Yomeishu Seizo Co Ltd
TSE:2540
Balance Sheet
Balance Sheet Decomposition
Yomeishu Seizo Co Ltd
Yomeishu Seizo Co Ltd
Balance Sheet
Yomeishu Seizo 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 |
7 599
|
8 079
|
9 143
|
8 114
|
8 858
|
7 675
|
1 585
|
3 590
|
2 304
|
1 989
|
2 127
|
3 292
|
2 639
|
2 388
|
2 698
|
3 938
|
8 234
|
7 119
|
6 594
|
8 135
|
5 893
|
8 934
|
7 655
|
5 711
|
|
| Cash Equivalents |
7 599
|
8 079
|
9 143
|
8 114
|
8 858
|
7 675
|
1 585
|
3 590
|
2 304
|
1 989
|
2 127
|
3 292
|
2 639
|
2 388
|
2 698
|
3 938
|
8 234
|
7 119
|
6 594
|
8 135
|
5 893
|
8 934
|
7 655
|
5 711
|
|
| Short-Term Investments |
2 604
|
1 412
|
1 400
|
1 200
|
170
|
699
|
7 302
|
4 400
|
3 600
|
2 505
|
3 199
|
3 101
|
3 103
|
4 300
|
4 300
|
2 700
|
800
|
1 500
|
1 000
|
1 000
|
0
|
0
|
500
|
0
|
|
| Total Receivables |
3 594
|
3 271
|
3 139
|
3 165
|
2 713
|
2 864
|
2 878
|
2 856
|
2 343
|
2 047
|
2 307
|
2 238
|
2 562
|
2 644
|
2 720
|
2 574
|
2 416
|
2 505
|
2 752
|
2 452
|
2 425
|
2 266
|
2 213
|
2 072
|
|
| Accounts Receivables |
2 337
|
2 153
|
2 169
|
2 328
|
2 045
|
2 335
|
2 260
|
2 251
|
2 330
|
2 047
|
2 307
|
2 238
|
2 562
|
2 644
|
2 720
|
2 574
|
2 416
|
2 505
|
2 752
|
2 452
|
2 425
|
2 266
|
2 213
|
2 072
|
|
| Other Receivables |
1 257
|
1 118
|
970
|
837
|
668
|
529
|
618
|
605
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
1 470
|
1 345
|
1 277
|
1 088
|
941
|
696
|
792
|
788
|
1 101
|
969
|
926
|
921
|
1 028
|
1 076
|
1 353
|
1 659
|
1 607
|
1 568
|
1 505
|
1 515
|
1 456
|
1 659
|
1 825
|
1 891
|
|
| Other Current Assets |
218
|
208
|
209
|
232
|
375
|
217
|
240
|
265
|
268
|
175
|
213
|
250
|
210
|
253
|
206
|
163
|
129
|
142
|
118
|
112
|
109
|
110
|
116
|
499
|
|
| Total Current Assets |
15 485
|
14 316
|
15 168
|
13 799
|
13 056
|
12 151
|
12 798
|
11 900
|
9 617
|
7 685
|
8 772
|
9 803
|
9 542
|
10 659
|
11 278
|
11 034
|
13 186
|
12 835
|
11 969
|
13 215
|
9 883
|
12 969
|
12 309
|
10 173
|
|
| PP&E Net |
9 511
|
9 091
|
8 529
|
7 992
|
7 019
|
6 556
|
7 433
|
7 161
|
7 943
|
7 333
|
6 842
|
7 035
|
6 443
|
6 259
|
6 475
|
6 301
|
6 495
|
7 777
|
8 028
|
8 080
|
7 955
|
7 961
|
9 730
|
12 183
|
|
| PP&E Gross |
9 511
|
9 091
|
8 529
|
7 992
|
7 019
|
6 556
|
7 433
|
7 161
|
7 943
|
7 333
|
6 842
|
7 035
|
6 443
|
6 259
|
6 475
|
6 301
|
6 495
|
7 777
|
8 028
|
8 080
|
7 955
|
7 961
|
9 730
|
12 183
|
|
| Accumulated Depreciation |
