Sanrio Co Ltd
TSE:8136
Balance Sheet
Balance Sheet Decomposition
Sanrio Co Ltd
Sanrio Co Ltd
Balance Sheet
Sanrio 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 |
10 028
|
9 365
|
8 645
|
16 464
|
16 164
|
16 796
|
12 968
|
13 891
|
18 562
|
21 132
|
25 893
|
35 627
|
52 265
|
54 816
|
41 080
|
41 172
|
44 290
|
43 814
|
40 053
|
36 876
|
38 404
|
52 008
|
90 442
|
118 976
|
|
| Cash Equivalents |
10 028
|
9 365
|
8 645
|
16 464
|
16 164
|
16 796
|
12 968
|
13 891
|
18 562
|
21 132
|
25 893
|
35 627
|
52 265
|
54 816
|
41 080
|
41 172
|
44 290
|
43 814
|
40 053
|
36 876
|
38 404
|
52 008
|
90 442
|
118 976
|
|
| Short-Term Investments |
26 496
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
19 332
|
14 031
|
11 886
|
12 363
|
11 843
|
13 417
|
13 738
|
10 063
|
11 532
|
10 644
|
10 644
|
11 690
|
13 554
|
13 381
|
10 573
|
8 948
|
8 630
|
7 350
|
7 792
|
6 815
|
7 077
|
8 990
|
14 459
|
22 769
|
|
| Accounts Receivables |
16 875
|
12 993
|
11 071
|
11 609
|
11 372
|
12 590
|
12 853
|
9 360
|
10 889
|
9 957
|
9 842
|
10 660
|
12 688
|
11 434
|
9 247
|
7 506
|
7 750
|
6 736
|
6 109
|
5 184
|
5 933
|
8 236
|
13 523
|
22 165
|
|
| Other Receivables |
2 457
|
1 038
|
815
|
754
|
471
|
827
|
885
|
703
|
643
|
687
|
802
|
1 030
|
866
|
1 947
|
1 326
|
1 442
|
880
|
614
|
1 683
|
1 631
|
1 144
|
754
|
936
|
604
|
|
| Inventory |
8 917
|
6 494
|
6 179
|
5 356
|
5 541
|
5 692
|
5 301
|
5 016
|
4 728
|
3 647
|
3 115
|
3 110
|
3 544
|
3 916
|
4 300
|
4 306
|
4 211
|
4 423
|
4 854
|
4 606
|
3 531
|
4 541
|
6 454
|
7 739
|
|
| Other Current Assets |
6 508
|
2 367
|
1 961
|
3 447
|
4 061
|
3 633
|
3 328
|
2 010
|
3 885
|
4 419
|
4 357
|
5 245
|
2 875
|
2 198
|
1 804
|
1 869
|
740
|
800
|
1 081
|
640
|
975
|
1 213
|
1 818
|
2 214
|
|
| Total Current Assets |
71 281
|
32 257
|
28 671
|
37 630
|
37 609
|
39 538
|
35 335
|
30 980
|
38 707
|
39 842
|
44 009
|
55 672
|
72 238
|
74 311
|
57 757
|
56 295
|
57 871
|
56 387
|
53 780
|
48 937
|
49 987
|
66 752
|
113 173
|
151 698
|
|
| PP&E Net |
52 971
|
49 785
|
46 164
|
24 099
|
23 521
|
23 424
|
22 718
|
20 063
|
20 353
|
19 162
|
18 078
|
17 648
|
19 022
|
18 891
|
18 744
|
18 539
|
16 430
|
15 912
|
15 890
|
16 098
|
12 845
|
13 350
|
14 847
|
16 818
|
|
| PP&E Gross |
52 971
|
49 785
|
46 164
|
24 099
|
23 521
|
23 424
|
22 718
|
20 063
|
20 353
|
19 162
|
18 078
|
17 648
|
19 022
|
18 891
|
18 744
|
18 539
|
16 430
|
15 912
|
15 890
|
16 098
|
12 845
|
13 350
|
14 847
|
16 818
|
|
| Accumulated Depreciation |
38 416
|
38 135
|
39 446
|
61 018
|
59 111
|
58 852
|
60 550
|
63 141
|
63 981
|
64 263
|
64 028
|
63 771
|
63 996
|
64 590
|
65 048
|
65 956
|
64 421
|
64 351
|
64 936
|
65 873
|
65 588
|
66 662
|
66 594
|
67 465
|
|
| Intangible Assets |
910
|
884
|
840
|
384
|
281
|
259
|
456
|
448
|
493
|
338
|
3 869
|
4 000
