Yakuodo Holdings Co Ltd
TSE:7679
Balance Sheet
Balance Sheet Decomposition
Yakuodo Holdings Co Ltd
Yakuodo Holdings Co Ltd
Balance Sheet
Yakuodo Holdings Co Ltd
| Feb-2002 | Feb-2003 | Feb-2004 | Feb-2005 | Feb-2006 | Feb-2007 | Feb-2008 | Feb-2009 | Feb-2010 | Feb-2011 | Feb-2012 | Feb-2013 | Feb-2014 | Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | Feb-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
952
|
898
|
1 544
|
1 265
|
647
|
622
|
859
|
827
|
1 032
|
707
|
2 037
|
999
|
421
|
565
|
999
|
1 683
|
1 318
|
756
|
1 958
|
9 137
|
4 255
|
5 280
|
4 952
|
7 166
|
|
| Cash Equivalents |
952
|
898
|
1 544
|
1 265
|
647
|
622
|
859
|
827
|
1 032
|
707
|
2 037
|
999
|
421
|
565
|
999
|
1 683
|
1 318
|
756
|
1 958
|
9 137
|
4 255
|
5 280
|
4 952
|
7 166
|
|
| Short-Term Investments |
50
|
50
|
50
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
12
|
35
|
34
|
35
|
41
|
44
|
65
|
81
|
97
|
112
|
126
|
540
|
791
|
712
|
1 058
|
1 096
|
1 367
|
437
|
3 290
|
1 042
|
1 337
|
1 613
|
1 713
|
1 845
|
|
| Accounts Receivables |
12
|
35
|
34
|
35
|
41
|
44
|
65
|
81
|
97
|
112
|
126
|
137
|
166
|
179
|
245
|
248
|
331
|
437
|
1 042
|
969
|
1 254
|
1 524
|
1 713
|
1 845
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
403
|
625
|
533
|
813
|
848
|
1 036
|
0
|
2 248
|
73
|
83
|
89
|
0
|
0
|
|
| Inventory |
1 399
|
1 973
|
2 384
|
2 814
|
3 795
|
4 668
|
5 830
|
6 136
|
5 839
|
6 553
|
6 338
|
6 447
|
7 500
|
8 729
|
9 490
|
10 389
|
11 449
|
13 483
|
15 104
|
17 821
|
19 218
|
21 463
|
24 506
|
27 725
|
|
| Other Current Assets |
137
|
165
|
189
|
300
|
330
|
401
|
504
|
558
|
569
|
654
|
742
|
352
|
379
|
431
|
474
|
528
|
630
|
1 340
|
1 638
|
1 620
|
1 816
|
2 063
|
2 070
|
2 328
|
|
| Total Current Assets |
2 550
|
3 120
|
4 202
|
4 463
|
4 814
|
5 735
|
7 258
|
7 602
|
7 537
|
8 026
|
9 243
|
8 339
|
9 091
|
10 447
|
12 021
|
13 696
|
14 764
|
16 016
|
21 990
|
29 620
|
26 626
|
30 419
|
33 241
|
39 064
|
|
| PP&E Net |
1 731
|
1 876
|
2 340
|
2 991
|
4 054
|
5 091
|
6 063
|
6 288
|
5 902
|
5 996
|
5 874
|
7 096
|
8 809
|
10 345
|
12 770
|
14 822
|
16 633
|
19 950
|
23 037
|
25 535
|
29 803
|
31 235
|
31 412
|
34 241
|
|
| PP&E Gross |
1 731
|
1 876
|
2 340
|
2 991
|
4 054
|
5 091
|
6 063
|
6 288
|
5 902
|
5 996
|
5 874
|
7 096
|
8 809
|
10 345
|
12 770
|
14 822
|
16 633
|
19 950
|
23 037
|
25 535
|
29 803
|
31 235
|
31 412
|
34 241
|
|
| Accumulated Depreciation |
