Nippon Kayaku Co Ltd
TSE:4272
Balance Sheet
Balance Sheet Decomposition
Nippon Kayaku Co Ltd
Nippon Kayaku Co Ltd
Balance Sheet
Nippon Kayaku Co Ltd
| 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 |
26 120
|
29 119
|
36 099
|
37 128
|
44 596
|
42 411
|
42 432
|
43 222
|
33 306
|
38 459
|
48 051
|
56 749
|
55 425
|
|
| Cash Equivalents |
26 120
|
29 119
|
36 099
|
37 128
|
44 596
|
42 411
|
42 432
|
43 222
|
33 306
|
38 459
|
48 051
|
56 749
|
55 425
|
|
| Short-Term Investments |
14 361
|
21 643
|
7 412
|
10 639
|
7 634
|
8 584
|
10 773
|
4 132
|
14 811
|
15 186
|
6 296
|
9 428
|
4 337
|
|
| Total Receivables |
51 012
|
49 361
|
52 375
|
51 345
|
47 627
|
55 041
|
54 888
|
53 747
|
58 757
|
62 530
|
55 510
|
62 005
|
71 051
|
|
| Accounts Receivables |
51 012
|
49 361
|
52 375
|
51 345
|
47 627
|
55 041
|
54 888
|
53 747
|
58 757
|
60 918
|
53 289
|
58 742
|
60 275
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 612
|
2 221
|
3 263
|
10 776
|
|
| Inventory |
29 612
|
31 406
|
35 376
|
44 094
|
45 089
|
46 289
|
49 650
|
47 615
|
45 227
|
55 834
|
71 106
|
67 008
|
71 541
|
|
| Other Current Assets |
10 448
|
10 314
|
10 020
|
7 964
|
8 656
|
5 489
|
4 215
|
4 386
|
4 751
|
3 834
|
5 074
|
7 956
|
4 440
|
|
| Total Current Assets |
131 553
|
141 843
|
141 282
|
151 170
|
153 602
|
157 814
|
161 958
|
153 102
|
156 852
|
175 843
|
186 037
|
203 146
|
206 794
|
|
| PP&E Net |
67 183
|
75 166
|
81 576
|
81 040
|
80 230
|
83 228
|
87 246
|
85 960
|
88 980
|
89 060
|
89 259
|
98 638
|
109 317
|
|
| Intangible Assets |
2 766
|
2 318
|
2 369
|
2 051
|
1 822
|
2 508
|
2 493
|
2 614
|
4 294
|
4 570
|
4 047
|
2 913
|
3 411
|
|
| Goodwill |
1 135
|
669
|
281
|
113
|
553
|
1 074
|
1 000
|
748
|
2 543
|
3 016
|
2 492
|
783
|
640
|
|
| Note Receivable |
67
|
58
|
95
|
0
|
25
|
15
|
0
|
632
|
632
|
681
|
676
|
581
|
521
|
|
| Long-Term Investments |
19 878
|
24 963
|
33 631
|
35 093
|
32 202
|
34 645
|
35 426
|
30 661
|
33 651
|
33 511
|
32 146
|
45 481
|
35 393
|
|
| Other Long-Term Assets |
2 123
|
2 575
|
5 892
|
3 174
|
4 357
|
6 316
|
5 448
|
4 779
|
7 583
|
8 778
|
8 201
|
11 631
|
17 632
|
|
| Other Assets |
1 135
|
669
|
281
|
113
|
553
|
1 074
|
1 000
|
748
|
2 543
|
3 016
|
2 492
|
783
|
640
|
|
| Total Assets |
224 705
N/A
|
247 592
+10%
|
265 126
+7%
|
272 679
+3%
|
272 791
+0%
|
285 600
+5%
|
293 571
+3%
|
278 496
-5%
|
294 535
+6%
|
315 459
+7%
|
322 858
+2%
|
363 173
+12%
|
373 708
+3%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
15 122
|
13 508
|
13 061
|
12 285
|
13 782
|
16 236
|
15 575
|
15 914
|
17 631
|
18 011
|
16 239
|
19 018
|
19 869
|
|
| Accrued Liabilities |
5 542
|
6 020
|
5 662
|
5 749
|
4 996
|
5 451
|
5 182
|
4 936
|
