Zaoh Co Ltd
TSE:9986
Balance Sheet
Balance Sheet Decomposition
Zaoh Co Ltd
Zaoh Co Ltd
Balance Sheet
Zaoh 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 |
586
|
477
|
916
|
1 286
|
1 525
|
1 328
|
1 583
|
1 933
|
2 193
|
1 970
|
2 315
|
2 209
|
2 252
|
2 745
|
3 028
|
3 742
|
2 414
|
2 740
|
2 509
|
3 092
|
3 939
|
2 764
|
2 050
|
2 064
|
|
| Cash Equivalents |
586
|
477
|
916
|
1 286
|
1 525
|
1 328
|
1 583
|
1 933
|
2 193
|
1 970
|
2 315
|
2 209
|
2 252
|
2 745
|
3 028
|
3 742
|
2 414
|
2 740
|
2 509
|
3 092
|
3 939
|
2 764
|
2 050
|
2 064
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
300
|
293
|
459
|
1 159
|
910
|
1 361
|
1 613
|
2 104
|
1 906
|
1 200
|
3 000
|
3 100
|
3 600
|
3 600
|
3 600
|
4 400
|
4 699
|
4 697
|
|
| Total Receivables |
1 433
|
1 543
|
1 645
|
1 747
|
2 068
|
2 208
|
1 740
|
1 454
|
1 333
|
1 314
|
1 611
|
1 620
|
1 780
|
1 884
|
1 793
|
1 903
|
1 893
|
1 754
|
1 797
|
1 983
|
2 065
|
2 399
|
2 480
|
2 290
|
|
| Accounts Receivables |
913
|
1 030
|
1 144
|
1 243
|
2 068
|
2 208
|
1 740
|
1 454
|
1 333
|
1 314
|
1 611
|
1 620
|
1 780
|
1 884
|
1 793
|
1 903
|
1 893
|
1 754
|
1 797
|
1 849
|
1 540
|
1 611
|
1 726
|
1 621
|
|
| Other Receivables |
520
|
513
|
501
|
504
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
133
|
525
|
788
|
755
|
668
|
|
| Inventory |
488
|
624
|
582
|
587
|
574
|
758
|
774
|
899
|
714
|
646
|
655
|
696
|
669
|
824
|
874
|
807
|
851
|
887
|
862
|
879
|
941
|
1 440
|
1 311
|
1 640
|
|
| Other Current Assets |
159
|
145
|
149
|
130
|
170
|
140
|
125
|
151
|
113
|
148
|
139
|
162
|
111
|
137
|
105
|
131
|
20
|
28
|
42
|
35
|
55
|
55
|
60
|
41
|
|
| Total Current Assets |
2 666
|
2 789
|
3 292
|
3 749
|
4 338
|
4 434
|
4 522
|
4 730
|
4 812
|
5 236
|
5 630
|
6 048
|
6 424
|
7 695
|
7 707
|
7 784
|
8 178
|
8 510
|
8 811
|
9 589
|
10 599
|
11 058
|
10 600
|
10 732
|
|
| PP&E Net |
4 692
|
4 593
|
4 543
|
4 508
|
4 579
|
4 831
|
4 746
|
4 685
|
4 609
|
4 559
|
4 505
|
4 453
|
4 302
|
4 209
|
4 380
|
4 789
|
4 709
|
4 644
|
4 599
|
3 471
|
3 420
|
3 373
|
3 440
|
3 467
|
|
| PP&E Gross |
4 692
|
4 593
|
4 543
|
4 508
|
4 579
|
4 831
|
4 746
|
4 685
|
4 609
|
4 559
|
4 505
|
4 453
|
4 302
|
4 209
|
4 380
|
4 789
|
4 709
|
4 644
|
4 599
|
3 471
|
3 420
|
3 373
|
3 440
|
3 467
|
|
| Accumulated Depreciation |
1 574
|
1 660
|
1 747
|
1 822
|
2 028
|
2 032
|
2 122
|
2 209
|
2 232
|
2 308
|
2 385
|
2 460
|
2 490
|
2 355
|
2 383
|
2 395
|
2 432
|
2 485
|
2 556
|
2 600
|
2 666
|
2 705
|
2 777
|
2 876
|
|
| Intangible Assets |
12
|
11
|
10
|
10
|
10
|
10
|
13
|
14
|
23
|
20
|
16
|
14
|
13
|
11
|
15
|
21
|
18
|
15
|
12
|
9
|
95
|
176
|
153
|
129
|
|
| Goodwill |
0
|
0
|
0
|
0
|
102
|
82
|
61
|
41
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
26
|
30
|
33
|
28
|
30
|
29
|
36
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
8
|
11
|
12
|
|
| Long-Term Investments |
116
|
98
|
122
|
115
|
2
|
2
|
202
|
36
|
131
|
78
|
78
|
78
|
78
|
78
|
78
|
128
|
128
|
128
|
326
|
326
|
289
|
277
|
279
|
101
|
|
| Other Long-Term Assets |
247
|
226
|
284
|
279
|
267
|
277
|
270
|
268
|
240
|
234
|
305
|
324
|
309
|
321
|
222
|
260
|
320
|
308
|
315
|
319
|
318
|
230
|
319
|
316
|
|
| Other Assets |
0
|
0
|
0
|
0
|
102
|
82
|
61
|
41
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
7 760
N/A
|
7 747
0%
|
8 286
+7%
|
8 688
+5%
|
9 329
+7%
|
9 666
+4%
|
9 852
+2%
|
9 808
0%
|
9 836
+0%
|
10 128
+3%
|
10 535
+4%
|
10 917
+4%
|
11 126
+2%
|
12 314
+11%
|
12 403
+1%
|
12 982
+5%
|
13 352
+3%
|
13 604
+2%
|
14 062
+3%
|
13 714
-2%
|
14 740
+7%
|
15 122
+3%
|
14 802
-2%
|
