Rohto Pharmaceutical Co Ltd
TSE:4527
Balance Sheet
Balance Sheet Decomposition
Rohto Pharmaceutical Co Ltd
Rohto Pharmaceutical Co Ltd
Balance Sheet
Rohto Pharmaceutical 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 |
6 589
|
5 812
|
7 342
|
6 815
|
6 657
|
7 108
|
9 809
|
6 151
|
13 373
|
14 106
|
15 381
|
19 868
|
23 028
|
25 733
|
23 073
|
23 924
|
30 532
|
37 856
|
45 307
|
52 964
|
72 791
|
79 951
|
89 210
|
77 161
|
|
| Cash Equivalents |
6 589
|
5 812
|
7 342
|
6 815
|
6 657
|
7 108
|
9 809
|
6 151
|
13 373
|
14 106
|
15 381
|
19 868
|
23 028
|
25 733
|
23 073
|
23 924
|
30 532
|
37 856
|
45 307
|
52 964
|
72 791
|
79 951
|
89 210
|
77 161
|
|
| Short-Term Investments |
302
|
318
|
13
|
1 610
|
0
|
0
|
21
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
19 016
|
17 282
|
16 003
|
20 139
|
22 559
|
25 903
|
27 450
|
27 689
|
27 989
|
29 722
|
31 804
|
31 840
|
32 810
|
38 798
|
48 824
|
46 096
|
49 964
|
44 364
|
50 416
|
47 865
|
51 682
|
60 656
|
69 115
|
69 880
|
|
| Accounts Receivables |
19 016
|
17 282
|
16 003
|
20 139
|
22 559
|
25 903
|
27 450
|
27 689
|
27 989
|
29 722
|
31 804
|
31 840
|
32 810
|
38 798
|
48 824
|
46 096
|
49 964
|
44 364
|
50 416
|
47 865
|
51 682
|
60 656
|
69 115
|
69 415
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
465
|
|
| Inventory |
8 829
|
9 230
|
9 070
|
10 761
|
12 160
|
11 926
|
12 475
|
14 345
|
15 284
|
16 336
|
18 005
|
19 456
|
21 381
|
22 568
|
23 035
|
23 609
|
26 228
|
30 260
|
31 223
|
27 925
|
33 527
|
41 062
|
46 657
|
61 580
|
|
| Other Current Assets |
2 530
|
2 412
|
2 310
|
3 536
|
3 242
|
3 304
|
3 657
|
4 177
|
3 834
|
4 931
|
6 090
|
6 303
|
5 762
|
6 593
|
6 820
|
7 319
|
3 326
|
3 922
|
3 760
|
4 317
|
6 306
|
8 577
|
9 777
|
9 258
|
|
| Total Current Assets |
37 266
|
35 054
|
34 738
|
42 861
|
44 618
|
48 241
|
53 412
|
52 362
|
60 480
|
65 100
|
71 280
|
77 467
|
82 981
|
93 692
|
101 752
|
100 948
|
110 050
|
116 402
|
130 706
|
133 071
|
164 306
|
190 246
|
214 759
|
217 879
|
|
| PP&E Net |
24 997
|
27 630
|
25 355
|
24 821
|
29 788
|
34 455
|
33 908
|
35 646
|
35 267
|
39 426
|
42 628
|
44 758
|
48 563
|
50 370
|
48 040
|
45 834
|
47 193
|
47 421
|
48 539
|
49 790
|
62 839
|
66 182
|
68 607
|
90 451
|
|
| PP&E Gross |
24 997
|
27 630
|
25 355
|
24 821
|
29 788
|
34 455
|
33 908
|
35 646
|
35 267
|
39 426
|
42 628
|
44 758
|
48 563
|
50 370
|
48 040
|
45 834
|
47 193
|
47 421
|
48 539
|
49 790
|
62 839
|
66 182
|
68 607
|
90 451
|
|
| Accumulated Depreciation |
20 725
|
22 735
|
25 600
|
27 414
|
30 050
|
38 305
|
40 870
|
43 088
|
45 874
|
47 862
|
51 472
|
56 273
|
61 104
|
65 676
|
68 180
|
70 588
|
74 496
|
77 643
|
84 622
|
86 877
|
99 274
|
106 462
|
113 801
|
141 340
|
|
| Intangible Assets |
586
|
410
|
984
|
2 899
|
4 384
|
4 314
|
3 631
|
1 301
|
1 449
|
1 342
|
1 315
|
1 242
|
2 253
|
3 050
|
2 372
|
1 928
|
2 605
|
2 482
|
2 685
|
4 590
|
6 587
|
6 997
|
6 932
|
8 575
|
|
| Goodwill |
5 970
|
2 362
|
2 012
|
7 929
|
8 898
|
10 927
|
9 655
|
2 423
|
1 353
|
