Kato Sangyo Co Ltd
TSE:9869
Balance Sheet
Balance Sheet Decomposition
Kato Sangyo Co Ltd
Kato Sangyo Co Ltd
Balance Sheet
Kato Sangyo Co Ltd
| Sep-2002 | Sep-2003 | Sep-2004 | Sep-2005 | Sep-2006 | Sep-2007 | Sep-2008 | Sep-2009 | Sep-2010 | Sep-2011 | Sep-2012 | Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
16 625
|
18 897
|
18 766
|
21 067
|
25 540
|
26 830
|
28 958
|
27 059
|
35 787
|
42 978
|
46 958
|
52 736
|
59 862
|
63 574
|
61 635
|
69 157
|
70 338
|
76 203
|
84 250
|
82 273
|
83 419
|
85 045
|
90 836
|
71 258
|
|
| Cash Equivalents |
16 625
|
18 897
|
18 766
|
21 067
|
25 540
|
26 830
|
28 958
|
27 059
|
35 787
|
42 978
|
46 958
|
52 736
|
59 862
|
63 574
|
61 635
|
69 157
|
70 338
|
76 203
|
84 250
|
82 273
|
83 419
|
85 045
|
90 836
|
71 258
|
|
| Short-Term Investments |
3 414
|
3 215
|
2 715
|
2 736
|
2 718
|
2 727
|
2 738
|
2 746
|
3 104
|
3 101
|
3 303
|
3 909
|
4 107
|
1 100
|
1 873
|
1 408
|
800
|
0
|
1 004
|
0
|
500
|
0
|
500
|
1 000
|
|
| Total Receivables |
55 109
|
56 585
|
58 849
|
62 184
|
73 010
|
81 064
|
70 257
|
71 077
|
76 980
|
79 699
|
97 915
|
83 750
|
103 184
|
109 546
|
110 845
|
136 403
|
146 226
|
128 682
|
129 825
|
136 195
|
149 787
|
184 043
|
168 070
|
176 295
|
|
| Accounts Receivables |
55 109
|
56 585
|
58 849
|
62 184
|
72 811
|
81 048
|
70 229
|
71 077
|
76 980
|
79 699
|
97 915
|
83 750
|
103 184
|
109 546
|
110 845
|
136 403
|
146 226
|
128 682
|
129 825
|
136 195
|
148 517
|
182 684
|
166 558
|
175 035
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
199
|
16
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 270
|
1 359
|
1 512
|
1 260
|
|
| Inventory |
10 620
|
9 958
|
10 393
|
11 557
|
13 021
|
12 084
|
11 755
|
11 557
|
11 044
|
12 045
|
13 484
|
14 542
|
18 825
|
19 850
|
20 630
|
21 659
|
23 279
|
23 613
|
24 684
|
27 401
|
29 538
|
33 644
|
37 317
|
40 294
|
|
| Other Current Assets |
5 742
|
5 800
|
6 113
|
6 633
|
8 145
|
8 830
|
7 883
|
8 146
|
4 498
|
4 303
|
5 307
|
5 028
|
6 034
|
6 749
|
6 986
|
6 634
|
8 619
|
7 746
|
9 378
|
9 639
|
8 377
|
8 645
|
8 809
|
8 994
|
|
| Total Current Assets |
91 510
|
94 455
|
96 836
|
104 177
|
122 434
|
131 535
|
121 591
|
120 585
|
131 413
|
142 126
|
166 967
|
159 965
|
192 012
|
200 819
|
201 969
|
235 261
|
249 262
|
236 244
|
249 141
|
255 508
|
271 621
|
311 377
|
305 532
|
297 841
|
|
| PP&E Net |
34 411
|
37 238
|
36 352
|
37 343
|
36 573
|
37 873
|
41 953
|
44 535
|
42 725
|
43 180
|
42 609
|
42 518
|
42 743
|
45 055
|
45 462
|
44 153
|
42 632
|
41 986
|
43 624
|
48 092
|
47 343
|
50 618
|
55 493
|
63 941
|
|
| Intangible Assets |
2 255
|
2 675
|
2 823
|
2 842
|
3 188
|
3 413
|
3 713
|
3 737
|
3 618
|
3 725
|
3 812
|
3 941
|
3 759
|
3 547
|
3 346
|
3 117
|
3 300
|
3 922
|
5 079
|
5 574
|
5 101
|
6 316
|
5 665
|
6 942
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
199
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 978
