Tokyo Kaikan Co Ltd
TSE:9701
Balance Sheet
Balance Sheet Decomposition
Tokyo Kaikan Co Ltd
Tokyo Kaikan Co Ltd
Balance Sheet
Tokyo Kaikan 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 |
2 388
|
2 219
|
865
|
1 172
|
1 262
|
1 308
|
1 398
|
1 023
|
1 221
|
1 026
|
1 196
|
2 492
|
2 277
|
1 760
|
1 398
|
1 452
|
1 701
|
1 455
|
1 719
|
2 395
|
4 444
|
3 719
|
4 513
|
3 411
|
|
| Cash Equivalents |
2 388
|
2 219
|
865
|
1 172
|
1 262
|
1 308
|
1 398
|
1 023
|
1 221
|
1 026
|
1 196
|
2 492
|
2 277
|
1 760
|
1 398
|
1 452
|
1 701
|
1 455
|
1 719
|
2 395
|
4 444
|
3 719
|
4 513
|
3 411
|
|
| Short-Term Investments |
7
|
1
|
0
|
0
|
0
|
0
|
0
|
410
|
10
|
200
|
0
|
661
|
1 121
|
1 121
|
1 300
|
400
|
0
|
3 010
|
2 000
|
0
|
0
|
1 000
|
1 500
|
3 300
|
|
| Total Receivables |
732
|
640
|
652
|
642
|
664
|
743
|
724
|
610
|
624
|
448
|
638
|
731
|
673
|
431
|
402
|
402
|
468
|
1 549
|
300
|
325
|
390
|
569
|
646
|
754
|
|
| Accounts Receivables |
732
|
640
|
652
|
642
|
664
|
743
|
724
|
610
|
624
|
448
|
627
|
675
|
618
|
396
|
385
|
373
|
287
|
706
|
284
|
253
|
312
|
554
|
635
|
742
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
56
|
55
|
35
|
18
|
29
|
181
|
842
|
16
|
72
|
78
|
15
|
12
|
12
|
|
| Inventory |
153
|
148
|
163
|
155
|
155
|
149
|
138
|
155
|
152
|
131
|
165
|
134
|
120
|
103
|
88
|
96
|
102
|
145
|
153
|
124
|
123
|
145
|
163
|
161
|
|
| Other Current Assets |
530
|
476
|
523
|
330
|
250
|
310
|
261
|
275
|
213
|
167
|
211
|
246
|
149
|
123
|
124
|
121
|
158
|
177
|
209
|
73
|
149
|
154
|
141
|
139
|
|
| Total Current Assets |
3 811
|
3 483
|
2 203
|
2 299
|
2 332
|
2 509
|
2 521
|
2 473
|
2 220
|
1 971
|
2 209
|
4 264
|
4 340
|
3 916
|
3 313
|
2 471
|
2 429
|
6 336
|
4 381
|
2 918
|
5 105
|
5 587
|
6 963
|
7 765
|
|
| PP&E Net |
7 088
|
7 121
|
6 885
|
7 930
|
7 891
|
7 837
|
7 886
|
7 782
|
7 776
|
7 683
|
7 303
|
3 910
|
3 866
|
4 070
|
4 233
|
4 912
|
8 091
|
18 259
|
17 475
|
16 463
|
15 487
|
14 912
|
14 081
|
13 389
|
|
| PP&E Gross |
7 088
|
7 121
|
6 885
|
7 930
|
7 891
|
7 837
|
7 886
|
7 782
|
7 776
|
7 683
|
7 303
|
3 910
|
3 866
|
4 070
|
4 233
|
4 912
|
8 091
|
18 259
|
17 475
|
16 463
|
15 487
|
14 912
|
14 081
|
13 389
|
|
| Accumulated Depreciation |
9 581
|
9 864
|
9 042
|
7 780
|
7 922
|
7 889
|
8 182
|
7 672
|
7 852
|
8 249
|
8 672
|
2 729
|
2 831
|
1 408
|
1 540
|
1 692
|
1 832
|
1 927
|
2 746
|
2 810
|
3 544
|
4 307
|
5 078
|
5 814
|
|
| Intangible Assets |
14
|
40
|
7
|
7
|
7
|
7
|
7
|
7
|
5
|
5
|
3
|
3
|
3
|
3
|
3
|
3
|
6
|
69
|
60
|
51
|
42
|
33
|
24
|
15
|
|
| Goodwill |
36
|
32
|
28
|
24
|
20
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
40
|
40
|
31
|
46
|
37
|
28
|
26
|
26
|
20
|
18
|
15
|
11
|
10
|
5
|
0
|
4
|
6
|
5
|
3
|
1
|
2
|
2
|
1
|
1
|
|
| Long-Term Investments |
1 100
|
711
|
1 491
|
1 369
|
2 247
|
1 904
|
1 351
|
857
|
947
|
791
|
886
|
1 497
|
1 302
|
1 714
|
1 454
|
1 626
|
1 779
|
1 910
|
1 681
|
2 006
|
1 998
|
2 480
|
3 341
|
4 420
|
|
| Other Long-Term Assets |
2 356
|
2 697
|
3 113
|
2 728
|
2 312
|
2 329
|
2 311
|
2 159
|
2 259
|
2 329
|
2 035
|
1 963
|
1 833
|
1 506
|
1 404
|
1 581
|
1 402
|
1 748
|
1 791
|
1 811
|
2 309
|
2 206
|
2 020
|
1 907
|
|
| Other Assets |
36
|
32
|
28
|
24
|
20
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
14 444
N/A
|
14 123
-2%
|
13 758
-3%
|
14 403
+5%
|
14 846
+3%
|
14 631
-1%
|
14 102
-4%
|
13 303
-6%
|
13 228
-1%
|
12 797
-3%
|
12 451
-3%
|
11 648
-6%
|
11 353
-3%
|
11 214
-1%
|
10 412
-7%
|
10 597
+2%
|
13 712
