Raito Kogyo Co Ltd
TSE:1926
Balance Sheet
Balance Sheet Decomposition
Raito Kogyo Co Ltd
Raito Kogyo Co Ltd
Balance Sheet
Raito Kogyo 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 |
8 655
|
6 666
|
8 908
|
8 282
|
5 630
|
5 979
|
11 086
|
8 622
|
8 721
|
9 158
|
9 562
|
12 866
|
12 199
|
17 543
|
19 606
|
20 739
|
20 677
|
21 992
|
22 758
|
28 259
|
30 022
|
29 605
|
30 933
|
30 947
|
|
| Cash Equivalents |
8 655
|
6 666
|
8 908
|
8 282
|
5 630
|
5 979
|
11 086
|
8 622
|
8 721
|
9 158
|
9 562
|
12 866
|
12 199
|
17 543
|
19 606
|
20 739
|
20 677
|
21 992
|
22 758
|
28 259
|
30 022
|
29 605
|
30 933
|
30 947
|
|
| Short-Term Investments |
1 830
|
1 831
|
1 230
|
884
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
400
|
1 100
|
3 600
|
3 099
|
4 599
|
5 299
|
0
|
1 999
|
1 999
|
1 000
|
3 999
|
0
|
|
| Total Receivables |
34 343
|
22 748
|
22 002
|
26 238
|
23 056
|
25 789
|
22 220
|
19 797
|
18 813
|
20 282
|
21 309
|
22 269
|
32 625
|
25 334
|
27 685
|
33 608
|
34 603
|
36 363
|
39 460
|
39 365
|
40 079
|
49 370
|
42 082
|
43 303
|
|
| Accounts Receivables |
34 343
|
22 748
|
22 002
|
26 238
|
23 056
|
25 789
|
22 220
|
19 010
|
18 289
|
19 502
|
20 989
|
22 165
|
32 608
|
25 204
|
27 586
|
33 471
|
34 345
|
36 080
|
39 202
|
39 291
|
40 028
|
47 529
|
40 954
|
42 224
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
787
|
524
|
780
|
320
|
104
|
17
|
130
|
99
|
137
|
258
|
283
|
258
|
74
|
51
|
1 841
|
1 128
|
1 079
|
|
| Inventory |
9 846
|
7 652
|
6 620
|
7 537
|
8 674
|
9 587
|
9 693
|
15 574
|
11 068
|
8 056
|
6 700
|
6 292
|
5 125
|
8 626
|
6 181
|
6 257
|
4 715
|
4 685
|
4 540
|
2 843
|
2 456
|
1 988
|
2 351
|
2 314
|
|
| Other Current Assets |
1 861
|
1 466
|
1 380
|
1 960
|
1 518
|
1 789
|
1 899
|
1 138
|
574
|
555
|
920
|
1 045
|
1 051
|
1 226
|
1 254
|
1 723
|
1 308
|
1 275
|
1 165
|
1 325
|
1 473
|
2 220
|
2 118
|
1 847
|
|
| Total Current Assets |
56 535
|
40 363
|
40 140
|
44 901
|
38 878
|
43 144
|
44 898
|
45 131
|
39 176
|
38 051
|
38 491
|
42 472
|
51 400
|
53 829
|
58 326
|
65 426
|
65 902
|
69 614
|
67 923
|
73 791
|
76 029
|
84 183
|
81 483
|
78 411
|
|
| PP&E Net |
18 919
|
18 116
|
17 291
|
17 200
|
16 908
|
16 210
|
15 731
|
14 575
|
14 032
|
13 791
|
13 177
|
12 635
|
13 171
|
14 935
|
14 184
|
15 628
|
19 027
|
18 470
|
20 507
|
21 995
|
23 303
|
24 647
|
25 732
|
26 722
|
|
| PP&E Gross |
18 919
|
18 116
|
17 291
|
17 200
|
16 908
|
16 210
|
15 731
|
14 575
|
14 032
|
13 791
|
13 177
|
12 635
|
13 171
|
14 935
|
14 184
|
15 628
|
19 027
|
18 470
|
20 507
|
21 995
|
23 303
|
24 647
|
25 732
|
26 722
|
|
| Accumulated Depreciation |
24 591
|
25 080
|
25 887
|
26 317
|
27 013
|
27 235
|
27 823
|
26 566
|
27 475
|
27 588
|
