Ohba Co Ltd
TSE:9765
Balance Sheet
Balance Sheet Decomposition
Ohba Co Ltd
Ohba Co Ltd
Balance Sheet
Ohba Co Ltd
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | May-2007 | May-2008 | May-2009 | May-2010 | May-2011 | May-2012 | May-2013 | May-2014 | May-2015 | May-2016 | May-2017 | May-2018 | May-2019 | May-2020 | May-2021 | May-2022 | May-2023 | May-2024 | May-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
2 964
|
2 498
|
1 614
|
1 437
|
1 377
|
1 499
|
1 557
|
606
|
887
|
736
|
698
|
1 447
|
1 443
|
864
|
771
|
1 101
|
1 610
|
2 007
|
2 337
|
3 002
|
1 956
|
4 205
|
3 116
|
1 689
|
|
| Cash Equivalents |
2 964
|
2 498
|
1 614
|
1 437
|
1 377
|
1 499
|
1 557
|
606
|
887
|
736
|
698
|
1 447
|
1 443
|
864
|
771
|
1 101
|
1 610
|
2 007
|
2 337
|
3 002
|
1 956
|
4 205
|
3 116
|
1 689
|
|
| Short-Term Investments |
40
|
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 |
5 571
|
5 714
|
5 344
|
5 414
|
4 664
|
1 410
|
1 623
|
1 564
|
1 717
|
2 303
|
2 326
|
3 177
|
2 531
|
3 005
|
3 884
|
2 212
|
3 117
|
2 822
|
2 878
|
2 763
|
4 833
|
4 758
|
6 153
|
7 504
|
|
| Accounts Receivables |
5 571
|
5 714
|
5 344
|
5 414
|
4 664
|
1 410
|
1 623
|
1 564
|
1 717
|
2 303
|
2 326
|
3 177
|
2 531
|
3 005
|
3 884
|
2 212
|
3 117
|
2 822
|
2 878
|
2 763
|
4 833
|
4 758
|
6 153
|
7 504
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
1 770
|
1 353
|
1 449
|
1 459
|
2 502
|
3 975
|
3 906
|
3 835
|
3 850
|
1 640
|
1 757
|
1 878
|
1 847
|
1 494
|
1 614
|
1 497
|
2 059
|
1 952
|
2 132
|
1 008
|
258
|
509
|
526
|
86
|
|
| Other Current Assets |
153
|
100
|
76
|
101
|
95
|
170
|
145
|
87
|
158
|
1 968
|
2 093
|
1 981
|
2 068
|
2 088
|
2 137
|
2 203
|
79
|
146
|
177
|
120
|
576
|
170
|
178
|
194
|
|
| Total Current Assets |
10 498
|
9 665
|
8 482
|
8 412
|
8 638
|
7 055
|
7 232
|
6 092
|
6 612
|
6 646
|
6 873
|
8 483
|
7 890
|
7 451
|
8 405
|
7 013
|
6 865
|
6 928
|
7 525
|
6 894
|
7 623
|
9 643
|
9 973
|
9 474
|
|
| PP&E Net |
3 965
|
3 892
|
3 709
|
3 607
|
3 214
|
2 191
|
2 235
|
2 144
|
2 162
|
2 161
|
2 094
|
2 267
|
2 577
|
2 655
|
2 809
|
2 721
|
2 783
|
3 913
|
3 925
|
4 368
|
4 266
|
3 312
|
3 204
|
3 191
|
|
| PP&E Gross |
3 965
|
3 892
|
3 709
|
3 607
|
3 214
|
2 191
|
2 235
|
2 144
|
2 162
|
2 161
|
2 094
|
2 267
|
2 577
|
2 655
|
2 809
|
2 721
|
2 783
|
3 913
|
3 925
|
4 368
|
4 266
|
3 312
|
3 204
|
3 191
|
|
| Accumulated Depreciation |
2 228
|
2 259
|
2 173
|
2 115
|
1 847
|
1 867
|
1 938
|
2 061
|
2 185
|
2 228
|
2 306
|
