Tsumura & Co
TSE:4540
Balance Sheet
Balance Sheet Decomposition
Tsumura & Co
Tsumura & Co
Balance Sheet
Tsumura & Co
| 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 |
26 881
|
13 350
|
13 250
|
6 057
|
9 389
|
19 897
|
13 833
|
14 603
|
15 401
|
17 219
|
13 939
|
13 793
|
14 445
|
19 379
|
25 150
|
29 931
|
83 520
|
72 240
|
61 957
|
61 310
|
67 552
|
94 752
|
78 075
|
73 227
|
|
| Cash Equivalents |
26 881
|
13 350
|
13 250
|
6 057
|
9 389
|
19 897
|
13 833
|
14 603
|
15 401
|
17 219
|
13 939
|
13 793
|
14 445
|
19 379
|
25 150
|
29 931
|
83 520
|
72 240
|
61 957
|
61 310
|
67 552
|
94 752
|
78 075
|
73 227
|
|
| Short-Term Investments |
30
|
0
|
174
|
24
|
0
|
0
|
109
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
16 913
|
18 705
|
20 058
|
28 027
|
27 838
|
29 647
|
30 369
|
31 150
|
31 539
|
34 619
|
34 526
|
37 196
|
39 550
|
42 138
|
41 871
|
40 343
|
42 902
|
44 520
|
47 139
|
48 570
|
54 756
|
57 909
|
66 838
|
67 692
|
|
| Accounts Receivables |
16 913
|
18 705
|
20 058
|
28 027
|
27 838
|
29 647
|
30 369
|
31 150
|
31 539
|
34 619
|
34 526
|
37 196
|
39 550
|
42 138
|
41 871
|
40 343
|
42 902
|
44 520
|
47 139
|
48 570
|
54 756
|
57 909
|
65 734
|
65 978
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 104
|
1 714
|
|
| Inventory |
15 897
|
15 278
|
15 842
|
15 655
|
16 468
|
17 073
|
19 650
|
19 808
|
22 334
|
22 056
|
30 569
|
35 564
|
43 422
|
50 715
|
52 348
|
52 136
|
49 993
|
51 806
|
75 805
|
80 754
|
92 750
|
101 725
|
117 616
|
133 783
|
|
| Other Current Assets |
4 604
|
4 921
|
4 454
|
4 411
|
3 613
|
3 363
|
4 761
|
3 439
|
4 012
|
5 171
|
7 296
|
7 974
|
11 275
|
16 252
|
14 299
|
12 269
|
10 973
|
21 461
|
12 072
|
13 639
|
14 362
|
13 934
|
18 763
|
21 007
|
|
| Total Current Assets |
64 325
|
52 254
|
53 778
|
54 174
|
57 308
|
69 980
|
68 722
|
69 000
|
73 286
|
79 065
|
86 330
|
94 527
|
108 692
|
128 484
|
133 668
|
134 679
|
190 888
|
190 027
|
196 973
|
204 273
|
229 420
|
268 320
|
281 292
|
295 709
|
|
| PP&E Net |
45 961
|
48 775
|
49 217
|
47 701
|
48 496
|
41 288
|
40 249
|
38 751
|
40 856
|
42 152
|
44 869
|
50 657
|
57 148
|
60 624
|
62 822
|
64 686
|
71 329
|
73 703
|
77 207
|
84 176
|
90 040
|
93 415
|
104 058
|
128 246
|
|
| PP&E Gross |
45 961
|
48 775
|
49 217
|
47 701
|
48 496
|
41 288
|
40 249
|
38 751
|
40 856
|
42 152
|
44 869
|
50 657
|
57 148
|
60 624
|
62 822
|
64 686
|
71 329
|
73 703
|
77 207
|
84 176
|
90 040
|
93 415
|
104 058
|
128 246
|
|
| Accumulated Depreciation |
61 188
|
61 865
|
61 580
|
59 070
|
58 671
|
53 879
|
55 060
|
48 466
|
50 306
|
52 226
|
54 118
|
57 142
|
61 222
|
65 020
|
67 542
|
71 044
|
75 776
|
76 769
|
83 076
|
87 609
|
96 143
|
105 042
|
112 493
|
122 080
|
|
| Intangible Assets |
848
|
1 161
|
1 214
|
1 340
|
1 410
|
1 390
|
1 290
|
406
|
307
|
250
|
227
|
235
|
210
|
209
|
226
|
266
|
526
|
872
|
3 382
|
3 562
|
3 815
|
6 167
|
8 903
|
9 729
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 222
|
7 881
|
8 513
|
8 480
|
8 350
|
8 512
|
|
| Note Receivable |
2 919
|
299
|
250
|
194
|
159
|
43
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
8 155
|
10 490
|
16 152
|
16 270
|
24 707
|
27 348
|
21 653
|
13 871
|
16 728
|
15 404
|
16 366
|
21 990
|
18 191
|
18 744
|
21 144
|