|
3 272
|
2 607
|
2 333
|
1 159
|
705
|
943
|
673
|
1 068
|
1 617
|
1 087
|
|
| Note Receivable |
282
|
252
|
154
|
349
|
293
|
305
|
240
|
164
|
704
|
252
|
270
|
275
|
264
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
16 064
|
15 972
|
20 188
|
26 036
|
30 097
|
27 575
|
21 778
|
21 031
|
20 824
|
23 184
|
23 321
|
28 944
|
34 804
|
42 127
|
40 744
|
42 906
|
51 928
|
56 790
|
56 750
|
60 395
|
51 099
|
59 361
|
61 044
|
70 104
|
|
| Other Long-Term Assets |
5 851
|
5 072
|
5 242
|
5 623
|
4 976
|
5 442
|
6 232
|
6 773
|
6 695
|
6 145
|
6 320
|
6 156
|
9 713
|
8 952
|
9 995
|
11 112
|
11 471
|
13 532
|
13 377
|
13 590
|
24 955
|
24 226
|
25 337
|
26 410
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
199
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 978
|
3 272
|
2 607
|
2 333
|
1 159
|
705
|
943
|
673
|
1 068
|
1 617
|
1 087
|
|
| Total Assets |
150 373
N/A
|
155 664
+4%
|
161 595
+4%
|
176 370
+9%
|
197 561
+12%
|
206 342
+4%
|
195 507
-5%
|
196 825
+1%
|
205 979
+5%
|
218 612
+6%
|
243 299
+11%
|
241 799
-1%
|
283 295
+17%
|
303 478
+7%
|
304 788
+0%
|
339 156
+11%
|
360 926
+6%
|
353 633
-2%
|
368 676
+4%
|
384 102
+4%
|
400 792
+4%
|
452 966
+13%
|
454 688
+0%
|
466 325
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
82 813
|
85 606
|
87 664
|
93 557
|
108 656
|
117 981
|
111 409
|
109 870
|
119 916
|
124 373
|
143 390
|
133 299
|
162 228
|
170 369
|
173 372
|
197 494
|
204 868
|
191 702
|
196 160
|
202 960
|
212 314
|
246 559
|
237 965
|
236 842
|
|
| Accrued Liabilities |
3 144
|
2 872
|
3 053
|
3 688
|
3 941
|
4 906
|
4 524
|
4 573
|
5 107
|
5 221
|
1 697
|
1 543
|
2 108
|
2 119
|
1 699
|
2 373
|
2 203
|
2 338
|
1 917
|
1 997
|
3 225
|
2 129
|
2 833
|
2 402
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 450
|
0
|
0
|
0
|
1 907
|
2 462
|
1 257
|
3 691
|
4 234
|
5 646
|
4 903
|
4 520
|
|
| Current Portion of Long-Term Debt |
3 384
|
3 178
|
1 677
|
1 859
|
2 015
|
1 043
|
467
|
201
|
307
|
737
|
535
|
591
|
911
|
993
|
1 392
|
735
|
677
|
1 331
|
1 346
|
1 414
|
1 304
|
1 300
|
1 635
|
1 679
|
|
| Other Current Liabilities |
9 763
|
9 065
|
9 129
|
9 310
|
9 544
|
9 383
|
10 368
|
11 338
|
5 016
|
5 320
|
9 937
|
8 802
|
8 718
|
11 108
|
10 747
|
11 743
|
15 098
|
12 249
|
13 575
|
13 193
|
16 162
|
16 618
|
18 590
|
15 690
|
|
| Total Current Liabilities |
99 104
|
100 721
|
101 523
|
108 414
|
124 156
|
133 313
|
126 768
|
125 982
|
130 346
|
135 651
|
155 559
|
144 235
|
175 415
|
184 589
|
187 210
|
212 345
|
224 753
|
210 082
|
214 255
|
223 255
|
237 239
|
272 252
|
265 926
|
261 133
|
|
| Long-Term Debt |
43
|
852
|
519
|
333
|
470
|
107
|
41
|
219
|
603
|
1 152
|
941
|
1 404
|
2 912
|
2 672
|
1 671
|
1 113
|
927
|
11 135
|
11 129
|
10 359
|
9 246
|
8 374
|
8 085
|
7 207
|
|
| Deferred Income Tax |
54
|
57
|
838
|
2 417
|
3 385
|
2 103
|
193
|
122
|
46
|
