Iino Kaiun Kaisha Ltd
TSE:9119
Balance Sheet
Balance Sheet Decomposition
Iino Kaiun Kaisha Ltd
Iino Kaiun Kaisha Ltd
Balance Sheet
Iino Kaiun Kaisha 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 |
9 002
|
5 308
|
5 585
|
7 222
|
6 694
|
6 970
|
9 237
|
11 087
|
8 879
|
10 891
|
10 021
|
8 670
|
16 906
|
11 965
|
14 326
|
10 719
|
10 536
|
9 829
|
14 211
|
13 304
|
11 660
|
14 545
|
17 878
|
11 627
|
|
| Cash Equivalents |
9 002
|
5 308
|
5 585
|
7 222
|
6 694
|
6 970
|
9 237
|
11 087
|
8 879
|
10 891
|
10 021
|
8 670
|
16 906
|
11 965
|
14 326
|
10 719
|
10 536
|
9 829
|
14 211
|
13 304
|
11 660
|
14 545
|
17 878
|
11 627
|
|
| Short-Term Investments |
753
|
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 |
3 930
|
3 478
|
3 783
|
3 444
|
3 694
|
4 745
|
5 643
|
7 091
|
4 490
|
5 433
|
7 056
|
9 443
|
10 985
|
9 609
|
7 796
|
6 891
|
6 893
|
6 756
|
7 068
|
7 637
|
11 030
|
11 655
|
12 858
|
12 356
|
|
| Accounts Receivables |
3 930
|
3 478
|
3 783
|
3 444
|
3 694
|
4 745
|
5 643
|
5 022
|
4 351
|
5 342
|
6 645
|
9 045
|
10 811
|
9 358
|
7 600
|
6 846
|
6 742
|
6 532
|
7 003
|
7 535
|
10 952
|
11 655
|
12 858
|
12 356
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 069
|
139
|
91
|
411
|
398
|
174
|
251
|
196
|
45
|
151
|
224
|
65
|
102
|
78
|
0
|
0
|
0
|
|
| Inventory |
2 229
|
1 824
|
1 265
|
1 336
|
1 701
|
1 991
|
2 658
|
1 647
|
2 604
|
2 453
|
2 778
|
3 146
|
3 202
|
2 161
|
1 464
|
1 870
|
2 201
|
2 705
|
2 544
|
2 758
|
4 253
|
4 068
|
5 481
|
4 492
|
|
| Other Current Assets |
6 937
|
9 351
|
5 051
|
6 916
|
6 207
|
6 098
|
7 132
|
4 965
|
9 142
|
6 168
|
7 841
|
4 551
|
5 403
|
7 720
|
5 539
|
5 665
|
5 081
|
5 075
|
6 061
|
6 119
|
6 607
|
9 836
|
10 540
|
12 664
|
|
| Total Current Assets |
22 851
|
19 961
|
15 684
|
18 918
|
18 296
|
19 804
|
24 670
|
24 790
|
25 115
|
24 945
|
27 696
|
25 810
|
36 496
|
31 455
|
29 125
|
25 145
|
24 711
|
24 365
|
29 884
|
29 818
|
33 550
|
40 104
|
46 757
|
41 139
|
|
| PP&E Net |
89 855
|
107 829
|
109 070
|
107 349
|
113 318
|
119 773
|
134 460
|
135 502
|
137 904
|
143 142
|
167 257
|
171 114
|
171 338
|
174 779
|
181 113
|
157 234
|
163 209
|
175 326
|
182 056
|
194 244
|
191 626
|
201 124
|
205 463
|
225 055
|
|
| Intangible Assets |
363
|
350
|
629
|
673
|
637
|
617
|
607
|
867
|
840
|
764
|
653
|
604
|
552
|
560
|
578
|
634
|
594
|
579
|
551
|
529
|
634
|
274
|
3 226
|
3 663
|
|
| Note Receivable |
585
|
444
|
204
|
225
|
549
|
241
|
125
|
117
|
131
|
148
|
143
|
143
|
133
|
207
|
0
|
168
|
90
|
208
|
186
|
147
|
170
|
351
|
397
|
964
|
|
| Long-Term Investments |
8 394
|
9 621
|
12 211
|
15 033
|
20 561
|
22 636
|
13 520
|
12 591
|
14 927
|
14 407
|
12 827
|
13 695
|
14 833
|
18 099