14 769
|
15 563
|
16 235
|
15 938
|
16 462
|
14 279
|
14 035
|
14 489
|
15 050
|
15 739
|
16 339
|
16 369
|
16 634
|
16 487
|
16 749
|
17 157
|
17 559
|
18 009
|
18 360
|
18 621
|
18 801
|
19 087
|
19 470
|
19 770
|
|
| Intangible Assets |
45
|
33
|
23
|
36
|
216
|
199
|
259
|
204
|
139
|
69
|
41
|
24
|
27
|
23
|
99
|
363
|
299
|
258
|
191
|
137
|
142
|
165
|
188
|
125
|
|
| Note Receivable |
0
|
105
|
56
|
33
|
33
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
|
| Long-Term Investments |
8 674
|
7 737
|
10 841
|
12 169
|
20 215
|
18 717
|
13 456
|
13 659
|
13 166
|
13 248
|
14 385
|
16 319
|
16 799
|
20 598
|
19 576
|
20 400
|
22 811
|
20 217
|
18 259
|
22 129
|
23 077
|
23 712
|
26 321
|
24 892
|
|
| Other Long-Term Assets |
166
|
596
|
123
|
1 156
|
1 594
|
1 586
|
2 991
|
2 002
|
3 003
|
4 111
|
4 041
|
3 493
|
4 248
|
5 118
|
5 421
|
6 454
|
4 527
|
5 260
|
6 433
|
4 309
|
7 557
|
4 756
|
5 871
|
6 065
|
|
| Total Assets |
33 881
N/A
|
31 877
-6%
|
34 740
+9%
|
35 185
+1%
|
42 132
+20%
|
39 210
-7%
|
36 938
-6%
|
34 925
-5%
|
33 868
-3%
|
32 446
-4%
|
34 081
+5%
|
36 675
+8%
|
37 059
+1%
|
42 658
+15%
|
42 850
+0%
|
44 552
+4%
|
47 318
+6%
|
46 347
-2%
|
44 880
-3%
|
47 870
+7%
|
48 614
+2%
|
49 563
+2%
|
54 418
+10%
|
53 519
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
206
|
167
|
162
|
126
|
231
|
219
|
251
|
253
|
270
|
291
|
263
|
286
|
262
|
318
|
310
|
365
|
272
|
262
|
278
|
139
|
122
|
169
|
144
|
174
|
|
| Accrued Liabilities |
1 633
|
1 561
|
1 912
|
1 882
|
1 740
|
1 564
|
1 709
|
1 715
|
1 717
|
1 110
|
1 491
|
1 477
|
1 606
|
1 716
|
1 488
|
1 453
|
979
|
1 093
|
1 311
|
1 213
|
1 345
|
1 249
|
1 022
|
870
|
|
| Short-Term Debt |
1 706
|
1 550
|
924
|
824
|
449
|
205
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
487
|
200
|
365
|
58
|
1 018
|
721
|
860
|
623
|
260
|
46
|
487
|
614
|
619
|
614
|
506
|
496
|
167
|
199
|
507
|
574
|
407
|
708
|
314
|
212
|
|
| Total Current Liabilities |
4 031
|
3 478
|
3 363
|
2 889
|
3 439
|
2 709
|
2 819
|
2 592
|
2 247
|
1 447
|
2 241
|
2 377
|
2 488
|
2 648
|
2 303
|
2 314
|
1 418
|
1 554
|
2 095
|
1 926
|
1 875
|
2 126
|
1 480
|
1 255
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
867
|
920
|
997
|
1 074
|
1 148
|
1 212
|
1 272
|
1 341
|
1 413
|
1 492
|
1 566
|
1 579
|
|
| Deferred Income Tax |
21
|
0
|
930
|
1 498
|
3 403
|
2 572
|
1 390
|
283
|
259
|
0
|
140
