Marusan Securities Co Ltd
TSE:8613
Balance Sheet
Balance Sheet Decomposition
Marusan Securities Co Ltd
Marusan Securities Co Ltd
Balance Sheet
Marusan Securities 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 |
18 269
|
18 978
|
10 643
|
7 901
|
6 486
|
8 611
|
6 976
|
23 614
|
26 262
|
20 258
|
23 803
|
18 669
|
18 948
|
30 091
|
23 369
|
25 753
|
23 163
|
21 177
|
30 924
|
28 693
|
25 873
|
30 978
|
36 368
|
31 448
|
|
| Cash Equivalents |
18 269
|
18 978
|
10 643
|
7 901
|
6 486
|
8 611
|
6 976
|
23 614
|
26 262
|
20 258
|
23 803
|
18 669
|
18 948
|
30 091
|
23 369
|
25 753
|
23 163
|
21 177
|
30 924
|
28 693
|
25 873
|
30 978
|
36 368
|
31 448
|
|
| Short-Term Investments |
7 948
|
9 836
|
7 103
|
7 705
|
5 525
|
2 617
|
1 612
|
2 214
|
5 221
|
4 698
|
3 870
|
4 014
|
2 335
|
1 129
|
1 038
|
593
|
638
|
810
|
858
|
1 387
|
1 208
|
918
|
677
|
320
|
|
| Total Receivables |
29 426
|
24 791
|
48 365
|
57 827
|
95 536
|
66 277
|
43 629
|
20 594
|
18 390
|
17 822
|
12 675
|
21 781
|
27 375
|
23 167
|
19 657
|
18 218
|
24 122
|
15 813
|
11 586
|
18 328
|
17 160
|
6 621
|
8 479
|
7 300
|
|
| Accounts Receivables |
1 895
|
2 166
|
1 824
|
1 919
|
1 442
|
1 635
|
1 894
|
2 270
|
2 118
|
2 120
|
2 136
|
1 946
|
1 763
|
1 743
|
1 718
|
1 076
|
1 306
|
1 307
|
1 126
|
1 628
|
1 592
|
1 352
|
1 689
|
1 795
|
|
| Other Receivables |
31 321
|
26 957
|
50 189
|
59 746
|
96 978
|
67 912
|
45 523
|
22 864
|
20 508
|
19 942
|
14 811
|
23 727
|
29 138
|
24 910
|
21 375
|
17 142
|
22 816
|
14 506
|
10 460
|
16 700
|
15 568
|
5 269
|
6 790
|
5 505
|
|
| Other Current Assets |
14 370
|
15 014
|
26 756
|
28 098
|
39 665
|
32 122
|
22 553
|
19 295
|
20 887
|
24 373
|
21 827
|
27 345
|
28 953
|
30 343
|
26 155
|
30 333
|
27 856
|
29 579
|
26 280
|
35 491
|
30 430
|
13 363
|
14 965
|
14 599
|
|
| Total Current Assets |
70 013
|
68 619
|
92 867
|
101 531
|
147 212
|
109 627
|
74 770
|
65 717
|
70 760
|
67 151
|
62 175
|
71 809
|
77 611
|
84 730
|
70 219
|
74 897
|
75 779
|
67 379
|
69 648
|
83 899
|
74 671
|
51 880
|
60 489
|
53 667
|
|
| PP&E Net |
4 647
|
4 142
|
4 105
|
3 420
|
4 197
|
3 522
|
3 207
|
2 811
|
2 614
|
2 507
|
2 391
|
2 246
|
2 628
|
2 578
|
2 609
|
2 560
|
2 584
|
2 602
|
2 535
|
2 658
|
2 931
|
2 660
|
2 666
|
2 860
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 507
|
0
|
2 246
|
2 628
|
2 578
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 067
|
0
|
3 680
|
2 908
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
801
|
1 761
|