1 150
|
958
|
766
|
575
|
1 326
|
1 130
|
735
|
1 503
|
1 083
|
2 445
|
3 304
|
2 954
|
2 564
|
2 285
|
47 494
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 392
|
2 075
|
1 869
|
0
|
3 203
|
2 799
|
2 837
|
3 097
|
3 361
|
5 420
|
5 687
|
5 990
|
6 751
|
|
| Long-Term Investments |
13 486
|
11 193
|
16 977
|
17 931
|
24 198
|
26 407
|
18 347
|
16 691
|
18 448
|
15 345
|
14 945
|
18 537
|
22 724
|
24 325
|
21 405
|
27 502
|
32 328
|
28 530
|
23 880
|
26 226
|
28 132
|
33 637
|
44 337
|
46 427
|
|
| Other Long-Term Assets |
1 338
|
1 368
|
1 161
|
905
|
929
|
969
|
1 224
|
3 654
|
3 766
|
4 104
|
4 882
|
4 481
|
3 078
|
2 877
|
2 304
|
1 393
|
1 688
|
2 198
|
4 292
|
5 807
|
4 638
|
4 364
|
3 265
|
4 298
|
|
| Other Assets |
5 970
|
2 362
|
2 012
|
7 929
|
8 898
|
10 927
|
9 655
|
2 423
|
1 353
|
1 150
|
958
|
766
|
575
|
1 326
|
1 130
|
735
|
1 503
|
1 083
|
2 445
|
3 304
|
2 954
|
2 564
|
2 285
|
47 494
|
|
| Total Assets |
83 643
N/A
|
78 017
-7%
|
81 227
+4%
|
97 346
+20%
|
112 815
+16%
|
125 313
+11%
|
120 177
-4%
|
112 077
-7%
|
120 763
+8%
|
126 467
+5%
|
136 008
+8%
|
150 643
+11%
|
162 249
+8%
|
177 509
+9%
|
179 573
+1%
|
181 543
+1%
|
198 166
+9%
|
200 953
+1%
|
215 644
+7%
|
226 149
+5%
|
274 876
+22%
|
309 677
+13%
|
346 175
+12%
|
421 875
+22%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4 912
|
5 401
|
5 024
|
5 576
|
6 700
|
6 561
|
8 015
|
8 383
|
8 685
|
9 121
|
10 525
|
10 151
|
11 753
|
10 201
|
12 355
|
12 151
|
15 072
|
14 068
|
14 243
|
11 330
|
16 269
|
18 718
|
21 123
|
22 056
|
|
| Accrued Liabilities |
7 853
|
7 613
|
8 707
|
9 880
|
10 554
|
12 609
|
14 380
|
13 296
|
14 625
|
17 117
|
18 214
|
21 669
|
24 922
|
29 555
|
29 725
|
26 316
|
27 544
|
28 871
|
29 485
|
26 398
|
19 483
|
25 544
|
27 292
|
25 352
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 197
|
3 807
|
3 038
|
3 516
|
3 378
|
734
|
534
|
1 849
|
694
|
1 373
|
4 165
|
|
| Current Portion of Long-Term Debt |
7 313
|
3 708
|
1 613
|
3 305
|
4 432
|
8 096
|
3 997
|
4 252
|
3 526
|
3 199
|
5 103
|
5 611
|
10 836
|
3 810
|
3 361
|
3 041
|
3 470
|
3 301
|
4 519
|
5 152
|
9 647
|
7 613
|
8 092
|
10 126
|
|
| Other Current Liabilities |
7 854
|
8 132
|
7 282
|
10 623
|
10 669
|
10 054
|
11 178
|
9 786
|
10 347
|
12 303
|
11 093
|
12 123
|
9 132
|
6 844
|
10 109
|
8 876
|
11 730
|
11 142
|
13 136
|
13 057
|
24 240
|
27 593
|
29 207
|
32 909
|
|
| Total Current Liabilities |
27 934
|
24 855
|
22 626
|
29 384
|
32 355
|
37 320
|
37 570
|
35 717
|
37 183
|
41 740
|
44 935
|
49 554
|
56 643
|
57 607
|
59 357
|
53 422
|
61 332
|
60 760
|
62 117
|
56 471
|
71 488
|
80 162
|
87 087
|
94 608
|
|
| Long-Term Debt |
8 300
|
10 837
|
9 297
|
13 957
|
10 052
|
7 960
|
6 603
|
4 679
|
4 621
|
2 716
|
3 335
|
1 578
|
1 666
|
1 128
|
1 035
|
1 765
|
1 768
|
1 483
|
5 469
|
5 971
|
13 529
|
8 700
|
6 688
|
50 374
|
|
| Deferred Income Tax |
2 288
|
1 040
|
3 166
|
3 342
|
5 773
|
6 975
|
4 342
|
2 735
|
3 309
|
2 317
|
1 917
|
3 264
|
2 138
|
3 260
|
2 300
|
2 492
|
987
|
255
|
