Gakkyusha Co Ltd
TSE:9769
Balance Sheet
Balance Sheet Decomposition
Gakkyusha Co Ltd
Gakkyusha Co Ltd
Balance Sheet
Gakkyusha 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 |
459
|
490
|
331
|
448
|
828
|
872
|
795
|
645
|
885
|
421
|
920
|
947
|
607
|
674
|
835
|
588
|
1 163
|
1 309
|
1 103
|
1 975
|
1 982
|
1 922
|
2 244
|
2 643
|
|
| Cash Equivalents |
459
|
490
|
331
|
448
|
828
|
872
|
795
|
645
|
885
|
421
|
920
|
947
|
607
|
674
|
835
|
588
|
1 163
|
1 309
|
1 103
|
1 975
|
1 982
|
1 922
|
2 244
|
2 643
|
|
| Short-Term Investments |
24
|
27
|
8
|
7
|
8
|
9
|
27
|
24
|
36
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
134
|
38
|
45
|
32
|
35
|
58
|
218
|
162
|
72
|
125
|
105
|
135
|
137
|
157
|
129
|
93
|
88
|
94
|
100
|
91
|
69
|
57
|
64
|
71
|
|
| Accounts Receivables |
20
|
4
|
1
|
2
|
1
|
1
|
2
|
2
|
3
|
4
|
3
|
131
|
133
|
154
|
129
|
93
|
88
|
94
|
100
|
91
|
69
|
57
|
64
|
71
|
|
| Other Receivables |
154
|
42
|
46
|
34
|
36
|
59
|
221
|
164
|
74
|
129
|
108
|
4
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
16
|
15
|
32
|
26
|
21
|
18
|
29
|
33
|
24
|
25
|
18
|
26
|
64
|
55
|
58
|
56
|
68
|
88
|
85
|
76
|
63
|
75
|
74
|
58
|
|
| Other Current Assets |
140
|
138
|
145
|
79
|
74
|
108
|
189
|
170
|
193
|
157
|
137
|
239
|
226
|
110
|
209
|
280
|
223
|
299
|
283
|
243
|
228
|
256
|
258
|
745
|
|
| Total Current Assets |
772
|
708
|
561
|
591
|
966
|
1 064
|
1 258
|
1 033
|
1 209
|
757
|
1 179
|
1 347
|
1 033
|
1 146
|
1 230
|
1 017
|
1 542
|
1 791
|
1 571
|
2 384
|
2 342
|
2 310
|
2 640
|
3 518
|
|
| PP&E Net |
1 687
|
1 688
|
1 990
|
1 421
|
1 432
|
1 519
|
1 757
|
1 948
|
1 923
|
2 096
|
2 210
|
2 254
|
2 522
|
2 571
|
2 642
|
2 882
|
2 966
|
3 934
|
4 766
|
5 108
|
5 330
|
6 121
|
6 002
|
6 510
|
|
| PP&E Gross |
1 687
|
1 688
|
1 990
|
1 421
|
1 432
|
1 519
|
1 757
|
1 948
|
1 923
|
2 096
|
2 210
|
2 254
|
2 522
|
2 571
|
2 642
|
2 882
|
2 966
|
3 934
|
4 766
|
5 108
|
5 330
|
6 121
|
6 002
|
6 510
|
|
| Accumulated Depreciation |
826
|
892
|
890
|
928
|
1 011
|
1 080
|
1 107
|
1 226
|
1 334
|
1 412
|
1 481
|
1 560
|
1 595
|
1 750
|
1 844
|
1 893
|
2 096
|
2 253
|
2 211
|
2 372
|
2 521
|
2 989
|
3 296
|
3 679
|
|
| Intangible Assets |
75
|
62
|
50
|
40
|
2
|
1
|
6
|
4
|
153
|
128
|
99
|
66
|
33
|
106
|
93
|
70
|
59
|
38
|
14
|
27
|
48
|
60
|
58
|
69
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
292
|
265
|
245
|
226
|
207
|
342
|
309
|
436
|
243
|
209
|
180
|
151
|
133
|
97
|
67
|
41
|
30
|
20
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
43
|
40
|
38
|
36
|
29
|
0
|
18
|
15
|
20
|
7
|
6
|
1
|
0
|
0
|
0
|
|
| Long-Term Investments |
67
|
44
|
0
|
30
|
29
|
29
|
30
|
29
|
0
|
20
|
7
|
0
|
0
|
0
|
0
|
0
|
615
|
837
|
1 030
|
880
|
941
|
955
|
1 010
|
493
|
|
| Other Long-Term Assets |
695
|
691
|
546
|
428
|
445
|
537
|
941
|
925
|
878
|
814
|
779
|
872
|
918
|
936
|
888
|
964
|
1 067
|
1 022
|
1 137
|
1 200
|
1 163
|
1 191
|
1 170
|
1 547
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
292
|
265
|
245
|
226
|
207
|
342
|
309
|
436
|
243
|
209
|
180
|
151
|
133
|
97
|
67
|
41
|
30
|
20
|
|
| Total Assets |
3 295
N/A
|
3 193
-3%
|
3 147
-1%
|
2 510
-20%
|
2 874
+15%
|
3 150
+10%
|
4 282
+36%
|
4 204
-2%
|
4 456
+6%
|
4 084
-8%
|
4 521
+11%
|
4 918
+9%
|
4 850
-1%
|
5 224
+8%
|
5 117
-2%
|
5 161
+1%
|
6 443
+25%
|
7 793
+21%
|
8 659
+11%
|
9 701
+12%
|
9 891
+2%
|
10 679
+8%
|
10 909
+2%
|
12 157
+11%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
19
|
22
|
25
|
17
|
20
|
25