|
17 502
|
19 228
|
19 287
|
19 876
|
16 606
|
19 411
|
18 767
|
21 707
|
29 623
|
29 652
|
|
| Other Long-Term Assets |
7 425
|
5 315
|
4 878
|
5 579
|
3 298
|
3 665
|
2 846
|
1 942
|
1 817
|
1 437
|
1 176
|
1 358
|
1 960
|
3 593
|
1 769
|
1 560
|
2 346
|
2 081
|
1 805
|
1 462
|
2 383
|
1 893
|
7 762
|
5 958
|
|
| Total Assets |
129 473
N/A
|
143 520
+11%
|
142 676
-1%
|
147 777
+4%
|
156 659
+6%
|
166 736
+6%
|
176 228
+6%
|
175 809
0%
|
180 734
+3%
|
184 843
+2%
|
209 752
+13%
|
212 724
+1%
|
225 312
+6%
|
228 693
+2%
|
230 278
+1%
|
203 969
-11%
|
210 237
+3%
|
222 435
+6%
|
231 088
+4%
|
245 611
+6%
|
247 130
+1%
|
265 453
+7%
|
293 228
+10%
|
306 431
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4 422
|
3 090
|
3 104
|
3 570
|
4 218
|
6 625
|
10 655
|
4 904
|
4 535
|
5 528
|
7 041
|
6 376
|
7 249
|
6 254
|
6 198
|
4 945
|
5 116
|
5 376
|
5 136
|
5 777
|
8 572
|
9 198
|
9 257
|
8 936
|
|
| Accrued Liabilities |
1 038
|
1 048
|
753
|
791
|
738
|
880
|
774
|
650
|
580
|
533
|
561
|
562
|
589
|
616
|
676
|
610
|
634
|
650
|
601
|
648
|
853
|
1 181
|
1 124
|
1 100
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 025
|
0
|
6 000
|
9 269
|
7 000
|
0
|
16 688
|
14 934
|
6 387
|
4 587
|
4 087
|
6 740
|
18 140
|
|
| Current Portion of Long-Term Debt |
20 081
|
16 711
|
32 495
|
13 607
|
13 532
|
15 889
|
29 699
|
22 679
|
16 360
|
21 142
|
21 443
|
21 911
|
33 287
|
18 239
|
14 438
|
18 172
|
31 825
|
24 005
|
21 865
|
25 423
|
19 736
|
31 157
|
30 891
|
31 622
|
|
| Other Current Liabilities |
3 672
|
2 694
|
3 522
|
5 314
|
6 377
|
7 954
|
6 373
|
4 265
|
3 715
|
5 595
|
3 694
|
3 810
|
5 181
|
5 307
|
4 761
|
7 312
|
4 113
|
4 888
|
5 027
|
6 110
|
4 484
|
7 157
|
7 695
|
7 543
|
|
| Total Current Liabilities |
29 213
|
23 543
|
39 874
|
23 282
|
24 865
|
31 348
|
47 501
|
32 498
|
25 190
|
32 798
|
32 739
|
38 684
|
46 306
|
36 416
|
35 342
|
38 039
|
41 688
|
51 607
|
47 563
|
44 345
|
38 232
|
52 780
|
55 707
|
67 341
|
|
| Long-Term Debt |
66 057
|
83 940
|
62 521
|
74 419
|
70 318
|
73 823
|
68 350
|
82 237
|
94 704
|
91 380
|
117 825
|
114 051
|
106 966
|
112 178
|
115 361
|
82 812
|
85 138
|
83 903
|
95 906
|
105 085
|
101 575
|
84 169
|
86 070
|
72 890
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
2 363
|
2 996
|
679
|
214
|
1 573
|
1 524
|
1 222
|
1 481
|
1 693
|
2 543
|
1 509
|
1 794
|
2 316
|
2 434
|
1 954
|
2 747
|
3 142
|
3 439
|
5 129
|
4 694
|
|
| Minority Interest |
129
|
78
|
125
|
112
|
76
|
2
|
319
|
314
|
487
|
606
|
548
|
346
|
263
|
22
|
89
|
65
|
113
|
149
|
143
|
105
|
23
|
17
|
57
|
140
|
|
| Other Liabilities |
8 664
|
8 463
|
10 305
|
10 663
|
10 817
|
6 561
|
7 107
|
7 465
|
6 540
|
6 269
|
12 184
|
11 280
|
