Kotobukiya Co Ltd
TSE:7809
Balance Sheet
Balance Sheet Decomposition
Kotobukiya Co Ltd
Kotobukiya Co Ltd
Balance Sheet
Kotobukiya Co Ltd
| Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
1 413
|
1 273
|
1 101
|
1 492
|
1 407
|
1 562
|
1 848
|
1 964
|
3 237
|
2 964
|
3 316
|
|
| Cash Equivalents |
1 413
|
1 273
|
1 101
|
1 492
|
1 407
|
1 562
|
1 848
|
1 964
|
3 237
|
2 964
|
3 316
|
|
| Total Receivables |
663
|
848
|
719
|
985
|
1 249
|
1 157
|
1 045
|
1 709
|
1 870
|
2 567
|
2 687
|
|
| Accounts Receivables |
663
|
694
|
719
|
985
|
1 205
|
1 157
|
1 045
|
1 709
|
1 870
|
2 567
|
2 687
|
|
| Other Receivables |
0
|
154
|
0
|
0
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
740
|
848
|
938
|
912
|
907
|
1 106
|
1 102
|
1 651
|
1 790
|
1 853
|
2 100
|
|
| Other Current Assets |
347
|
353
|
583
|
481
|
387
|
470
|
903
|
1 675
|
828
|
745
|
990
|
|
| Total Current Assets |
3 163
|
3 321
|
3 342
|
3 870
|
3 949
|
4 296
|
4 898
|
6 999
|
7 726
|
8 129
|
9 094
|
|
| PP&E Net |
1 757
|
3 694
|
3 648
|
3 328
|
3 215
|
2 940
|
2 997
|
2 990
|
3 124
|
3 100
|
3 183
|
|
| PP&E Gross |
0
|
3 694
|
0
|
0
|
3 215
|
2 940
|
2 997
|
2 990
|
3 124
|
3 100
|
3 183
|
|
| Accumulated Depreciation |
0
|
4 142
|
0
|
0
|
6 345
|
6 929
|
7 598
|
8 103
|
8 658
|
9 582
|
10 704
|
|
| Intangible Assets |
54
|
56
|
136
|
102
|
84
|
74
|
72
|
64
|
66
|
143
|
164
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
89
|
|
| Long-Term Investments |
9
|
9
|
9
|
19
|
19
|
19
|
19
|
39
|
39
|
58
|
294
|
|
| Other Long-Term Assets |
292
|
291
|
317
|
454
|
466
|
459
|
481
|
528
|
556
|
604
|
626
|
|
| Total Assets |
5 275
N/A
|
7 371
+40%
|
7 453
+1%
|
7 773
+4%
|
7 733
-1%
|
7 788
+1%
|
8 468
+9%
|
10 621
+25%
|
11 511
+8%
|
12 035
+5%
|
13 449
+12%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
367
|
305
|
354
|
333
|
362
|
320
|
302
|
511
|
390
|
420
|
504
|
|
| Accrued Liabilities |
117
|
147
|
291
|
203
|
171
|
133
|
270
|
262
|
305
|
190
|
223
|
|
| Short-Term Debt |
0
|
0
|
400
|
400
|
400
|
400
|
350
|
100
|
200
|
300
|
1 100
|
|
| Current Portion of Long-Term Debt |
650
|
747
|
546
|
338
|
372
|
355
|
334
|
490
|
660
|
791
|
439
|
|
| Other Current Liabilities |
316
|
408
|
406
|
406
|
347
|
330
|
671
|
1 151
|
1 088
|
615
|
887
|
|
| Total Current Liabilities |
1 451
|
1 607
|
1 998
|
1 680
|
1 651
|
1 537
|
1 927
|
2 515
|
2 643
|
2 316
|
3 154
|
|
| Long-Term Debt |
2 248
|
3 811
|
3 265
|
2 927
|
2 859
|
3 066
|
2 887
|
2 881
|
2 027
|
1 976
|
1 690
|
|
| Other Liabilities |
255
|
275
|
308
|
335
|
367
|
395
|
412
|
445
|
485
|
528
|
566
|
|
| Total Liabilities |
3 954
N/A
|
5 692
+44%
|
5 570
-2%
|
4 942
-11%
|
4 878
-1%
|
4 998
+2%
|
5 227
+5%
|
5 840
+12%
|
5 155
-12%
|
4 819
-7%
|
5 410
+12%
|
|
| Equity | ||||||||||||
| Common Stock |
150
|
150
|
150
|
435
|
441
|
443
|
449
|
455
|
459
|
459
|
469
|
|
| Retained Earnings |
1 059
|
1 417
|
1 620
|
2 000
|
2 055
|
2 049
|
2 689
|
4 217
|
5 783
|
6 640
|
7 444
|
|
| Additional Paid In Capital |
113
|
113
|
113
|
397
|
404
|
405
|
411
|
417
|
421
|
422
|
432
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
45
|
108
|
308
|
308
|
308
|
305
|
305
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 321
N/A
|
1 680
+27%
|
1 883
+12%
|
2 831
+50%
|
2 855
+1%
|
2 789
-2%
|
3 241
+16%
|
4 781
+48%
|
6 356
+33%
|
7 216
+14%
|
8 040
+11%
|
|
| Total Liabilities & Equity |
5 275
N/A
|
7 371
+40%
|
7 453
+1%
|
7 773
+4%
|
7 733
-1%
|
7 788
+1%
|
8 468
+9%
|
10 621
+25%
|
11 511
+8%
|
12 035
+5%
|
13 449
+12%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
3
|
3
|
8
|
8
|
8
|
8
|
8
|
8
|
|