|
22
|
20
|
25
|
23
|
26
|
19
|
|
| Accrued Liabilities |
315
|
260
|
170
|
164
|
130
|
153
|
228
|
255
|
212
|
82
|
58
|
127
|
137
|
251
|
29
|
37
|
43
|
49
|
43
|
41
|
37
|
44
|
61
|
69
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
150
|
400
|
0
|
0
|
0
|
0
|
0
|
650
|
600
|
700
|
0
|
500
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
101
|
0
|
0
|
0
|
114
|
114
|
104
|
80
|
123
|
63
|
220
|
220
|
217
|
160
|
83
|
165
|
205
|
341
|
260
|
357
|
294
|
277
|
|
| Other Current Liabilities |
200
|
293
|
405
|
345
|
456
|
586
|
915
|
644
|
978
|
883
|
983
|
1 539
|
1 523
|
1 621
|
1 808
|
1 926
|
1 912
|
2 008
|
2 050
|
2 368
|
2 326
|
2 621
|
2 493
|
2 479
|
|
| Total Current Liabilities |
515
|
553
|
677
|
509
|
586
|
739
|
1 256
|
1 013
|
1 495
|
1 195
|
1 564
|
1 779
|
1 899
|
2 114
|
2 078
|
2 139
|
2 709
|
2 848
|
3 020
|
2 769
|
3 149
|
3 044
|
2 874
|
2 845
|
|
| Long-Term Debt |
0
|
0
|
174
|
0
|
0
|
0
|
358
|
244
|
140
|
60
|
237
|
177
|
637
|
417
|
200
|
40
|
70
|
785
|
1 454
|
2 607
|
1 673
|
1 716
|
1 458
|
1 376
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
35
|
11
|
14
|
17
|
23
|
27
|
36
|
41
|
47
|
54
|
63
|
73
|
76
|
0
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
|
| Other Liabilities |
51
|
75
|
114
|
132
|
144
|
136
|
315
|
294
|
286
|
300
|
225
|
182
|
166
|
175
|
179
|
197
|
209
|
202
|
200
|
170
|
133
|
122
|
87
|
597
|
|
| Total Liabilities |
601
N/A
|
638
+6%
|
979
+53%
|
658
-33%
|
753
+14%
|
902
+20%
|
1 966
+118%
|
1 592
-19%
|
1 967
+24%
|
1 608
-18%
|
2 088
+30%
|
2 211
+6%
|
2 777
+26%
|
2 742
-1%
|
2 495
-9%
|
2 379
-5%
|
2 988
+26%
|
3 836
+28%
|
4 676
+22%
|
5 547
+19%
|
4 955
-11%
|
4 886
-1%
|
4 421
-10%
|
4 821
+9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 807
|
1 807
|
1 807
|
1 807
|
807
|
807
|
807
|
807
|
807
|
807
|
807
|
807
|
807
|
807
|
807
|
807
|
1 136
|
1 216
|
1 216
|
1 216
|
1 216
|
1 216
|
1 216
|
1 216
|
|
| Retained Earnings |
329
|
302
|
79
|
388
|
282
|
411
|
486
|
820
|
928
|
925
|
893
|
1 147
|
1 397
|
1 785
|
1 676
|
2 011
|
2 041
|
2 228
|
2 494
|
2 833
|
3 312
|
4 158
|
5 036
|
5 953
|
|
| Additional Paid In Capital |
656
|
656
|
656
|
656
|
1 244
|
1 244
|
1 244
|
1 244
|
1 244
|
1 244
|
1 244
|
1 244
|
1 244
|
1 244
|
166
|
1
|
331
|
411
|
411
|
411
|
411
|
411
|
411
|
411
|
|
| Unrealized Security Profit/Loss |
14
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
147
|
6
|
5
|
14
|
22
|
51
|
0
|
|
| Treasury Stock |
32
|
146
|
147
|
147
|
148
|
148
|
149
|
190
|
423
|
423
|
423
|
423
|
1 324
|
1 324
|
0
|
0
|
0
|
0
|
101
|
264
|
0
|
0
|
226
|
226
|
|
| Other Equity |
51
|
61
|
69
|
75
|
63
|
65
|
71
|
68
|
67
|
76
|
86
|
67
|
50
|
30
|
26
|
36
|
45
|
46
|
44
|
46
|
17
|
13
|
0
|
19
|
|
| Total Equity |
2 695
N/A
|
2 554
-5%
|
2 168
-15%
|
1 852
-15%
|
2 122
+15%
|
2 248
+6%
|
2 316
+3%
|
2 612
+13%
|
2 488
-5%
|
2 477
0%
|
2 433
-2%
|
2 707
+11%
|
2 074
-23%
|
2 482
+20%
|
2 622
+6%
|
2 782
+6%
|
3 455
+24%
|
3 956
+15%
|
3 982
+1%
|
4 154
+4%
|
4 936
+19%
|
5 793
+17%
|
6 488
+12%
|
7 335
+13%
|
|
| Total Liabilities & Equity |
3 295
N/A
|
3 193
-3%
|
3 147
-1%
|
2 510
-20%
|
2 874
+15%
|
3 150
+10%
|
4 282
+36%
|
4 204
-2%
|
4 456
+6%
|
4 084
-8%
|
4 521
+11%
|
4 918
+9%
|
4 850
-1%
|
5 224
+8%
|
5 117
-2%
|
5 161
+1%
|
6 443
+25%
|
7 793
+21%
|
8 659
+11%
|
9 701
+12%
|
9 891
+2%
|
10 679
+8%
|
10 909
+2%
|
12 157
+11%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
12
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
|