|
4 338
|
5 254
|
5 200
|
4 715
|
3 905
|
3 397
|
2 474
|
2 216
|
2 236
|
2 244
|
2 726
|
3 595
|
|
| Note Receivable |
4 722
|
5 079
|
4 868
|
5 069
|
4 839
|
4 917
|
4 768
|
4 481
|
4 919
|
4 152
|
2 684
|
1 886
|
383
|
322
|
0
|
231
|
222
|
193
|
144
|
114
|
69
|
50
|
14
|
9
|
|
| Long-Term Investments |
2 111
|
4 793
|
7 359
|
6 770
|
11 914
|
8 671
|
7 610
|
5 841
|
6 250
|
6 404
|
6 523
|
8 165
|
10 415
|
11 153
|
11 980
|
12 135
|
11 513
|
11 524
|
9 062
|
11 649
|
11 808
|
9 720
|
10 405
|
7 558
|
|
| Other Long-Term Assets |
18 099
|
20 493
|
20 267
|
19 562
|
18 993
|
19 437
|
18 079
|
17 266
|
15 036
|
13 761
|
13 585
|
10 054
|
11 189
|
12 193
|
11 896
|
9 397
|
8 333
|
7 772
|
8 165
|
6 026
|
6 864
|
8 588
|
14 897
|
22 728
|
|
| Total Assets |
150 094
N/A
|
113 291
-25%
|
108 169
-5%
|
93 514
-14%
|
97 157
+4%
|
96 246
-1%
|
88 966
-8%
|
79 079
-11%
|
85 758
+8%
|
83 659
-2%
|
88 748
+6%
|
97 425
+10%
|
117 585
+21%
|
122 124
+4%
|
105 826
-13%
|
101 312
-4%
|
98 274
-3%
|
95 185
-3%
|
89 515
-6%
|
85 040
-5%
|
83 809
-1%
|
100 704
+20%
|
156 062
+55%
|
202 406
+30%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
15 637
|
12 935
|
11 581
|
11 830
|
11 631
|
11 614
|
8 478
|
6 453
|
7 732
|
6 566
|
4 486
|
4 481
|
4 658
|
4 821
|
5 019
|
3 911
|
4 563
|
4 433
|
3 964
|
3 180
|
3 797
|
4 074
|
4 882
|
5 420
|
|
| Accrued Liabilities |
451
|
324
|
351
|
372
|
367
|
374
|
422
|
370
|
365
|
370
|
370
|
395
|
456
|
483
|
510
|
501
|
491
|
495
|
479
|
421
|
469
|
638
|
952
|
1 267
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 559
|
4 382
|
4 343
|
2 804
|
2 064
|
2 024
|
1 984
|
1 944
|
9 334
|
1 934
|
1 934
|
1 634
|
1 634
|
|
| Current Portion of Long-Term Debt |
58 207
|
51 200
|
52 705
|
27 839
|
20 637
|
21 127
|
23 660
|
19 305
|
17 863
|
21 602
|
17 281
|
5 510
|
7 618
|
6 750
|
4 581
|
8 836
|
7 552
|
6 937
|
8 487
|
8 960
|
8 906
|
8 137
|
8 469
|
6 480
|
|
| Other Current Liabilities |
6 421
|
5 213
|
5 537
|
5 965
|
4 681
|
5 213
|
5 687
|
4 834
|
6 263
|
6 216
|
6 489
|
7 934
|
12 174
|
12 976
|
10 108
|
9 512
|
9 876
|
9 042
|
7 721
|
7 441
|
9 124
|
12 963
|
22 053
|
34 476
|
|
| Total Current Liabilities |
80 716
|
69 672
|
70 174
|
46 006
|
37 316
|
38 328
|
38 247
|
30 962
|
32 223
|
34 754
|
28 626
|
24 879
|
29 288
|
29 373
|
23 022
|
24 824
|
24 506
|
22 891
|
22 595
|
29 336
|
24 230
|
27 746
|
37 990
|
49 277
|
|
| Long-Term Debt |
26 724
|
21 424
|
9 358
|
15 592
|
18 163
|
14 151
|
9 116
|
13 038
|
13 641
|
10 798
|
13 872
|
14 738
|
14 552
|
14 942
|
13 631
|
11 177
|
11 812
|
12 339
|
11 790
|
12 668
|
11 833
|
13 395
|
44 617
|
37 309
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 041
|
5 781
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
34
|
30
|
13
|
22
|
30
|
36
|
52
|
85
|
67
|
121
|
164
|
204
|
243