+29%
|
28 327
+107%
|
25 391
-10%
|
23 250
-8%
|
24 942
+7%
|
25 219
+1%
|
26 430
+5%
|
27 498
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
284
|
243
|
246
|
248
|
256
|
266
|
272
|
232
|
223
|
171
|
226
|
230
|
229
|
149
|
152
|
148
|
123
|
228
|
110
|
77
|
117
|
222
|
243
|
244
|
|
| Accrued Liabilities |
372
|
114
|
27
|
108
|
145
|
175
|
182
|
161
|
110
|
107
|
253
|
366
|
222
|
333
|
163
|
135
|
150
|
217
|
660
|
712
|
330
|
432
|
532
|
451
|
|
| Short-Term Debt |
340
|
340
|
320
|
320
|
370
|
370
|
370
|
370
|
370
|
380
|
380
|
380
|
380
|
380
|
380
|
380
|
1 700
|
8 036
|
380
|
380
|
360
|
360
|
360
|
270
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4 362
|
271
|
769
|
465
|
469
|
470
|
471
|
|
| Other Current Liabilities |
622
|
1 053
|
893
|
1 094
|
1 194
|
1 341
|
1 299
|
964
|
880
|
755
|
727
|
696
|
759
|
555
|
386
|
364
|
482
|
1 234
|
1 111
|
2 117
|
1 287
|
1 443
|
1 577
|
1 587
|
|
| Total Current Liabilities |
1 618
|
1 750
|
1 486
|
1 770
|
1 965
|
2 151
|
2 123
|
1 727
|
1 583
|
1 413
|
1 586
|
1 673
|
1 590
|
1 417
|
1 081
|
1 027
|
2 456
|
14 077
|
2 532
|
4 054
|
2 559
|
2 926
|
3 182
|
3 022
|
|
| Long-Term Debt |
1 000
|
1 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 688
|
1 975
|
11 280
|
10 511
|
13 067
|
12 603
|
12 133
|
11 656
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
706
|
569
|
732
|
699
|
738
|
165
|
685
|
|
| Other Liabilities |
2 388
|
2 391
|
4 118
|
4 315
|
4 001
|
3 686
|
3 387
|
3 666
|
3 695
|
3 582
|
3 335
|
3 428
|
3 030
|
2 743
|
2 381
|
2 369
|
2 193
|
2 126
|
1 752
|
1 680
|
1 495
|
1 420
|
1 352
|
1 177
|
|
| Total Liabilities |
5 006
N/A
|
5 141
+3%
|
5 604
+9%
|
6 085
+9%
|
5 966
-2%
|
5 837
-2%
|
5 510
-6%
|
5 393
-2%
|
5 278
-2%
|
4 995
-5%
|
4 921
-1%
|
5 101
+4%
|
4 620
-9%
|
4 160
-10%
|
3 462
-17%
|
3 396
-2%
|
6 337
+87%
|
18 884
+198%
|
16 133
-15%
|
16 977
+5%
|
17 820
+5%
|
17 687
-1%
|
16 832
-5%
|
16 540
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
3 700
|
|
| Retained Earnings |
2 230
|
1 767
|
481
|
824
|
894
|
1 016
|
1 072
|
1 080
|
1 062
|
997
|
535
|
688
|
273
|
293
|
368
|
477
|
547
|
2 538
|
2 612
|
641
|
845
|
1 094
|
2 563
|
3 352
|
|
| Additional Paid In Capital |
3 654
|
3 654
|
3 654
|
3 654
|
3 654
|
3 654
|
3 654
|
3 654
|
3 654
|
3 654
|
3 654
|
3 654
|
2 883
|
2 883
|
2 883
|
2 883
|
2 883
|
2 883
|
2 883
|
2 883
|
2 242
|
2 242
|
2 242
|
2 242
|
|
| Unrealized Security Profit/Loss |
18
|
5
|
455
|
285
|
803
|
605
|
357
|
81
|
21
|
100
|
73
|
313
|
312
|
615
|
0
|
579
|
685
|
764
|
505
|
773
|
779
|
940
|
1 537
|
2 257
|
|
| Treasury Stock |
128
|
134
|
136
|
145
|
171
|
182
|
192
|
443
|
446
|
449
|
432
|
433
|
435
|
436
|
0
|
439
|
440
|
442
|
442
|
443
|
443
|
444
|
444
|
594
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
9 438
N/A
|
8 982
-5%
|
8 154
-9%
|
8 318
+2%
|
8 880
+7%
|
8 793
-1%
|
8 592
-2%
|
7 910
-8%
|
7 950
+1%
|
7 802
-2%
|
7 530
-3%
|
6 547
-13%
|
6 733
+3%
|
7 055
+5%
|
6 950
-1%
|
7 201
+4%
|
7 375
+2%
|
9 443
+28%
|
9 258
-2%
|
6 273
-32%
|
7 123
+14%
|
7 532
+6%
|
9 598
+27%
|
10 957
+14%
|
|
| Total Liabilities & Equity |
14 444
N/A
|
14 123
-2%
|
13 758
-3%
|
14 403
+5%
|
14 846
+3%
|
14 631
-1%
|
14 102
-4%
|
13 303
-6%
|
13 228
-1%
|
12 797
-3%
|
12 451
-3%
|
11 648
-6%
|
11 353
-3%
|
11 214
-1%
|
10 412
-7%
|
10 597
+2%
|
13 712
+29%
|
28 327
+107%
|
25 391
-10%
|
23 250
-8%
|
24 942
+7%
|
25 219
+1%
|
26 430
+5%
|
27 498
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|