Kinden Corp
TSE:1944
Balance Sheet
Balance Sheet Decomposition
Kinden Corp
Kinden Corp
Balance Sheet
Kinden Corp
| 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 |
78 507
|
55 144
|
60 541
|
59 979
|
58 910
|
52 957
|
31 819
|
34 318
|
56 818
|
37 266
|
31 930
|
33 893
|
38 314
|
40 033
|
40 431
|
43 789
|
45 876
|
40 255
|
50 791
|
42 422
|
46 289
|
45 361
|
53 014
|
104 161
|
|
| Cash Equivalents |
78 507
|
55 144
|
60 541
|
59 979
|
58 910
|
52 957
|
31 819
|
34 318
|
56 818
|
37 266
|
31 930
|
33 893
|
38 314
|
40 033
|
40 431
|
43 789
|
45 876
|
40 255
|
50 791
|
42 422
|
46 289
|
45 361
|
53 014
|
104 161
|
|
| Short-Term Investments |
15 703
|
1 999
|
0
|
0
|
500
|
0
|
35 000
|
16 000
|
38 000
|
62 000
|
69 000
|
49 000
|
40 000
|
57 000
|
70 000
|
99 000
|
102 000
|
110 000
|
107 002
|
136 409
|
152 603
|
152 702
|
147 906
|
91 995
|
|
| Total Receivables |
88 276
|
94 858
|
94 065
|
106 874
|
108 535
|
138 343
|
129 033
|
124 879
|
124 218
|
140 780
|
153 844
|
179 267
|
193 917
|
176 993
|
190 364
|
179 064
|
197 612
|
220 124
|
218 910
|
207 995
|
206 020
|
230 379
|
248 757
|
253 197
|
|
| Accounts Receivables |
69 207
|
74 616
|
76 337
|
89 516
|
93 217
|
121 342
|
129 033
|
124 879
|
124 218
|
140 780
|
153 844
|
179 267
|
193 917
|
176 993
|
190 364
|
179 064
|
197 612
|
220 124
|
218 910
|
207 995
|
206 020
|
230 379
|
219 292
|
229 884
|
|
| Other Receivables |
19 069
|
20 242
|
17 728
|
17 358
|
15 318
|
17 001
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29 465
|
23 313
|
|
| Inventory |
81 980
|
77 540
|
81 051
|
92 390
|
90 879
|
99 337
|
103 651
|
118 120
|
77 474
|
40 564
|
24 867
|
18 059
|
16 200
|
14 111
|
12 291
|
13 595
|
13 949
|
18 228
|
19 578
|
20 452
|
21 832
|
21 396
|
21 283
|
22 763
|
|
| Other Current Assets |
9 718
|
9 671
|
9 345
|
14 402
|
11 761
|
12 106
|
19 808
|
19 280
|
16 271
|
17 507
|
14 429
|
18 239
|
12 790
|
14 707
|
12 665
|
12 372
|
4 813
|
6 889
|
20 519
|
26 951
|
16 085
|
27 719
|
11 256
|
31 540
|
|
| Total Current Assets |
274 184
|
239 212
|
245 002
|
273 645
|
270 585
|
302 743
|
319 311
|
312 597
|
312 781
|
298 117
|
294 070
|
298 458
|
301 221
|
302 844
|
325 751
|
347 820
|
364 250
|
395 496
|
416 800
|
434 229
|
442 829
|
477 557
|
482 216
|
503 656
|
|
| PP&E Net |
106 207
|
113 416
|
107 897
|
104 721
|
97 934
|
94 985
|
94 677
|
115 354
|
113 592
|
107 247
|
104 566
|
104 157
|
102 501
|
100 672
|
101 842
|
100 675
|
98 834
|
97 582
|
99 584
|
98 662
|
99 563
|
123 843
|
144 446
|
151 746
|
|
| PP&E Gross |
106 207
|
113 416
|
107 897
|
104 721
|
97 934
|
94 985
|
94 677
|
115 354
|
113 592
|
107 247
|
104 566
|
104 157
|
102 501
|
100 672
|
101 842
|
100 675
|
98 834
|
97 582
|
99 584
|
98 662
|
99 563
|
123 843
|
144 446
|
151 746
|
|
| Accumulated Depreciation |
70 635
|
69 574
|
67 024
|
67 855
|
68 803
|
69 603
|
72 267
|
73 590
|
76 325
|
79 091
|
82 871
|
86 457
|
89 886
|
92 846
|
95 090
|
97 357
|
99 888
|
102 449
|
106 210
|
108 553
|
112 029
|
