Kyoei Tanker Co Ltd
TSE:9130
Balance Sheet
Balance Sheet Decomposition
Kyoei Tanker Co Ltd
Kyoei Tanker Co Ltd
Balance Sheet
Kyoei Tanker 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 |
3 120
|
2 295
|
1 530
|
2 448
|
2 967
|
1 554
|
1 897
|
1 685
|
1 644
|
1 323
|
2 174
|
1 734
|
1 484
|
2 544
|
2 332
|
4 327
|
1 520
|
1 437
|
1 432
|
1 438
|
4 492
|
4 379
|
4 408
|
8 226
|
|
| Cash Equivalents |
3 120
|
2 295
|
1 530
|
2 448
|
2 967
|
1 554
|
1 897
|
1 685
|
1 644
|
1 323
|
2 174
|
1 734
|
1 484
|
2 544
|
2 332
|
4 327
|
1 520
|
1 437
|
1 432
|
1 438
|
4 492
|
4 379
|
4 408
|
8 226
|
|
| Short-Term Investments |
701
|
200
|
0
|
1 300
|
0
|
0
|
3 147
|
450
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 000
|
|
| Total Receivables |
238
|
195
|
157
|
286
|
681
|
581
|
469
|
358
|
462
|
644
|
312
|
4
|
438
|
32
|
7
|
8
|
15
|
92
|
166
|
335
|
1
|
33
|
0
|
5
|
|
| Accounts Receivables |
233
|
190
|
17
|
134
|
461
|
324
|
134
|
109
|
113
|
100
|
4
|
4
|
438
|
32
|
7
|
8
|
15
|
1
|
166
|
298
|
1
|
33
|
0
|
5
|
|
| Other Receivables |
5
|
5
|
140
|
152
|
220
|
257
|
335
|
249
|
349
|
544
|
308
|
0
|
0
|
0
|
0
|
0
|
0
|
91
|
0
|
37
|
0
|
0
|
0
|
0
|
|
| Inventory |
120
|
110
|
110
|
105
|
296
|
385
|
238
|
223
|
203
|
297
|
310
|
364
|
625
|
256
|
244
|
232
|
417
|
201
|
195
|
215
|
268
|
468
|
426
|
441
|
|
| Other Current Assets |
2 300
|
734
|
762
|
434
|
1 005
|
1 085
|
371
|
439
|
342
|
661
|
585
|
702
|
508
|
688
|
853
|
643
|
725
|
690
|
833
|
1 154
|
737
|
1 479
|
1 775
|
976
|
|
| Total Current Assets |
6 477
|
3 534
|
2 559
|
4 573
|
4 949
|
3 606
|
6 122
|
3 155
|
2 701
|
2 925
|
3 382
|
2 804
|
3 055
|
3 521
|
3 436
|
5 211
|
2 676
|
2 419
|
2 626
|
3 142
|
5 498
|
6 359
|
6 608
|
10 649
|
|
| PP&E Net |
16 143
|
24 838
|
22 946
|
24 475
|
28 532
|
33 320
|
35 940
|
41 823
|
41 957
|
44 676
|
42 994
|
45 073
|
55 184
|
55 412
|
59 045
|
57 569
|
57 897
|
53 480
|
62 958
|
64 949
|
67 062
|
63 263
|
61 928
|
63 754
|
|
| Intangible Assets |
2
|
2
|
22
|
17
|
22
|
17
|
9
|
7
|
5
|
4
|
5
|
4
|
23
|
30
|
24
|
17
|
14
|
7
|
7
|
9
|
5
|
13
|
10
|
8
|
|
| Note Receivable |
68
|
60
|
52
|
41
|
33
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1 402
|
775
|
1 824
|
2 080
|
3 852
|
3 226
|
1 730
|
1 184
|
1 069
|
685
|
629
|
1 134
|
1 182
|
677
|
434
|
636
|
894
|
625
|
409
|
669
|
696
|
1 005
|
1 682
|
1 779
|
|
| Other Long-Term Assets |
311
|
831
|
714
|
1 142
|
915
|
417
|
248
|
215
|
220
|
628
|
282
|
1 153
|
226
|
148
|
111
|
113
|
252
|
180
|
373
|
100
|
236
|
204
|
299
|
1 102
|
|
| Total Assets |
24 403
N/A
|
30 040
+23%
|
28 118
-6%
|
32 328
+15%
|
38 301
+18%
|
40 611
+6%
|
44 048
+8%
|
46 384
+5%
|
45 951
-1%
|
48 918
+6%
|
47 292
-3%
|
50 168
+6%
|
59 670
+19%
|
59 788
+0%
|
63 050
+5%
|
63 546
+1%
|
61 734
-3%
|
56 711
-8%
|
66 372
+17%
|
68 869
+4%
|
73 497
+7%
|
70 843
-4%
|
70 528
0%
|
77 291
+10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
307
|
195
|
246
|
233
|
494
|
638
|
378
|
241
|
221
|
351
|
739
|
325
|
538
|
198
|
268
|
598
|
296
|
224
|
471
|
491
|
315
|
433
|
557
|
500
|
|
| Accrued Liabilities |
168
|
165
|
150
|
140
|
157
|
172
|
165
|
130
|
138
|
102
|
122
|
116
|
116
|
122
|
131
|
127
|
162
|
150
|
133
|
102
|
104
|
127
|
131
|
143
|
|
| Short-Term Debt |