1 878
|
1 592
|
1 460
|
1 102
|
706
|
493
|
415
|
216
|
825
|
699
|
569
|
389
|
280
|
182
|
155
|
147
|
136
|
104
|
149
|
304
|
279
|
527
|
|
| Note Receivable |
0
|
0
|
0
|
48
|
39
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
12
|
13
|
11
|
6
|
2
|
1
|
0
|
1
|
|
| Long-Term Investments |
8 334
|
6 056
|
9 227
|
9 817
|
13 579
|
12 078
|
7 906
|
5 078
|
5 692
|
4 948
|
4 817
|
8 691
|
8 667
|
11 442
|
9 929
|
10 339
|
11 672
|
9 800
|
9 573
|
11 086
|
11 307
|
10 935
|
18 323
|
13 574
|
|
| Other Long-Term Assets |
2 881
|
1 427
|
1 482
|
1 201
|
1 079
|
1 095
|
1 063
|
1 087
|
1 050
|
843
|
728
|
733
|
956
|
927
|
920
|
1 343
|
1 364
|
1 369
|
1 325
|
1 632
|
1 825
|
1 821
|
2 318
|
2 734
|
|
| Total Assets |
86 676
N/A
|
82 005
-5%
|
109 559
+34%
|
117 609
+7%
|
167 566
+42%
|
127 425
-24%
|
87 653
-31%
|
75 186
-14%
|
80 531
+7%
|
75 665
-6%
|
70 936
-6%
|
84 178
+19%
|
90 431
+7%
|
100 066
+11%
|
83 960
-16%
|
89 324
+6%
|
91 566
+3%
|
81 310
-11%
|
83 228
+2%
|
99 385
+19%
|
90 885
-9%
|
67 601
-26%
|
84 075
+24%
|
73 363
-13%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
3 012
|
3 041
|
5 538
|
4 814
|
3 769
|
3 155
|
2 047
|
3 045
|
2 976
|
1 971
|
2 379
|
2 463
|
1 672
|
2 854
|
1 366
|
2 033
|
1 114
|
1 808
|
1 942
|
2 120
|
1 639
|
387
|
167
|
155
|
|
| Accrued Liabilities |
660
|
6 359
|
4 769
|
5 604
|
4 866
|
922
|
841
|
561
|
3 780
|
3 322
|
2 843
|
3 641
|
2 243
|
1 038
|
858
|
848
|
1 109
|
784
|
868
|
1 035
|
904
|
828
|
1 034
|
1 031
|
|
| Short-Term Debt |
12 474
|
9 559
|
13 542
|
20 422
|
43 711
|
28 007
|
5 842
|
4 676
|
4 702
|
4 273
|
4 559
|
4 432
|
4 551
|
5 171
|
4 123
|
5 089
|
4 769
|
3 864
|
3 568
|
3 828
|
4 157
|
3 008
|
3 136
|
2 023
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
15 842
|
15 410
|
29 436
|
28 608
|
47 874
|
33 756
|
25 110
|
20 266
|
20 364
|
20 002
|
16 734
|
23 074
|
27 629
|
31 961
|
23 054
|
29 076
|
33 488
|
28 491
|
31 093
|
42 046
|
33 025
|
13 368
|
21 118
|
16 291
|
|
| Total Current Liabilities |
31 988
|
34 369
|
53 285
|
59 448
|
100 220
|
65 840
|
33 840
|
28 548
|
31 822
|
29 568
|
26 515
|
33 610
|
36 095
|
41 024
|
29 401
|
37 046
|
40 480
|
34 947
|
37 471
|
49 029
|
39 725
|
17 591
|
25 455
|
19 500
|
|
| Long-Term Debt |
0
|
0
|
0
|
65
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
335
|
650
|
2 048
|
2 191
|
3 525
|
2 999
|
1 442
|
694
|
1 011
|
811
|
742
|
2 081
|
2 303
|
3 243
|
2 464
|
2 690
|
2 615
|
2 386
|
2 312
|
2 750
|
2 846
|
2 790
|
5 041