454
|
598
|
765
|
964
|
1 236
|
1 601
|
2 067
|
2 591
|
3 114
|
3 680
|
4 102
|
4 770
|
5 660
|
5 660
|
7 853
|
9 299
|
10 802
|
12 574
|
14 599
|
16 677
|
18 920
|
21 404
|
23 449
|
26 105
|
|
| Intangible Assets |
28
|
29
|
21
|
22
|
21
|
19
|
19
|
79
|
70
|
99
|
98
|
174
|
228
|
196
|
220
|
200
|
352
|
358
|
375
|
333
|
334
|
281
|
317
|
615
|
|
| Long-Term Investments |
8
|
8
|
9
|
12
|
14
|
12
|
11
|
10
|
9
|
8
|
8
|
8
|
9
|
9
|
8
|
10
|
9
|
0
|
405
|
135
|
155
|
183
|
119
|
105
|
|
| Other Long-Term Assets |
566
|
804
|
1 034
|
1 303
|
1 609
|
2 314
|
2 922
|
3 323
|
3 564
|
3 718
|
3 701
|
3 623
|
3 612
|
3 870
|
3 721
|
3 618
|
3 693
|
4 657
|
4 437
|
5 014
|
5 379
|
5 591
|
5 695
|
5 951
|
|
| Total Assets |
4 884
N/A
|
5 838
+20%
|
7 607
+30%
|
8 790
+16%
|
10 511
+20%
|
13 171
+25%
|
16 274
+24%
|
17 301
+6%
|
17 082
-1%
|
17 847
+4%
|
18 925
+6%
|
19 239
+2%
|
21 749
+13%
|
24 868
+14%
|
28 740
+16%
|
32 346
+13%
|
35 451
+10%
|
40 981
+16%
|
50 244
+23%
|
60 637
+21%
|
62 297
+3%
|
67 709
+9%
|
70 784
+5%
|
79 976
+13%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 742
|
2 105
|
2 490
|
2 616
|
3 256
|
3 482
|
4 154
|
4 291
|
4 344
|
4 595
|
5 213
|
5 133
|
5 775
|
6 647
|
7 606
|
8 185
|
8 717
|
9 754
|
11 946
|
12 578
|
13 076
|
14 485
|
16 192
|
17 229
|
|
| Accrued Liabilities |
94
|
106
|
141
|
142
|
151
|
184
|
208
|
229
|
242
|
260
|
251
|
255
|
271
|
310
|
320
|
391
|
394
|
436
|
465
|
508
|
558
|
585
|
627
|
635
|
|
| Short-Term Debt |
150
|
250
|
250
|
50
|
150
|
1 050
|
1 800
|
800
|
600
|
1 000
|
0
|
0
|
500
|
0
|
0
|
0
|
0
|
1 600
|
1 400
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
116
|
208
|
385
|
782
|
604
|
786
|
1 009
|
1 524
|
1 631
|
1 701
|
1 599
|
1 509
|
1 304
|
1 560
|
1 851
|
1 957
|
2 024
|
2 146
|
2 284
|
3 187
|
3 146
|
3 144
|
2 643
|
3 627
|
|
| Other Current Liabilities |
442
|
540
|
601
|
664
|
721
|
799
|
828
|
877
|
1 059
|
1 043
|
2 012
|
1 315
|
1 202
|
1 920
|
2 205
|
2 732
|
2 877
|
2 921
|
5 773
|
4 612
|
3 710
|
5 033
|
5 079
|
4 982
|
|
| Total Current Liabilities |
2 545
|
3 208
|
3 867
|
4 253
|
4 881
|
6 301
|
7 999
|
7 720
|
7 876
|
8 598
|
9 076
|
8 213
|
9 052
|
10 437
|
11 982
|
13 265
|
14 012
|
16 857
|
21 868
|
20 885
|
20 490
|
23 247
|
24 541
|
26 473
|
|
| Long-Term Debt |
613
|
564
|
1 178
|
1 434
|
825
|
1 648
|
2 566
|
3 622
|
2 935
|
2 507
|
2 294
|
2 512
|
2 186
|
2 774