|
287
|
326
|
130
|
158
|
290
|
288
|
576
|
|
| Other Liabilities |
6 069
|
6 617
|
6 714
|
6 651
|
7 175
|
7 586
|
8 605
|
8 237
|
8 301
|
8 913
|
9 171
|
8 826
|
11 862
|
11 540
|
14 440
|
12 253
|
9 222
|
7 559
|
8 743
|
5 751
|
3 946
|
3 268
|
2 517
|
2 431
|
|
| Total Liabilities |
113 509
N/A
|
97 713
-14%
|
86 246
-12%
|
68 249
-21%
|
62 688
-8%
|
60 095
-4%
|
55 981
-7%
|
52 259
-7%
|
54 195
+4%
|
54 501
+1%
|
51 721
-5%
|
48 528
-6%
|
55 769
+15%
|
55 976
+0%
|
51 257
-8%
|
48 458
-5%
|
45 783
-6%
|
43 076
-6%
|
43 454
+1%
|
47 885
+10%
|
40 167
-16%
|
44 699
+11%
|
91 453
+105%
|
95 374
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
36 843
|
36 843
|
18 343
|
24 749
|
19 999
|
19 999
|
19 999
|
19 999
|
19 999
|
11 200
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 261
|
10 261
|
|
| Retained Earnings |
1 436
|
18 411
|
7 338
|
23 945
|
9 780
|
12 657
|
12 034
|
9 189
|
13 478
|
20 953
|
32 653
|
41 305
|
49 307
|
53 252
|
56 112
|
55 638
|
53 779
|
55 114
|
52 818
|
47 179
|
49 968
|
56 211
|
59 655
|
93 238
|
|
| Additional Paid In Capital |
3
|
3
|
12 866
|
26 459
|
5 092
|
5 095
|
5 095
|
5 095
|
3 732
|
4 947
|
3 476
|
3 418
|
3 423
|
3 423
|
3 423
|
3 423
|
3 423
|
3 409
|
3 409
|
3 409
|
3 403
|
3 468
|
2 764
|
4 638
|
|
| Unrealized Security Profit/Loss |
21
|
297
|
1 520
|
1 249
|
1 868
|
459
|
839
|
1 893
|
563
|
973
|
381
|
507
|
787
|
1 145
|
0
|
106
|
219
|
231
|
995
|
139
|
32
|
383
|
1 390
|
785
|
|
| Treasury Stock |
1 127
|
1 127
|
1 127
|
1 128
|
1 004
|
960
|
954
|
954
|
954
|
637
|
1 034
|
1 884
|
1 882
|
4 800
|
0
|
11 789
|
11 789
|
11 762
|
13 762
|
19 762
|
19 716
|
19 528
|
18 728
|
17 630
|
|
| Other Equity |
549
|
1 433
|
2 341
|
2 119
|
1 266
|
1 098
|
2 352
|
4 614
|
4 128
|
6 331
|
7 688
|
4 449
|
181
|
3 128
|
2 808
|
4 312
|
2 703
|
4 421
|
5 409
|
3 810
|
45
|
5 471
|
9 267
|
15 740
|
|
| Total Equity |
36 585
N/A
|
15 578
-57%
|
21 923
+41%
|
25 265
+15%
|
34 469
+36%
|
36 152
+5%
|
32 983
-9%
|
26 822
-19%
|
31 564
+18%
|
29 159
-8%
|
37 026
+27%
|
48 897
+32%
|
61 816
+26%
|
66 148
+7%
|
54 569
-18%
|
52 854
-3%
|
52 491
-1%
|
52 109
-1%
|
46 061
-12%
|
37 155
-19%
|
43 642
+17%
|
56 005
+28%
|
64 609
+15%
|
107 032
+66%
|
|
| Total Liabilities & Equity |
150 094
N/A
|
113 291
-25%
|
108 169
-5%
|
93 514
-14%
|
97 157
+4%
|
96 247
-1%
|
88 964
-8%
|
79 081
-11%
|
85 759
+8%
|
83 660
-2%
|
88 747
+6%
|
97 425
+10%
|
117 585
+21%
|
122 124
+4%
|
105 826
-13%
|
101 312
-4%
|
98 274
-3%
|
95 185
-3%
|
89 515
-6%
|
85 040
-5%
|
83 809
-1%
|
100 704
+20%
|
156 062
+55%
|
202 406
+30%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
78
|
77
|
77
|
77
|
87
|
87
|
87
|
87
|
87
|
88
|
88
|
88
|
88
|
87
|
85
|
85
|
85
|
85
|
84
|
242
|
242
|
242
|
236
|
237
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|