101
|
24
|
1 168
|
2 786
|
4 192
|
3 754
|
5 013
|
6 186
|
4 222
|
5 292
|
6 381
|
5 391
|
7 814
|
8 974
|
12 604
|
|
| Minority Interest |
16
|
33
|
37
|
36
|
45
|
759
|
363
|
394
|
416
|
877
|
1 004
|
1 254
|
2 218
|
3 116
|
3 054
|
3 187
|
4 178
|
4 435
|
4 866
|
5 364
|
5 062
|
5 991
|
7 141
|
7 993
|
|
| Other Liabilities |
5 344
|
5 107
|
5 364
|
5 528
|
5 392
|
6 070
|
6 262
|
6 490
|
6 869
|
7 270
|
7 476
|
7 129
|
6 778
|
7 022
|
7 115
|
7 222
|
7 025
|
8 291
|
8 437
|
8 547
|
8 728
|
8 817
|
8 853
|
8 368
|
|
| Total Liabilities |
104 561
N/A
|
106 770
+2%
|
108 281
+1%
|
116 728
+8%
|
133 448
+14%
|
142 352
+7%
|
133 627
-6%
|
133 207
0%
|
138 280
+4%
|
145 051
+5%
|
165 004
+14%
|
155 190
-6%
|
190 109
+23%
|
201 591
+6%
|
202 804
+1%
|
228 880
+13%
|
243 069
+6%
|
238 165
-2%
|
243 979
+2%
|
253 906
+4%
|
265 666
+5%
|
303 248
+14%
|
298 979
-1%
|
297 305
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
5 934
|
|
| Retained Earnings |
28 391
|
31 589
|
34 546
|
38 524
|
41 352
|
43 445
|
45 266
|
48 495
|
52 482
|
57 397
|
62 371
|
67 738
|
71 872
|
76 402
|
79 866
|
84 966
|
89 883
|
94 939
|
101 745
|
107 671
|
116 384
|
116 442
|
127 312
|
136 376
|
|
| Additional Paid In Capital |
8 806
|
8 806
|
8 806
|
8 806
|
8 806
|
8 806
|
8 806
|
8 806
|
8 806
|
8 806
|
8 806
|
8 806
|
8 806
|
8 806
|
8 813
|
8 760
|
8 760
|
8 760
|
8 760
|
8 760
|
8 532
|
8 551
|
8 426
|
8 429
|
|
| Unrealized Security Profit/Loss |
2 692
|
2 609
|
4 089
|
6 442
|
8 088
|
5 871
|
2 309
|
1 246
|
1 341
|
2 283
|
2 044
|
4 991
|
6 851
|
11 357
|
10 320
|
13 057
|
17 188
|
12 635
|
15 344
|
17 383
|
15 067
|
20 149
|
22 389
|
27 910
|
|
| Treasury Stock |
12
|
46
|
61
|
64
|
67
|
69
|
434
|
858
|
860
|
860
|
861
|
862
|
863
|
865
|
2 980
|
2 981
|
4 213
|
6 549
|
6 550
|
9 702
|
12 709
|
3 859
|
12 954
|
14 944
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
2
|
0
|
1
|
2
|
586
|
253
|
31
|
540
|
305
|
251
|
536
|
150
|
1 918
|
2 501
|
4 602
|
5 315
|
|
| Total Equity |
45 811
N/A
|
48 892
+7%
|
53 314
+9%
|
59 642
+12%
|
64 113
+7%
|
63 987
0%
|
61 882
-3%
|
63 618
+3%
|
67 701
+6%
|
73 560
+9%
|
78 295
+6%
|
86 609
+11%
|
93 186
+8%
|
101 887
+9%
|
101 984
+0%
|
110 276
+8%
|
117 857
+7%
|
115 468
-2%
|
124 697
+8%
|
130 196
+4%
|
135 126
+4%
|
149 718
+11%
|
155 709
+4%
|
169 020
+9%
|
|
| Total Liabilities & Equity |
150 372
N/A
|
155 662
+4%
|
161 595
+4%
|
176 370
+9%
|
197 561
+12%
|
206 339
+4%
|
195 509
-5%
|
196 825
+1%
|
205 981
+5%
|
218 611
+6%
|
243 299
+11%
|
241 799
-1%
|
283 295
+17%
|
303 478
+7%
|
304 788
+0%
|
339 156
+11%
|
360 926
+6%
|
353 633
-2%
|
368 676
+4%
|
384 102
+4%
|
400 792
+4%
|
452 966
+13%
|
454 688
+0%
|
466 325
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
38
|
38
|
38
|
38
|
38
|
38
|
38
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
36
|
36
|
36
|
35
|
34
|
34
|
31
|
31
|
|