115 189
|
118 170
|
121 594
|
|
| Intangible Assets |
546
|
635
|
1 615
|
1 415
|
1 207
|
1 284
|
2 060
|
1 770
|
1 809
|
1 825
|
1 920
|
1 916
|
1 969
|
1 912
|
1 748
|
1 779
|
2 041
|
2 351
|
5 136
|
4 915
|
8 145
|
7 814
|
7 280
|
7 017
|
|
| Goodwill |
1 412
|
939
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
3 325
|
3 242
|
3 190
|
3 143
|
3 136
|
80
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
67 353
|
49 041
|
85 980
|
67 663
|
105 609
|
105 726
|
76 492
|
57 484
|
64 402
|
62 003
|
71 497
|
86 943
|
94 769
|
119 920
|
109 221
|
111 473
|
129 157
|
132 342
|
114 032
|
133 796
|
126 744
|
122 189
|
142 459
|
128 500
|
|
| Other Long-Term Assets |
37 180
|
43 445
|
18 174
|
18 563
|
21 867
|
21 097
|
23 597
|
25 351
|
16 929
|
15 401
|
12 861
|
18 735
|
18 004
|
16 898
|
8 992
|
8 290
|
6 643
|
6 293
|
18 727
|
11 420
|
22 978
|
11 438
|
39 486
|
30 774
|
|
| Other Assets |
1 412
|
939
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
490 207
N/A
|
449 930
-8%
|
461 858
+3%
|
469 150
+2%
|
500 338
+7%
|
525 915
+5%
|
516 137
-2%
|
512 556
-1%
|
509 513
-1%
|
484 593
-5%
|
484 914
+0%
|
510 209
+5%
|
518 464
+2%
|
542 246
+5%
|
547 554
+1%
|
570 037
+4%
|
600 925
+5%
|
634 064
+6%
|
654 279
+3%
|
683 022
+4%
|
700 259
+3%
|
742 841
+6%
|
815 887
+10%
|
821 693
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
44 880
|
48 407
|
58 722
|
63 015
|
62 322
|
76 988
|
80 905
|
76 583
|
60 402
|
64 549
|
70 533
|
81 669
|
84 774
|
71 123
|
67 881
|
65 690
|
68 764
|
83 908
|
87 705
|
73 889
|
82 512
|
91 327
|
105 731
|
78 860
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
182
|
250
|
223
|
221
|
223
|
184
|
175
|
190
|
175
|
173
|
186
|
195
|
194
|
225
|
207
|
192
|
190
|
208
|
259
|
|
| Short-Term Debt |
34 819
|
29 425
|
18 040
|
17 657
|
18 620
|
22 788
|
21 945
|
18 166
|
16 708
|
16 459
|
17 460
|
16 600
|
16 903
|
17 289
|
16 340
|
16 190
|
16 240
|
15 540
|
15 817
|
16 589
|
15 988
|
15 070
|
15 020
|
14 936
|
|
| Current Portion of Long-Term Debt |
126
|
1 354
|
100
|
0
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
0
|
0
|
0
|
257
|
87
|
70
|
64
|
49
|
53
|
52
|
50
|
63
|
57
|
|
| Other Current Liabilities |
64 326
|
65 347
|
68 351
|
76 440
|
78 319
|
85 686
|
89 344
|
99 661
|
94 563
|
59 931
|
48 697
|
41 963
|
46 718
|
42 203
|
51 421
|
53 858
|
51 199
|
54 421
|
65 779
|
71 487
|
60 917
|
75 169
|
84 328
|
108 345
|
|
| Total Current Liabilities |
144 151
|
144 533
|
145 213
|
157 112
|
159 261
|
185 644
|
192 444
|
194 691
|
171 894
|
141 162
|
136 874
|
140 407
|
148 585
|
130 790
|
136 072
|
136 011
|
136 468
|
154 127
|
169 575
|
162 225
|
159 661
|
181 806
|
205 350
|
202 457
|
|
| Long-Term Debt |
1 469
|
114
|
0
|
0
|
720
|
720
|
793
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
173
|
156
|
156
|
143
|
197
|
221
|
199
|
214
|
205
|
196
|
|
| Deferred Income Tax |
26
|
15
|
8
|
4 480
|
14 685
|
13 706
|
3 152
|
290
|
331
|
236
|
249
|
5 670
|
10 909
|
17 818
|
5 385
|
5 226
|