|
3 470
|
3 653
|
3 367
|
3 362
|
4 724
|
13 114
|
12 468
|
12 605
|
10 953
|
14 560
|
|
| Other Liabilities |
190
|
213
|
232
|
281
|
289
|
276
|
264
|
304
|
320
|
308
|
617
|
685
|
786
|
941
|
958
|
1 059
|
1 160
|
1 300
|
1 484
|
1 613
|
1 805
|
1 918
|
1 976
|
1 878
|
|
| Total Liabilities |
3 348
N/A
|
3 985
+19%
|
5 277
+32%
|
5 969
+13%
|
5 995
+0%
|
8 225
+37%
|
10 828
+32%
|
11 646
+8%
|
11 130
-4%
|
11 413
+3%
|
11 987
+5%
|
11 410
-5%
|
12 024
+5%
|
14 152
+18%
|
16 410
+16%
|
17 977
+10%
|
18 539
+3%
|
21 519
+16%
|
28 076
+30%
|
35 612
+27%
|
34 763
-2%
|
37 770
+9%
|
37 470
-1%
|
42 911
+15%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
274
|
274
|
324
|
324
|
799
|
799
|
799
|
799
|
799
|
799
|
799
|
799
|
1 080
|
1 080
|
1 080
|
1 080
|
1 080
|
1 080
|
100
|
100
|
100
|
100
|
100
|
100
|
|
| Retained Earnings |
1 089
|
1 407
|
1 782
|
2 273
|
2 875
|
3 304
|
3 804
|
4 094
|
4 390
|
4 873
|
5 377
|
6 269
|
7 313
|
8 303
|
9 918
|
11 957
|
14 500
|
17 051
|
19 759
|
22 616
|
25 126
|
27 854
|
31 189
|
34 955
|
|
| Additional Paid In Capital |
174
|
174
|
224
|
224
|
840
|
841
|
841
|
841
|
841
|
841
|
841
|
841
|
1 331
|
1 331
|
1 331
|
1 331
|
1 331
|
1 331
|
2 311
|
2 311
|
2 311
|
2 311
|
2 311
|
2 311
|
|
| Unrealized Security Profit/Loss |
0
|
1
|
0
|
1
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
2
|
25
|
13
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
79
|
79
|
79
|
79
|
79
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300
|
300
|
300
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Equity |
1 536
N/A
|
1 854
+21%
|
2 329
+26%
|
2 822
+21%
|
4 516
+60%
|
4 946
+10%
|
5 446
+10%
|
5 655
+4%
|
5 951
+5%
|
6 434
+8%
|
6 938
+8%
|
7 830
+13%
|
9 725
+24%
|
10 716
+10%
|
12 330
+15%
|
14 369
+17%
|
16 912
+18%
|
19 462
+15%
|
22 168
+14%
|
25 025
+13%
|
27 534
+10%
|
29 939
+9%
|
33 314
+11%
|
37 065
+11%
|
|
| Total Liabilities & Equity |
4 884
N/A
|
5 838
+20%
|
7 607
+30%
|
8 790
+16%
|
10 511
+20%
|
13 171
+25%
|
16 274
+24%
|
17 301
+6%
|
17 082
-1%
|
17 847
+4%
|
18 925
+6%
|
19 239
+2%
|
21 749
+13%
|
24 868
+14%
|
28 740
+16%
|
32 346
+13%
|
35 451
+10%
|
40 981
+16%
|
50 244
+23%
|
60 637
+21%
|
62 297
+3%
|
67 709
+9%
|
70 784
+5%
|
79 976
+13%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
18
|
18
|
18
|
18
|
18
|
18
|
18
|
17
|
17
|
17
|
17
|
17
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
|