2 393
|
2 475
|
2 462
|
2 546
|
2 709
|
2 705
|
1 574
|
1 723
|
1 874
|
2 055
|
1 471
|
1 582
|
1 689
|
|
| Intangible Assets |
45
|
40
|
45
|
95
|
94
|
91
|
89
|
61
|
49
|
85
|
94
|
72
|
68
|
52
|
42
|
37
|
52
|
42
|
141
|
139
|
113
|
82
|
97
|
59
|
|
| Note Receivable |
1 756
|
1 147
|
1 040
|
996
|
444
|
435
|
534
|
684
|
546
|
450
|
393
|
279
|
96
|
7
|
0
|
116
|
106
|
90
|
38
|
262
|
38
|
0
|
0
|
0
|
|
| Long-Term Investments |
1 618
|
1 015
|
1 350
|
1 261
|
1 207
|
1 397
|
1 074
|
921
|
624
|
909
|
862
|
870
|
1 101
|
1 064
|
1 092
|
1 018
|
1 154
|
1 128
|
1 055
|
1 174
|
1 120
|
1 208
|
1 632
|
1 627
|
|
| Other Long-Term Assets |
385
|
99
|
325
|
434
|
99
|
31
|
28
|
188
|
147
|
93
|
137
|
28
|
169
|
321
|
345
|
180
|
358
|
231
|
295
|
838
|
1 266
|
1 873
|
3 061
|
3 551
|
|
| Total Assets |
17 496
N/A
|
15 660
-10%
|
14 302
-9%
|
13 937
-3%
|
13 695
-2%
|
11 200
-18%
|
11 135
-1%
|
9 713
-13%
|
9 846
+1%
|
10 157
+3%
|
10 179
+0%
|
11 943
+17%
|
11 900
0%
|
11 550
-3%
|
12 703
+10%
|
11 085
-13%
|
11 317
+2%
|
12 332
+9%
|
12 979
+5%
|
13 675
+5%
|
14 427
+5%
|
16 117
+12%
|
17 967
+11%
|
17 901
0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 224
|
1 492
|
1 481
|
1 564
|
1 328
|
262
|
488
|
439
|
515
|
444
|
438
|
697
|
953
|
721
|
925
|
773
|
816
|
862
|
944
|
869
|
1 027
|
1 257
|
1 110
|
1 230
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
91
|
95
|
185
|
252
|
175
|
44
|
196
|
81
|
392
|
501
|
552
|
610
|
654
|
|
| Short-Term Debt |
5 766
|
3 556
|
4 093
|
2 576
|
2 010
|
2 213
|
10
|
500
|
900
|
1 200
|
1 292
|
600
|
50
|
0
|
1 720
|
150
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
1 000
|
600
|
0
|
120
|
230
|
1 442
|
1 696
|
1 514
|
1 371
|
1 401
|
1 632
|
1 538
|
1 240
|
650
|
481
|
349
|
194
|
61
|
60
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1 326
|
945
|
1 062
|
804
|
968
|
1 175
|
1 621
|
969
|
665
|
657
|
775
|
1 456
|
1 682
|
1 766
|
2 013
|
1 851
|
2 314
|
2 096
|
2 714
|
2 351
|
1 962
|
2 463
|
2 302
|
1 352
|
|
| Total Current Liabilities |
8 316
|
6 994
|
7 235
|
4 944
|
4 426
|
3 881
|
3 571
|
3 604
|
3 594
|
3 672
|
3 905
|
4 475
|
4 319
|
3 912
|
5 560
|
3 429
|
3 523
|
3 348
|
3 800
|
3 672
|
3 489
|
4 272
|
4 022
|
3 235
|
|
| Long-Term Debt |
2 930
|
2 424
|
621
|
2 515
|
2 753
|
1 978
|
2 323
|
1 664
|
1 761
|
1 814
|
1 641
|
2 055
|
1 677
|
1 198
|
548
|
672
|
315
|
121
|
60
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
82
|
78
|
220
|
218
|
143
|
153
|
143