5 265
|
6 130
|
5 417
|
5 656
|
6 685
|
|
| Short-Term Debt |
0
|
1 254
|
1 010
|
815
|
1 097
|
1 279
|
1 148
|
922
|
1 152
|
851
|
93
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
6 683
|
6 310
|
4 399
|
6 678
|
5 718
|
5 435
|
4 490
|
3 603
|
2 662
|
6 512
|
3 368
|
13 529
|
7 285
|
|
| Other Current Liabilities |
12 510
|
14 179
|
14 783
|
14 213
|
15 728
|
14 345
|
15 017
|
13 425
|
10 781
|
14 256
|
13 932
|
21 612
|
21 767
|
|
| Total Current Liabilities |
39 857
|
41 271
|
38 915
|
39 740
|
41 321
|
42 746
|
41 412
|
38 800
|
37 491
|
45 760
|
39 049
|
59 815
|
55 606
|
|
| Long-Term Debt |
9 625
|
13 717
|
9 518
|
12 781
|
8 943
|
7 577
|
9 361
|
18 648
|
16 107
|
9 673
|
16 378
|
18 151
|
35 039
|
|
| Deferred Income Tax |
4 444
|
4 919
|
8 812
|
8 822
|
9 264
|
8 557
|
8 647
|
6 159
|
8 078
|
9 124
|
7 964
|
10 640
|
10 358
|
|
| Minority Interest |
10 216
|
11 514
|
13 021
|
11 573
|
11 803
|
12 284
|
13 002
|
675
|
767
|
945
|
1 008
|
987
|
992
|
|
| Other Liabilities |
10 325
|
9 750
|
8 201
|
10 844
|
7 397
|
6 101
|
5 108
|
4 870
|
4 586
|
4 477
|
4 440
|
4 019
|
4 185
|
|
| Total Liabilities |
74 467
N/A
|
81 171
+9%
|
78 467
-3%
|
83 760
+7%
|
78 728
-6%
|
77 265
-2%
|
77 530
+0%
|
69 152
-11%
|
67 029
-3%
|
69 979
+4%
|
68 839
-2%
|
93 612
+36%
|
106 180
+13%
|
|
| Equity | ||||||||||||||
| Common Stock |
14 932
|
14 932
|
14 932
|
14 932
|
14 932
|
14 932
|
14 932
|
14 932
|
14 932
|
14 932
|
14 932
|
14 932
|
14 932
|
|
| Retained Earnings |
115 205
|
128 302
|
139 457
|
152 219
|
162 615
|
172 476
|
182 133
|
184 156
|
191 606
|
195 566
|
202 976
|
199 214
|
202 714
|
|
| Additional Paid In Capital |
17 265
|
17 265
|
17 265
|
17 534
|
17 587
|
17 596
|
17 596
|
15 757
|
15 754
|
15 759
|
15 803
|
15 840
|
15 861
|
|
| Unrealized Security Profit/Loss |
3 343
|
5 212
|
11 460
|
0
|
11 652
|
11 730
|
11 374
|
7 856
|
10 096
|
9 818
|
8 023
|
16 508
|
12 374
|
|
| Treasury Stock |
851
|
905
|
938
|
0
|
10 471
|
10 489
|
10 490
|
7 871
|
7 872
|
2 624
|
5 523
|
5 413
|
6 527
|
|
| Other Equity |
344
|
1 615
|
4 483
|
640
|
2 252
|
2 090
|
496
|
5 486
|
2 990
|
12 029
|
17 808
|
28 480
|
28 174
|
|
| Total Equity |
150 238
N/A
|
166 421
+11%
|
186 659
+12%
|
188 919
+1%
|
194 063
+3%
|
208 335
+7%
|
216 041
+4%
|
209 344
-3%
|
227 506
+9%
|
245 480
+8%
|
254 019
+3%
|
269 561
+6%
|
267 528
-1%
|
|
| Total Liabilities & Equity |
224 705
N/A
|
247 592
+10%
|
265 126
+7%
|
272 679
+3%
|
272 791
+0%
|
285 600
+5%
|
293 571
+3%
|
278 496
-5%
|
294 535
+6%
|
315 459
+7%
|
322 858
+2%
|
363 173
+12%
|
373 708
+3%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
181
|
181
|
181
|
176
|
173
|
173
|
173
|
171
|
171
|
168
|
166
|
166
|
160
|
|