|
3 903
|
|
| Other Liabilities |
1 745
|
1 935
|
2 348
|
2 618
|
3 019
|
3 174
|
2 878
|
2 253
|
2 219
|
1 953
|
2 066
|
2 206
|
1 404
|
835
|
1 034
|
1 275
|
1 321
|
1 230
|
1 225
|
1 205
|
1 181
|
1 134
|
1 055
|
952
|
|
| Total Liabilities |
34 068
N/A
|
36 954
+8%
|
57 681
+56%
|
64 322
+12%
|
106 764
+66%
|
72 013
-33%
|
38 160
-47%
|
31 495
-17%
|
35 052
+11%
|
32 332
-8%
|
29 323
-9%
|
37 897
+29%
|
39 802
+5%
|
45 102
+13%
|
32 899
-27%
|
41 011
+25%
|
44 416
+8%
|
38 563
-13%
|
41 008
+6%
|
52 984
+29%
|
43 752
-17%
|
21 515
-51%
|
31 551
+47%
|
24 355
-23%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
|
| Retained Earnings |
39 609
|
32 190
|
36 613
|
37 710
|
42 522
|
37 765
|
34 293
|
31 236
|
32 436
|
31 665
|
30 518
|
33 034
|
36 478
|
39 029
|
36 144
|
33 104
|
31 038
|
27 750
|
27 240
|
29 979
|
30 746
|
30 456
|
31 225
|
30 716
|
|
| Additional Paid In Capital |
3 590
|
3 590
|
3 638
|
3 663
|
3 657
|
3 682
|
3 695
|
3 693
|
3 693
|
1 391
|
1 391
|
680
|
117
|
218
|
281
|
299
|
325
|
331
|
331
|
331
|
331
|
331
|
415
|
470
|
|
| Unrealized Security Profit/Loss |
709
|
392
|
2 451
|
2 679
|
5 673
|
4 892
|
2 394
|
675
|
1 264
|
836
|
964
|
3 593
|
3 603
|
5 688
|
4 849
|
5 247
|
6 229
|
5 259
|
5 258
|
6 445
|
6 253
|
6 040
|
11 100
|
7 768
|
|
| Treasury Stock |
1 261
|
1 053
|
824
|
764
|
1 047
|
927
|
889
|
1 910
|
1 911
|
559
|
1 260
|
1 028
|
362
|
631
|
541
|
516
|
484
|
476
|
477
|
475
|
469
|
970
|
747
|
635
|
|
| Other Equity |
39
|
68
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
793
|
660
|
328
|
179
|
42
|
117
|
132
|
121
|
272
|
229
|
531
|
689
|
|
| Total Equity |
52 608
N/A
|
45 051
-14%
|
51 878
+15%
|
53 288
+3%
|
60 805
+14%
|
55 412
-9%
|
49 493
-11%
|
43 694
-12%
|
45 482
+4%
|
43 333
-5%
|
41 615
-4%
|
46 281
+11%
|
50 629
+9%
|
54 964
+9%
|
51 061
-7%
|
48 313
-5%
|
47 150
-2%
|
42 747
-9%
|
42 220
-1%
|
46 401
+10%
|
47 133
+2%
|
46 086
-2%
|
52 524
+14%
|
49 008
-7%
|
|
| Total Liabilities & Equity |
86 676
N/A
|
82 005
-5%
|
109 559
+34%
|
117 610
+7%
|
167 569
+42%
|
127 425
-24%
|
87 653
-31%
|
75 189
-14%
|
80 534
+7%
|
75 665
-6%
|
70 938
-6%
|
84 178
+19%
|
90 431
+7%
|
100 066
+11%
|
83 960
-16%
|
89 324
+6%
|
91 566
+3%
|
81 310
-11%
|
83 228
+2%
|
99 385
+19%
|
90 885
-9%
|
67 601
-26%
|
84 075
+24%
|
73 363
-13%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
78
|
73
|
73
|
74
|
73
|
74
|
74
|
72
|
72
|
70
|
68
|
66
|
66
|
66
|
66
|
66
|
66
|
67
|
67
|
67
|
67
|
66
|
66
|
66
|
|