
N/A
|
41 641
-17%
|
43 218
+4%
|
36 586
-15%
|
36 512
0%
|
38 901
+7%
|
42 314
+9%
|
48 681
+15%
|
53 999
+11%
|
58 993
+9%
|
61 941
+5%
|
63 799
+3%
|
66 479
+4%
|
70 247
+6%
|
|
| Total Liabilities & Equity |
171 472
N/A
|
134 560
-22%
|
116 319
-14%
|
106 241
-9%
|
104 403
-2%
|
103 298
-1%
|
101 479
-2%
|
109 335
+8%
|
128 190
+17%
|
112 525
-12%
|
117 154
+4%
|
109 244
-7%
|
114 660
+5%
|
120 786
+5%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
78
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
77
|
77
|
77
|
77
|
77
|
|