|
735
|
1 124
|
2 264
|
1 994
|
2 197
|
3 122
|
2 768
|
2 085
|
2 828
|
2 909
|
2 918
|
4 495
|
4 402
|
|
| Other Liabilities |
1 559
|
1 656
|
1 907
|
1 486
|
1 485
|
1 241
|
1 024
|
950
|
1 015
|
1 023
|
836
|
929
|
149
|
149
|
177
|
176
|
176
|
191
|
225
|
211
|
238
|
236
|
233
|
221
|
|
| Total Liabilities |
5 610
N/A
|
5 134
-8%
|
6 201
+21%
|
5 874
-5%
|
8 327
+42%
|
6 521
-22%
|
5 233
-20%
|
3 825
-27%
|
3 521
-8%
|
2 469
-30%
|
3 217
+30%
|
4 041
+26%
|
4 627
+15%
|
5 980
+29%
|
5 472
-8%
|
5 761
+5%
|
5 864
+2%
|
5 725
-2%
|
5 678
-1%
|
6 305
+11%
|
6 435
+2%
|
6 773
+5%
|
7 775
+15%
|
7 457
-4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
1 650
|
|
| Retained Earnings |
25 578
|
25 521
|
25 847
|
26 152
|
26 360
|
27 666
|
28 787
|
29 945
|
30 447
|
30 612
|
30 943
|
31 645
|
32 755
|
34 376
|
35 597
|
36 415
|
37 480
|
37 616
|
37 852
|
38 107
|
38 497
|
38 963
|
39 153
|
39 209
|
|
| Additional Paid In Capital |
405
|
405
|
405
|
405
|
677
|
677
|
677
|
677
|
677
|
677
|
677
|
677
|
677
|
677
|
691
|
691
|
691
|
721
|
721
|
721
|
725
|
725
|
725
|
761
|
|
| Unrealized Security Profit/Loss |
644
|
140
|
2 091
|
2 624
|
5 441
|
4 045
|
2 089
|
418
|
453
|
81
|
478
|
1 547
|
2 364
|
4 995
|
0
|
5 036
|
6 610
|
5 625
|
3 938
|
6 001
|
6 181
|
6 279
|
9 901
|
9 227
|
|
| Treasury Stock |
6
|
693
|
1 454
|
1 521
|
323
|
1 350
|
1 497
|
1 590
|
2 880
|
2 882
|
2 884
|
2 885
|
5 015
|
5 016
|
0
|
5 003
|
4 976
|
4 991
|
4 959
|
4 915
|
4 872
|
4 826
|
4 786
|
4 785
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
28 270
N/A
|
26 743
-5%
|
28 539
+7%
|
29 311
+3%
|
33 805
+15%
|
32 689
-3%
|
31 705
-3%
|
31 100
-2%
|
30 347
-2%
|
29 976
-1%
|
30 864
+3%
|
32 634
+6%
|
32 431
-1%
|
36 678
+13%
|
37 378
+2%
|
38 790
+4%
|
41 454
+7%
|
40 622
-2%
|
39 202
-3%
|
41 565
+6%
|
42 180
+1%
|
42 790
+1%
|
46 643
+9%
|
46 062
-1%
|
|
| Total Liabilities & Equity |
33 881
N/A
|
31 877
-6%
|
34 740
+9%
|
35 185
+1%
|
42 132
+20%
|
39 210
-7%
|
36 938
-6%
|
34 925
-5%
|
33 868
-3%
|
32 446
-4%
|
34 081
+5%
|
36 675
+8%
|
37 059
+1%
|
42 658
+15%
|
42 850
+0%
|
44 552
+4%
|
47 318
+6%
|
46 347
-2%
|
44 880
-3%
|
47 870
+7%
|
48 614
+2%
|
49 563
+2%
|
54 418
+10%
|
53 519
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
17
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
15
|
15
|
15
|
15
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
|