26 959
|
26 690
|
25 649
|
25 452
|
25 224
|
25 156
|
24 973
|
25 700
|
26 617
|
27 705
|
28 515
|
29 668
|
32 210
|
33 957
|
|
| Intangible Assets |
214
|
133
|
81
|
70
|
71
|
75
|
79
|
388
|
394
|
207
|
172
|
157
|
126
|
124
|
120
|
158
|
183
|
244
|
315
|
299
|
257
|
256
|
306
|
284
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
447
|
426
|
360
|
|
| Note Receivable |
0
|
8 300
|
8 389
|
3 652
|
3 647
|
0
|
0
|
744
|
680
|
217
|
202
|
179
|
253
|
126
|
0
|
13
|
13
|
13
|
13
|
6
|
6
|
6
|
6
|
6
|
|
| Long-Term Investments |
1 075
|
1 725
|
2 847
|
2 879
|
5 168
|
4 920
|
3 477
|
2 717
|
2 896
|
3 400
|
2 884
|
2 593
|
3 510
|
3 830
|
3 536
|
3 194
|
3 801
|
3 250
|
6 921
|
7 449
|
7 468
|
7 152
|
8 788
|
8 313
|
|
| Other Long-Term Assets |
3 805
|
512
|
509
|
459
|
1 325
|
2 550
|
2 088
|
1 392
|
969
|
1 415
|
3 444
|
3 042
|
3 040
|
2 847
|
3 957
|
4 671
|
4 839
|
5 154
|
5 422
|
9 070
|
8 822
|
6 234
|
7 706
|
8 113
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
447
|
426
|
360
|
|
| Total Assets |
80 549
N/A
|
68 124
-15%
|
68 239
+0%
|
68 243
+0%
|
63 347
-7%
|
66 899
+6%
|
66 273
-1%
|
64 947
-2%
|
58 147
-10%
|
57 081
-2%
|
58 370
+2%
|
61 078
+5%
|
71 500
+17%
|
75 691
+6%
|
80 166
+6%
|
89 090
+11%
|
93 765
+5%
|
96 745
+3%
|
101 101
+5%
|
112 610
+11%
|
115 885
+3%
|
122 925
+6%
|
124 447
+1%
|
122 209
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
15 016
|
15 158
|
15 801
|
17 491
|
16 398
|
17 489
|
16 918
|
17 292
|
15 066
|
14 784
|
15 583
|
15 751
|
20 408
|
18 407
|
17 367
|
20 077
|
19 751
|
19 161
|
19 283
|
20 287
|
20 172
|
20 574
|
18 392
|
18 162
|
|
| Accrued Liabilities |
2 574
|
1 594
|
1 497
|
1 404
|
1 248
|
1 205
|
1 095
|
1 556
|
1 183
|
966
|
1 184
|
1 218
|
1 451
|
1 546
|
1 771
|
2 005
|
2 425
|
2 568
|
2 396
|
2 689
|
2 611
|
2 961
|
3 023
|
2 986
|
|
| Short-Term Debt |
3 815
|
1 628
|
1 416
|
2 127
|
1 198
|
2 258
|
3 202
|
4 818
|
100
|
100
|
500
|
700
|
1 100
|
700
|
900
|
1 100
|
950
|
870
|
1 072
|
815
|
870
|
1 532
|
1 438
|
1 447
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
416
|
466
|
453
|
66
|
53
|
300
|
195
|
15
|
75
|
117
|
6
|
12
|
9
|
19
|
84
|
101
|
|
| Other Current Liabilities |
7 714
|
6 477
|
4 865
|
4 669
|
6 331
|
7 612
|
9 031
|
11 951
|
8 009
|
7 025
|
5 886
|
7 065
|
8 771
|
10 758
|
11 727
|
11 537
|
10 678
|
10 330
|
9 035
|
11 819
|
10 312
|
11 019
|
9 272
|
9 025
|
|
| Total Current Liabilities |
29 118
|
24 857
|
23 579
|
25 691
|
25 175
|
28 564
|
30 246
|
35 617
|
24 774
|
23 341
|
23 606
|
24 800
|
31 783
|
31 711
|
31 960
|
34 734
|
33 879
|
33 046
|
31 792
|
35 622
|
33 974
|
36 105
|
32 209
|
31 721
|
|
| Long-Term Debt |
208
|
3 200
|
2 611
|
1 814
|
0
|
0
|
0
|
0
|