2 387
|
3 713
|
3 360
|
2 081
|
2 254
|
2 838
|
3 566
|
0
|
0
|
300
|
0
|
400
|
200
|
500
|
0
|
0
|
0
|
924
|
792
|
6 723
|
4 240
|
396
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 936
|
4 806
|
5 297
|
5 043
|
4 336
|
5 776
|
4 799
|
6 535
|
8 359
|
12 885
|
7 959
|
9 855
|
3 927
|
9 093
|
4 475
|
8 569
|
9 432
|
|
| Other Current Liabilities |
2 676
|
426
|
968
|
844
|
2 483
|
803
|
480
|
801
|
338
|
1 352
|
563
|
817
|
856
|
1 202
|
1 232
|
1 696
|
1 263
|
547
|
1 221
|
677
|
1 155
|
657
|
2 095
|
830
|
|
| Total Current Liabilities |
5 538
|
4 498
|
4 724
|
3 298
|
5 387
|
4 451
|
4 589
|
6 107
|
5 503
|
7 402
|
6 466
|
5 993
|
7 486
|
6 821
|
8 167
|
10 780
|
14 607
|
9 803
|
12 471
|
11 920
|
14 906
|
6 088
|
11 353
|
10 905
|
|
| Long-Term Debt |
13 039
|
19 845
|
16 309
|
19 175
|
21 452
|
24 615
|
26 800
|
28 029
|
28 406
|
30 117
|
31 395
|
33 654
|
41 538
|
41 869
|
42 879
|
40 174
|
33 620
|
32 272
|
36 784
|
39 967
|
40 061
|
43 145
|
36 119
|
36 111
|
|
| Deferred Income Tax |
130
|
0
|
149
|
893
|
770
|
900
|
927
|
468
|
317
|
144
|
349
|
574
|
345
|
345
|
390
|
348
|
0
|
756
|
1 088
|
1 237
|
1 246
|
1 787
|
1 515
|
3 227
|
|
| Other Liabilities |
857
|
1 026
|
1 118
|
1 127
|
1 279
|
843
|
1 833
|
2 311
|
2 387
|
2 471
|
2 082
|
2 298
|
2 421
|
2 713
|
2 424
|
2 688
|
3 649
|
2 148
|
2 413
|
1 846
|
2 167
|
1 928
|
2 174
|
1 988
|
|
| Total Liabilities |
19 564
N/A
|
25 369
+30%
|
22 300
-12%
|
24 492
+10%
|
28 889
+18%
|
30 809
+7%
|
34 150
+11%
|
36 914
+8%
|
36 613
-1%
|
40 133
+10%
|
40 292
+0%
|
42 519
+6%
|
51 790
+22%
|
51 628
0%
|
53 860
+4%
|
53 991
+0%
|
51 876
-4%
|
44 980
-13%
|
52 755
+17%
|
54 969
+4%
|
58 380
+6%
|
52 949
-9%
|
51 160
-3%
|
52 231
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
2 850
|
|
| Retained Earnings |
1 298
|
1 268
|
1 761
|
3 628
|
4 212
|
4 577
|
6 379
|
6 401
|
6 446
|
6 359
|
4 574
|
4 595
|
5 043
|
5 583
|
6 461
|
7 036
|
7 587
|
8 571
|
10 518
|
10 527
|
11 257
|
11 980
|
11 973
|
16 779
|
|
| Additional Paid In Capital |
519
|
519
|
519
|
519
|
519
|
519
|
519
|
519
|
519
|
519
|
519
|
519
|
519
|
519
|
519
|
519
|
519
|
519
|
519
|
519
|
519
|
519
|
519
|
519
|
|
| Unrealized Security Profit/Loss |
172
|
33
|
688
|
840
|
1 832
|
1 460
|
633
|
309
|
241
|
178
|
157
|
147
|
180
|
199
|
0
|
176
|
366
|
179
|
30
|
215
|
233
|
448
|
918
|
972
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
397
|
481
|
608
|
716
|
1 119
|
1 098
|
459
|
709
|
988
|
672
|
1 023
|
1 460
|
385
|
296
|
207
|
261
|
2 101
|
3 111
|
3 943
|
|
| Total Equity |
4 838
N/A
|
4 670
-3%
|
5 818
+25%
|
7 836
+35%
|
9 413
+20%
|
9 802
+4%
|
9 898
+1%
|
9 470
-4%
|
9 338
-1%
|
8 784
-6%
|
7 000
-20%
|
7 649
+9%
|
7 880
+3%
|
8 160
+4%
|
9 191
+13%
|
9 555
+4%
|
9 858
+3%
|
11 731
+19%
|
13 617
+16%
|
13 900
+2%
|
15 117
+9%
|
17 894
+18%
|
19 368
+8%
|
25 060
+29%
|
|
| Total Liabilities & Equity |
24 403
N/A
|
30 040
+23%
|
28 118
-6%
|
32 328
+15%
|
38 301
+18%
|
40 611
+6%
|
44 048
+8%
|
46 384
+5%
|
45 951
-1%
|
48 918
+6%
|
47 292
-3%
|
50 168
+6%
|
59 670
+19%
|
59 788
+0%
|
63 050
+5%
|
63 546
+1%
|
61 734
-3%
|
56 711
-8%
|
66 372
+17%
|
68 869
+4%
|
73 497
+7%
|
70 843
-4%
|
70 528
0%
|
77 291
+10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|