11 779
|
11 649
|
12 781
|
12 550
|
11 858
|
11 414
|
12 237
|
13 599
|
12 848
|
14 377
|
14 196
|
15 861
|
|
| Total Liabilities |
103 805
N/A
|
115 868
+12%
|
112 575
-3%
|
108 252
-4%
|
108 287
+0%
|
114 726
+6%
|
123 956
+8%
|
122 728
-1%
|
128 494
+5%
|
132 577
+3%
|
164 518
+24%
|
165 842
+1%
|
167 007
+1%
|
162 808
-3%
|
165 082
+1%
|
135 260
-18%
|
141 113
+4%
|
149 507
+6%
|
157 803
+6%
|
165 881
+5%
|
155 820
-6%
|
154 782
-1%
|
161 159
+4%
|
160 926
0%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
10 753
|
10 753
|
10 753
|
13 092
|
13 092
|
13 092
|
13 092
|
13 092
|
13 092
|
13 092
|
13 092
|
13 092
|
13 092
|
13 092
|
13 092
|
13 092
|
13 092
|
13 092
|
13 092
|
13 092
|
13 092
|
13 092
|
13 092
|
13 092
|
|
| Retained Earnings |
10 831
|
12 840
|
14 453
|
18 463
|
25 058
|
27 291
|
31 237
|
35 035
|
33 775
|
33 362
|
28 854
|
29 820
|
34 007
|
38 111
|
40 667
|
43 443
|
46 576
|
50 341
|
52 542
|
58 822
|
68 386
|
85 565
|
98 533
|
110 975
|
|
| Additional Paid In Capital |
3 893
|
3 939
|
4 086
|
6 425
|
6 429
|
6 430
|
6 431
|
6 432
|
6 432
|
6 432
|
6 432
|
6 431
|
7 613
|
7 613
|
7 613
|
7 613
|
7 613
|
7 613
|
7 613
|
6 275
|
6 275
|
6 275
|
6 275
|
6 275
|
|
| Unrealized Security Profit/Loss |
192
|
120
|
1 217
|
1 985
|
4 244
|
4 605
|
804
|
143
|
477
|
298
|
193
|
1 183
|
1 816
|
3 584
|
0
|
3 207
|
3 976
|
3 341
|
1 803
|
4 103
|
4 635
|
5 171
|
8 991
|
7 903
|
|
| Treasury Stock |
1
|
0
|
408
|
440
|
451
|
458
|
467
|
2 300
|
2 303
|
2 305
|
4 910
|
4 910
|
48
|
49
|
0
|
50
|
3 244
|
3 245
|
3 245
|
1 907
|
1 907
|
1 908
|
1 909
|
1 910
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
1 050
|
1 175
|
966
|
767
|
1 386
|
1 573
|
1 266
|
1 825
|
3 534
|
1 828
|
1 404
|
1 111
|
1 786
|
1 480
|
655
|
829
|
2 476
|
7 087
|
9 170
|
|
| Total Equity |
25 668
N/A
|
27 652
+8%
|
30 101
+9%
|
39 525
+31%
|
48 372
+22%
|
52 010
+8%
|
52 272
+1%
|
53 082
+2%
|
52 240
-2%
|
52 265
+0%
|
45 234
-13%
|
46 882
+4%
|
58 305
+24%
|
65 885
+13%
|
65 196
-1%
|
68 709
+5%
|
69 124
+1%
|
72 928
+6%
|
73 285
+0%
|
79 730
+9%
|
91 310
+15%
|
110 671
+21%
|
132 069
+19%
|
145 505
+10%
|
|
| Total Liabilities & Equity |
129 473
N/A
|
143 520
+11%
|
142 676
-1%
|
147 777
+4%
|
156 659
+6%
|
166 736
+6%
|
176 228
+6%
|
175 810
0%
|
180 734
+3%
|
184 842
+2%
|
209 752
+13%
|
212 724
+1%
|
225 312
+6%
|
228 693
+2%
|
230 278
+1%
|
203 969
-11%
|
210 237
+3%
|
222 435
+6%
|
231 088
+4%
|
245 611
+6%
|
247 130
+1%
|
265 453
+7%
|
293 228
+10%
|
306 431
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
101
|
101
|
99
|
110
|
110
|
110
|
110
|
107
|
107
|
107
|
100
|
100
|
111
|
111
|
111
|
111
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
|