14 758
0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
156
|
156
|
206
|
189
|
282
|
363
|
347
|
245
|
252
|
141
|
195
|
187
|
245
|
300
|
267
|
223
|
238
|
215
|
274
|
266
|
249
|
218
|
193
|
171
|
|
| Accrued Liabilities |
212
|
196
|
228
|
182
|
112
|
127
|
234
|
220
|
208
|
221
|
108
|
110
|
104
|
106
|
104
|
105
|
105
|
104
|
104
|
106
|
266
|
286
|
260
|
267
|
|
| Short-Term Debt |
253
|
66
|
99
|
42
|
60
|
100
|
80
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
500
|
133
|
133
|
100
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
5
|
11
|
|
| Other Current Liabilities |
373
|
344
|
465
|
377
|
596
|
543
|
358
|
379
|
328
|
428
|
670
|
626
|
531
|
735
|
482
|
630
|
631
|
535
|
584
|
479
|
589
|
434
|
519
|
394
|
|
| Total Current Liabilities |
1 494
|
895
|
1 130
|
891
|
1 051
|
1 133
|
1 019
|
844
|
791
|
790
|
973
|
923
|
880
|
1 153
|
853
|
962
|
974
|
855
|
962
|
851
|
1 105
|
939
|
976
|
843
|
|
| Long-Term Debt |
0
|
234
|
100
|
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
12
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
33
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
234
|
234
|
234
|
234
|
205
|
205
|
201
|
182
|
172
|
172
|
172
|
172
|
172
|
172
|
172
|
172
|
172
|
177
|
|
| Other Liabilities |
280
|
375
|
478
|
425
|
472
|
463
|
470
|
488
|
486
|
545
|
585
|
659
|
658
|
707
|
766
|
826
|
758
|
782
|
817
|
857
|
867
|
840
|
841
|
828
|
|
| Total Liabilities |
1 774
N/A
|
1 503
-15%
|
1 709
+14%
|
1 316
-23%
|
1 523
+16%
|
1 596
+5%
|
1 723
+8%
|
1 567
-9%
|
1 523
-3%
|
1 569
+3%
|
1 763
+12%
|
1 788
+1%
|
1 738
-3%
|
2 054
+18%
|
1 792
-13%
|
1 961
+9%
|
1 905
-3%
|
1 808
-5%
|
1 952
+8%
|
1 880
-4%
|
2 144
+14%
|
1 951
-9%
|
2 005
+3%
|
1 881
-6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 609
|
1 609
|
1 609
|
1 798
|
1 798
|
1 798
|
1 798
|
1 798
|
1 798
|
1 798
|
1 798
|
1 798
|
1 798
|
2 078
|
2 078
|
2 078
|
2 078
|
2 078
|
2 078
|
2 078
|
2 078
|
2 078
|
2 078
|
2 078
|
|
| Retained Earnings |
4 433
|
4 697
|
5 017
|
5 438
|
5 877
|
6 126
|
6 441
|
6 582
|
6 611
|
6 858
|
7 046
|
7 379
|
7 673
|
7 976
|
8 313
|
8 711
|
9 150
|
9 488
|
9 807
|
7 775
|
8 539
|
9 136
|
9 452
|
9 525
|
|
| Additional Paid In Capital |
1 933
|
1 933
|
1 933
|
2 122
|
2 122
|
2 122
|
2 122
|
2 122
|
2 122
|
2 122
|
2 122
|
2 122
|
2 122
|
2 402
|
2 402
|
2 402
|
2 402
|
2 402
|
2 402
|
2 402
|
2 402
|
2 402
|
2 407
|
2 412
|
|
| Unrealized Security Profit/Loss |
1 989
|
1 995
|
1 982
|
1 985
|
1 990
|
1 990
|
2 224
|
2 224
|
2 218
|
2 224
|
2 195
|
2 195
|
2 203
|
2 184
|
2 175
|
2 175
|
2 175
|
2 175
|
2 176
|
330
|
323
|
315
|
316
|
326
|
|
| Treasury Stock |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
758
|
758
|
746
|
1 471
|
1 461
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
14
|
8
|
36
|
1
|
5
|
2
|
26
|
0
|
10
|
7
|
5
|
7
|
4
|
1
|
8
|
12
|
14
|
16
|
3
|
|
| Total Equity |
5 987
N/A
|
6 244
+4%
|
6 577
+5%
|
7 372
+12%
|
7 806
+6%
|
8 069
+3%
|
8 128
+1%
|
8 241
+1%
|
8 312
+1%
|
8 559
+3%
|
8 772
+2%
|
9 130
+4%
|
9 389
+3%
|
10 260
+9%
|
10 611
+3%
|
11 021
+4%
|
11 447
+4%
|
11 796
+3%
|
12 111
+3%
|
11 834
-2%
|
12 596
+6%
|
13 171
+5%
|
12 797
-3%
|
12 877
+1%
|
|
| Total Liabilities & Equity |
7 760
N/A
|
7 747
0%
|
8 286
+7%
|
8 688
+5%
|
9 329
+7%
|
9 666
+4%
|
9 852
+2%
|
9 808
0%
|
9 836
+0%
|
10 128
+3%
|
10 535
+4%
|
10 917
+4%
|
11 126
+2%
|
12 314
+11%
|
12 403
+1%
|
12 982
+5%
|
13 352
+3%
|
13 604
+2%
|
14 062
+3%
|
13 714
-2%
|
14 740
+7%
|
15 122
+3%
|
14 802
-2%
|
14 758
0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
|