4 652
|
2 091
|
309
|
6 887
|
6 990
|
6 202
|
14 405
|
14 491
|
|
| Minority Interest |
114
|
106
|
82
|
119
|
146
|
181
|
546
|
238
|
277
|
285
|
210
|
732
|
1 444
|
1 925
|
1 537
|
1 212
|
1 159
|
1 153
|
1 301
|
1 152
|
864
|
816
|
757
|
694
|
|
| Other Liabilities |
53 672
|
33 563
|
17 908
|
13 591
|
12 425
|
11 966
|
14 629
|
17 061
|
20 882
|
20 894
|
16 680
|
16 183
|
17 606
|
15 979
|
29 403
|
29 416
|
26 422
|
27 438
|
19 963
|
20 480
|
21 566
|
21 906
|
21 874
|
4 811
|
|
| Total Liabilities |
199 432
N/A
|
178 331
-11%
|
163 211
-8%
|
175 302
+7%
|
187 237
+7%
|
212 217
+13%
|
211 564
0%
|
212 280
+0%
|
193 384
-9%
|
162 577
-16%
|
154 013
-5%
|
162 992
+6%
|
178 544
+10%
|
166 512
-7%
|
172 570
+4%
|
172 021
0%
|
168 857
-2%
|
184 952
+10%
|
191 345
+3%
|
190 965
0%
|
189 280
-1%
|
210 944
+11%
|
242 591
+15%
|
222 649
-8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
26 411
|
|
| Retained Earnings |
236 225
|
220 460
|
227 437
|
231 672
|
236 462
|
240 832
|
248 929
|
254 826
|
264 420
|
274 358
|
281 425
|
287 755
|
263 020
|
277 999
|
296 518
|
317 253
|
340 873
|
363 104
|
388 879
|
393 785
|
412 671
|
433 604
|
453 615
|
476 757
|
|
| Additional Paid In Capital |
29 657
|
29 657
|
29 657
|
29 658
|
29 784
|
29 847
|
29 847
|
29 848
|
29 848
|
29 847
|
29 847
|
29 846
|
29 657
|
29 657
|
29 631
|
29 623
|
29 623
|
29 184
|
29 136
|
29 147
|
29 147
|
29 147
|
29 163
|
29 210
|
|
| Unrealized Security Profit/Loss |
8 286
|
5 203
|
26 978
|
18 229
|
34 996
|
32 192
|
15 106
|
5 976
|
12 226
|
8 857
|
11 045
|
20 556
|
27 602
|
41 492
|
33 855
|
35 146
|
42 857
|
38 864
|
29 674
|
42 914
|
40 851
|
39 827
|
57 144
|
51 350
|
|
| Treasury Stock |
9 855
|
9 978
|
11 457
|
11 681
|
14 454
|
15 586
|
15 709
|
15 796
|
15 827
|
15 863
|
15 872
|
15 881
|
802
|
978
|
1 032
|
1 041
|
1 049
|
1 053
|
9 810
|
307
|
310
|
731
|
2 925
|
3 461
|
|
| Other Equity |
49
|
157
|
382
|
443
|
98
|
0
|
10
|
992
|
949
|
1 594
|
1 954
|
1 470
|
5 968
|
1 153
|
10 399
|
9 376
|
6 647
|
7 398
|
1 356
|
107
|
2 209
|
3 639
|
9 888
|
18 777
|
|
| Total Equity |
290 773
N/A
|
271 596
-7%
|
298 644
+10%
|
293 846
-2%
|
313 101
+7%
|
313 696
+0%
|
304 574
-3%
|
300 273
-1%
|
316 129
+5%
|
322 016
+2%
|
330 902
+3%
|
347 217
+5%
|
339 920
-2%
|
375 734
+11%
|
374 984
0%
|
398 016
+6%
|
432 068
+9%
|
449 112
+4%
|
462 934
+3%
|
492 057
+6%
|
510 979
+4%
|
531 897
+4%
|
573 296
+8%
|
599 044
+4%
|
|
| Total Liabilities & Equity |
490 205
N/A
|
449 927
-8%
|
461 855
+3%
|
469 148
+2%
|
500 338
+7%
|
525 913
+5%
|
516 138
-2%
|
512 553
-1%
|
509 513
-1%
|
484 593
-5%
|
484 915
+0%
|
510 209
+5%
|
518 464
+2%
|
542 246
+5%
|
547 554
+1%
|
570 037
+4%
|
600 925
+5%
|
634 064
+6%
|
654 279
+3%
|
683 022
+4%
|
700 259
+3%
|
742 841
+6%
|
815 887
+10%
|
821 693
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
266
|
253
|
250
|
250
|
248
|
248
|
247
|
247
|
247
|
247
|
247
|
247
|
217
|
217
|
217
|
217
|
217
|
217
|
211
|
205
|
205
|
205
|
201
|
199
|
|