716
|
998
|
1 537
|
1 173
|
1 597
|
2 081
|
|
| Minority Interest |
9
|
11
|
10
|
9
|
71
|
92
|
47
|
46
|
55
|
241
|
273
|
320
|
379
|
425
|
462
|
434
|
755
|
917
|
749
|
704
|
5 594
|
5 508
|
710
|
11 345
|
|
| Other Liabilities |
2 462
|
2 700
|
2 452
|
2 559
|
1 846
|
3 103
|
2 243
|
1 832
|
1 978
|
1 782
|
2 193
|
2 476
|
3 175
|
4 998
|
5 610
|
5 428
|
5 639
|
6 266
|
7 310
|
6 097
|
4 328
|
4 564
|
3 767
|
3 372
|
|
| Total Liabilities |
40 992
N/A
|
39 443
-4%
|
37 551
-5%
|
49 251
+31%
|
50 097
+2%
|
55 450
+11%
|
50 805
-8%
|
45 009
-11%
|
47 146
+5%
|
48 796
+3%
|
52 653
+8%
|
57 192
+9%
|
64 001
+12%
|
67 418
+5%
|
68 764
+2%
|
63 541
-8%
|
70 481
+11%
|
69 681
-1%
|
76 361
+10%
|
70 241
-8%
|
96 476
+37%
|
100 107
+4%
|
99 849
0%
|
161 780
+62%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 281
|
3 284
|
3 284
|
3 288
|
5 409
|
5 743
|
5 860
|
6 398
|
6 398
|
6 398
|
6 405
|
6 408
|
6 411
|
6 411
|
6 411
|
6 415
|
6 415
|
6 446
|
6 504
|
6 504
|
6 504
|
6 504
|
6 504
|
6 504
|
|
| Retained Earnings |
33 093
|
30 935
|
33 860
|
38 519
|
43 959
|
49 374
|
55 645
|
55 288
|
61 415
|
68 104
|
74 393
|
80 250
|
87 073
|
92 883
|
99 243
|
106 862
|
113 256
|
120 487
|
132 367
|
145 893
|
162 686
|
184 387
|
209 781
|
228 824
|
|
| Additional Paid In Capital |
2 396
|
2 400
|
2 399
|
2 408
|
4 530
|
4 862
|
4 980
|
5 517
|
5 517
|
5 517
|
5 524
|
5 527
|
5 738
|
5 738
|
5 738
|
5 737
|
5 737
|
5 603
|
5 661
|
5 661
|
5 791
|
5 292
|
4 516
|
0
|
|
| Unrealized Security Profit/Loss |
4 129
|
3 504
|
6 023
|
6 147
|
9 599
|
10 106
|
4 878
|
3 903
|
4 698
|
2 870
|
2 432
|
3 776
|
5 033
|
6 646
|
0
|
5 862
|
8 220
|
6 279
|
4 144
|
6 717
|
5 992
|
7 951
|
11 276
|
9 466
|
|
| Treasury Stock |
255
|
273
|
276
|
212
|
135
|
173
|
203
|
234
|
261
|
268
|
270
|
273
|
5 785
|
5 451
|
0
|
4 938
|
4 935
|
4 935
|
4 935
|
4 936
|
4 936
|
4 938
|
4 939
|
9 939
|
|
| Other Equity |
7
|
1 278
|
1 614
|
2 058
|
644
|
49
|
1 791
|
3 803
|
4 153
|
4 953
|
5 130
|
2 237
|
222
|
3 864
|
814
|
1 936
|
1 008
|
2 608
|
4 458
|
3 931
|
2 363
|
10 374
|
19 188
|
25 240
|
|
| Total Equity |
42 651
N/A
|
38 574
-10%
|
43 676
+13%
|
48 092
+10%
|
62 718
+30%
|
69 863
+11%
|
69 369
-1%
|
67 069
-3%
|
73 614
+10%
|
77 668
+6%
|
83 354
+7%
|
93 451
+12%
|
98 248
+5%
|
110 091
+12%
|
110 809
+1%
|
118 002
+6%
|
127 685
+8%
|
131 272
+3%
|
139 283
+6%
|
155 908
+12%
|
178 400
+14%
|
209 570
+17%
|
246 326
+18%
|
260 095
+6%
|
|
| Total Liabilities & Equity |
83 643
N/A
|
78 017
-7%
|
81 227
+4%
|
97 343
+20%
|
112 815
+16%
|
125 313
+11%
|
120 174
-4%
|
112 078
-7%
|
120 760
+8%
|
126 464
+5%
|
136 007
+8%
|
150 643
+11%
|
162 249
+8%
|
177 509
+9%
|
179 573
+1%
|
181 543
+1%
|
198 166
+9%
|
200 953
+1%
|
215 644
+7%
|
226 149
+5%
|
274 876
+22%
|
309 677
+13%
|
346 175
+12%
|
421 875
+22%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
107
|
107
|
107
|
107
|
114
|
114
|
116
|
118
|
118
|
118
|
118
|
118
|
113
|
114
|
114
|
228
|
228
|
228
|
228
|
228
|
228
|
228
|
228
|
226
|
|