|
145
|
127
|
208
|
240
|
221
|
3
|
9
|
0
|
198
|
267
|
431
|
436
|
597
|
1 011
|
1 194
|
|
| Minority Interest |
183
|
181
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
510
|
662
|
764
|
898
|
550
|
317
|
391
|
399
|
456
|
579
|
647
|
724
|
934
|
116
|
541
|
527
|
529
|
772
|
566
|
272
|
272
|
318
|
309
|
304
|
|
| Total Liabilities |
11 939
N/A
|
10 260
-14%
|
8 706
-15%
|
8 439
-3%
|
7 953
-6%
|
6 396
-20%
|
6 431
+1%
|
5 824
-9%
|
5 958
+2%
|
6 214
+4%
|
6 324
+2%
|
7 466
+18%
|
7 172
-4%
|
5 448
-24%
|
6 652
+22%
|
4 637
-30%
|
4 367
-6%
|
4 439
+2%
|
4 693
+6%
|
4 375
-7%
|
4 197
-4%
|
5 186
+24%
|
5 343
+3%
|
4 733
-11%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 880
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
2 132
|
|
| Retained Earnings |
2 019
|
1 455
|
1 463
|
1 525
|
1 577
|
1 625
|
1 726
|
967
|
1 022
|
991
|
980
|
1 157
|
1 590
|
2 456
|
3 022
|
3 485
|
4 045
|
5 502
|
6 084
|
6 791
|
7 840
|
8 327
|
9 054
|
9 617
|
|
| Additional Paid In Capital |
1 714
|
1 966
|
1 966
|
1 966
|
1 932
|
1 923
|
1 128
|
1 127
|
1 127
|
1 110
|
1 110
|
1 116
|
1 114
|
1 114
|
1 114
|
1 083
|
1 084
|
1 084
|
906
|
771
|
533
|
533
|
533
|
533
|
|
| Unrealized Security Profit/Loss |
45
|
146
|
150
|
122
|
221
|
121
|
73
|
14
|
43
|
44
|
121
|
184
|
236
|
296
|
0
|
208
|
306
|
308
|
301
|
386
|
349
|
448
|
762
|
748
|
|
| Treasury Stock |
10
|
7
|
115
|
248
|
120
|
998
|
207
|
350
|
350
|
246
|
246
|
115
|
108
|
98
|
0
|
242
|
388
|
864
|
891
|
939
|
798
|
746
|
641
|
606
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
236
|
203
|
207
|
218
|
229
|
269
|
245
|
159
|
175
|
238
|
785
|
744
|
|
| Total Equity |
5 557
N/A
|
5 400
-3%
|
5 596
+4%
|
5 497
-2%
|
5 742
+4%
|
4 803
-16%
|
4 704
-2%
|
3 890
-17%
|
3 888
0%
|
3 943
+1%
|
3 855
-2%
|
4 477
+16%
|
4 728
+6%
|
6 103
+29%
|
6 050
-1%
|
6 448
+7%
|
6 950
+8%
|
7 893
+14%
|
8 286
+5%
|
9 300
+12%
|
10 230
+10%
|
10 931
+7%
|
12 624
+15%
|
13 168
+4%
|
|
| Total Liabilities & Equity |
17 496
N/A
|
15 660
-10%
|
14 302
-9%
|
13 937
-3%
|
13 695
-2%
|
11 200
-18%
|
11 135
-1%
|
9 713
-13%
|
9 846
+1%
|
10 157
+3%
|
10 179
+0%
|
11 943
+17%
|
11 900
0%
|
11 550
-3%
|
12 703
+10%
|
11 085
-13%
|
11 317
+2%
|
12 332
+9%
|
12 979
+5%
|
13 675
+5%
|
14 427
+5%
|
16 117
+12%
|
17 967
+11%
|
17 901
0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
16
|
23
|
22
|
21
|
22
|
18
|
18
|
16
|
16
|
17
|
17
|
18
|
18
|
18
|
18
|
18
|
18
|
17
|
17
|
16
|
16
|
16
|
16
|
16
|
|