Chikaranomoto Holdings Co Ltd
TSE:3561
Balance Sheet
Balance Sheet Decomposition
Chikaranomoto Holdings Co Ltd
Chikaranomoto Holdings Co Ltd
Balance Sheet
Chikaranomoto Holdings Co Ltd
| 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 |
2 876
|
2 609
|
3 316
|
3 065
|
3 615
|
3 760
|
3 975
|
4 773
|
6 744
|
5 918
|
7 151
|
|
| Cash Equivalents |
2 876
|
2 609
|
3 316
|
3 065
|
3 615
|
3 760
|
3 975
|
4 773
|
6 744
|
5 918
|
7 151
|
|
| Total Receivables |
250
|
333
|
382
|
499
|
516
|
418
|
503
|
527
|
687
|
925
|
837
|
|
| Accounts Receivables |
250
|
333
|
382
|
499
|
516
|
418
|
503
|
527
|
687
|
925
|
837
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
199
|
225
|
283
|
271
|
360
|
330
|
273
|
305
|
420
|
476
|
514
|
|
| Other Current Assets |
898
|
964
|
980
|
1 147
|
1 301
|
918
|
1 081
|
1 046
|
1 040
|
1 253
|
1 277
|
|
| Total Current Assets |
4 223
|
4 131
|
4 961
|
4 981
|
5 793
|
5 425
|
5 832
|
6 651
|
8 891
|
8 572
|
9 779
|
|
| PP&E Net |
5 313
|
5 915
|
6 153
|
7 016
|
7 367
|
7 181
|
7 239
|
5 703
|
5 489
|
5 585
|
5 843
|
|
| PP&E Gross |
5 313
|
5 915
|
6 153
|
7 016
|
7 367
|
7 181
|
7 239
|
5 703
|
5 489
|
5 585
|
5 843
|
|
| Accumulated Depreciation |
4 180
|
4 689
|
4 910
|
5 409
|
6 314
|
6 468
|
6 945
|
7 484
|
8 232
|
9 183
|
9 625
|
|
| Intangible Assets |
148
|
115
|
88
|
69
|
83
|
80
|
61
|
41
|
50
|
48
|
46
|
|
| Goodwill |
51
|
46
|
89
|
86
|
254
|
198
|
145
|
137
|
108
|
94
|
77
|
|
| Note Receivable |
110
|
0
|
84
|
5
|
4
|
19
|
15
|
11
|
11
|
11
|
10
|
|
| Long-Term Investments |
782
|
764
|
987
|
816
|
429
|
130
|
62
|
51
|
46
|
154
|
150
|
|
| Other Long-Term Assets |
1 349
|
1 727
|
1 961
|
2 327
|
2 463
|
2 361
|
2 320
|
2 677
|
2 883
|
2 765
|
2 636
|
|
| Other Assets |
51
|
46
|
89
|
86
|
254
|
198
|
145
|
137
|
108
|
94
|
77
|
|
| Total Assets |
11 977
N/A
|
12 785
+7%
|
14 323
+12%
|
15 300
+7%
|
16 393
+7%
|
15 394
-6%
|
15 674
+2%
|
15 272
-3%
|
17 478
+14%
|
17 229
-1%
|
18 541
+8%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
665
|
557
|
623
|
697
|
702
|
629
|
481
|
536
|
765
|
833
|
907
|
|
| Accrued Liabilities |
57
|
56
|
61
|
2
|
3
|
3
|
0
|
0
|
101
|
2
|
4
|
|
| Short-Term Debt |
545
|
888
|
492
|
330
|
50
|
0
|
2 500
|
2 500
|
2 500
|
140
|
140
|
|
| Current Portion of Long-Term Debt |
904
|
1 058
|
1 354
|
1 383
|
1 781
|
1 673
|
2 116
|
1 982
|
1 197
|
983
|
1 096
|
|
| Other Current Liabilities |
1 377
|
1 649
|
1 848
|
1 808
|
2 601
|
2 807
|
3 408
|
2 284
|
2 157
|
2 870
|
2 690
|
|
| Total Current Liabilities |
3 548
|
4 208
|
4 378
|
4 220
|
5 136
|
5 112
|
8 505
|
7 303
|
6 721
|
4 828
|
4 838
|
|
| Long-Term Debt |
5 163
|
5 206
|
5 673
|
5 520
|
5 422
|
5 337
|
4 530
|
2 899
|
1 742
|
1 595
|
1 373
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
5
|
28
|
153
|
471
|
402
|
5
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
668
|
705
|
696
|
840
|
1 110
|
1 132
|
1 325
|
1 269
|
1 375
|
1 537
|
1 669
|
|
| Total Liabilities |
9 396
N/A
|
10 148
+8%
|
10 899
+7%
|
11 051
+1%
|
12 070
+9%
|
11 586
-4%
|
14 361
+24%
|
11 471
-20%
|
9 838
-14%
|
7 960
-19%
|
7 880
-1%
|
|
| Equity | ||||||||||||
| Common Stock |
923
|
923
|
1 186
|
1 239
|
1 267
|
1 294
|
1 308
|
2 140
|
3 118
|
3 141
|
3 148
|
|
| Retained Earnings |
376
|
501
|
742
|
1 252
|
1 680
|
1 276
|
1 117
|
358
|
1 262
|
2 785
|
3 877
|
|
| Additional Paid In Capital |
842
|
842
|
1 098
|
1 151
|
1 179
|
1 206
|
1 221
|
1 974
|
2 949
|
2 972
|
2 979
|
|
| Unrealized Security Profit/Loss |
27
|
0
|
119
|
333
|
159
|
0
|
3
|
8
|
4
|
23
|
12
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
99
|
99
|
99
|
99
|
96
|
251
|
320
|
|
| Other Equity |
413
|
370
|
279
|
273
|
137
|
131
|
4
|
136
|
405
|
599
|
964
|
|
| Total Equity |
2 582
N/A
|
2 637
+2%
|
3 424
+30%
|
4 249
+24%
|
4 323
+2%
|
3 808
-12%
|
1 313
-66%
|
3 801
+190%
|
7 640
+101%
|
9 270
+21%
|
10 662
+15%
|
|
| Total Liabilities & Equity |
11 977
N/A
|
12 785
+7%
|
14 323
+12%
|
15 300
+7%
|
16 393
+7%
|
15 394
-6%
|
15 674
+2%
|
15 272
-3%
|
17 478
+14%
|
17 229
-1%
|
18 541
+8%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
21
|
21
|
23
|
23
|
24
|
24
|
24
|
27
|
30
|
30
|
30
|
|