1 886
|
2 175
|
1 695
|
794
|
764
|
484
|
328
|
197
|
118
|
15
|
20
|
15
|
12
|
296
|
115
|
114
|
|
| Deferred Income Tax |
273
|
259
|
244
|
257
|
1 435
|
1 435
|
1 435
|
1 401
|
1 401
|
1 406
|
1 229
|
1 224
|
1 373
|
1 330
|
868
|
854
|
854
|
788
|
788
|
788
|
771
|
771
|
776
|
1 477
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
109
|
96
|
77
|
933
|
905
|
841
|
|
| Other Liabilities |
3 667
|
999
|
1 379
|
956
|
1 635
|
1 562
|
917
|
910
|
480
|
530
|
703
|
969
|
1 777
|
535
|
661
|
111
|
129
|
149
|
286
|
268
|
311
|
316
|
253
|
223
|
|
| Total Liabilities |
33 266
N/A
|
29 314
-12%
|
27 813
-5%
|
28 718
+3%
|
28 245
-2%
|
31 561
+12%
|
32 598
+3%
|
37 928
+16%
|
28 541
-25%
|
27 452
-4%
|
27 233
-1%
|
27 787
+2%
|
35 697
+28%
|
34 060
-5%
|
33 817
-1%
|
35 896
+6%
|
34 980
-3%
|
33 998
-3%
|
32 995
-3%
|
36 789
+11%
|
35 145
-4%
|
38 421
+9%
|
34 258
-11%
|
34 376
+0%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
6 119
|
|
| Retained Earnings |
34 367
|
27 220
|
28 338
|
27 899
|
23 875
|
24 530
|
23 785
|
17 719
|
19 593
|
20 038
|
21 303
|
22 950
|
26 502
|
31 262
|
36 715
|
42 486
|
47 715
|
53 009
|
59 276
|
65 761
|
70 588
|
75 792
|
78 867
|
73 300
|
|
| Additional Paid In Capital |
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 358
|
6 447
|
6 447
|
6 447
|
|
| Unrealized Security Profit/Loss |
349
|
388
|
951
|
870
|
361
|
58
|
949
|
1 531
|
796
|
1 101
|
843
|
588
|
252
|
173
|
0
|
311
|
139
|
577
|
1 020
|
493
|
595
|
254
|
684
|
619
|
|
| Treasury Stock |
0
|
1 308
|
1 307
|
1 695
|
1 696
|
1 696
|
1 697
|
1 698
|
1 698
|
1 698
|
1 698
|
1 698
|
1 699
|
1 700
|
0
|
1 701
|
1 791
|
2 792
|
2 793
|
2 883
|
3 411
|
5 010
|
4 951
|
2 071
|
|
| Other Equity |
89
|
32
|
36
|
26
|
82
|
85
|
59
|
49
|
27
|
88
|
102
|
150
|
1 225
|
581
|
425
|
243
|
523
|
630
|
166
|
959
|
1 681
|
1 410
|
3 023
|
3 419
|
|
| Total Equity |
47 282
N/A
|
38 810
-18%
|
40 423
+4%
|
39 525
-2%
|
35 099
-11%
|
35 338
+1%
|
33 675
-5%
|
27 016
-20%
|
29 603
+10%
|
29 628
+0%
|
31 137
+5%
|
33 291
+7%
|
35 803
+8%
|
41 631
+16%
|
46 349
+11%
|
53 194
+15%
|
58 785
+11%
|
62 747
+7%
|
68 106
+9%
|
75 821
+11%
|
80 740
+6%
|
84 504
+5%
|
90 189
+7%
|
87 833
-3%
|
|
| Total Liabilities & Equity |
80 549
N/A
|
68 124
-15%
|
68 236
+0%
|
68 243
+0%
|
63 344
-7%
|
66 899
+6%
|
66 273
-1%
|
64 944
-2%
|
58 144
-10%
|
57 080
-2%
|
58 370
+2%
|
61 078
+5%
|
71 500
+17%
|
75 691
+6%
|
80 166
+6%
|
89 090
+11%
|
93 765
+5%
|
96 745
+3%
|
101 101
+5%
|
112 610
+11%
|
115 885
+3%
|
122 925
+6%
|
124 447
+1%
|
122 209
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
58
|
54
|
54
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
52
|
52
|
52
|
51
|
49
|
48
|
45
|
|