18 747
|
15 664
|
18 116
|
18 916
|
13 534
|
12 327
|
13 187
|
17 268
|
12 303
|
|
| Other Long-Term Assets |
4 329
|
3 115
|
3 393
|
2 991
|
3 071
|
3 322
|
3 196
|
4 790
|
3 515
|
4 675
|
4 082
|
3 057
|
3 382
|
7 593
|
4 608
|
3 630
|
13 972
|
4 604
|
7 290
|
5 637
|
6 866
|
7 244
|
8 383
|
9 881
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 222
|
7 881
|
8 513
|
8 480
|
8 350
|
8 512
|
|
| Total Assets |
126 537
N/A
|
116 094
-8%
|
124 004
+7%
|
122 670
-1%
|
135 151
+10%
|
143 371
+6%
|
135 138
-6%
|
126 818
-6%
|
134 692
+6%
|
141 546
+5%
|
151 874
+7%
|
170 466
+12%
|
187 623
+10%
|
215 654
+15%
|
222 468
+3%
|
222 008
0%
|
292 379
+32%
|
287 322
-2%
|
311 990
+9%
|
319 063
+2%
|
350 981
+10%
|
396 813
+13%
|
428 254
+8%
|
464 380
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
6 411
|
7 034
|
6 563
|
6 337
|
3 765
|
3 128
|
3 467
|
2 354
|
2 221
|
1 912
|
3 033
|
2 954
|
3 210
|
2 828
|
5 652
|
6 696
|
5 507
|
6 267
|
10 128
|
8 593
|
13 676
|
16 443
|
19 828
|
24 314
|
|
| Short-Term Debt |
58 549
|
37 414
|
38 991
|
36 311
|
35 630
|
29 368
|
27 503
|
23 290
|
23 091
|
22 957
|
21 957
|
21 957
|
21 957
|
21 957
|
21 957
|
12 581
|
10 314
|
10 314
|
22 874
|
10 472
|
10 313
|
10 313
|
10 313
|
5 285
|
|
| Current Portion of Long-Term Debt |
0
|
4 996
|
0
|
0
|
0
|
0
|
0
|
2 055
|
42
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
15 040
|
50
|
51
|
12 438
|
77
|
94
|
15 110
|
126
|
|
| Other Current Liabilities |
6 951
|
7 648
|
8 737
|
8 036
|
13 798
|
19 861
|
17 321
|
16 184
|
16 814
|
16 909
|
16 549
|
17 569
|
20 012
|
16 546
|
16 093
|
12 606
|
17 905
|
16 689
|
15 423
|
16 877
|
21 809
|
20 355
|
23 306
|
32 188
|
|
| Total Current Liabilities |
71 911
|
57 092
|
54 291
|
50 684
|
53 193
|
52 357
|
48 291
|
43 883
|
42 168
|
41 804
|
41 539
|
42 480
|
45 179
|
41 366
|
43 702
|
31 883
|
48 766
|
33 320
|
48 476
|
48 380
|
45 875
|
47 205
|
68 557
|
61 913
|
|
| Long-Term Debt |
16 967
|
30 103
|
25 566
|
18 696
|
11 830
|
6 186
|
2 069
|
64
|
68
|
102
|
0
|
0
|
0
|
15 087
|
15 000
|
24 376
|
39 521
|
39 541
|
42 545
|
30 184
|
39 609
|
69 639
|
54 681
|
65 384
|
|
| Deferred Income Tax |
1 724
|
1 643
|
2 729
|
1 746
|
5 791
|
7 140
|
4 250
|
1 773
|
1 771
|
1 771
|
1 559
|
2 556
|
1 625
|
2 970
|
2 541
|
2 912
|
2 068
|
3 084
|
1 179
|
1 410
|
1 466
|
1 190
|
2 267
|
1 656
|
|
| Minority Interest |
598
|
1 040
|
948
|
809
|
1 051
|
1 163
|
788
|
777
|
879
|
1 298
|
1 321
|
1 542
|
2 131
|
2 631
|
2 726
|
2 613
|
2 933
|
4 324
|
8 619
|
15 382
|
18 339
|
20 199
|
24 562
|
29 579
|
|
| Other Liabilities |
24 080
|
10 222
|
11 538
|
11 909
|
8 663
|
8 070
|
8 118
|
7 131
|
6 932
|
6 714
|
6 535
|
6 893
|
7 501
|
5 284
|
5 523
|
5 440
|
5 491
|
5 236
|
5 793
|
5 920
|
5 922
|
6 533
|
7 385
|
5 317
|
|
| Total Liabilities |
115 280
N/A
|
100 100
-13%
|
95 072
-5%
|
83 844
-12%
|
80 528
-4%
|
74 916
-7%
|
63 516
-15%
|
53 628
-16%
|
51 818
-3%
|
51 689
0%
|
50 954
-1%
|
53 471
+5%
|
56 436
+6%
|
67 338
+19%
|
69 492
+3%
|
67 224
-3%
|
98 779
+47%
|
85 505
-13%
|
106 612
+25%
|
101 276
-5%
|
111 211
+10%
|
144 766
+30%
|
157 452
+9%
|
163 849
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
19 487
|
19 487
|
19 487
|
19 487
|
19 487
|
19 487
|
19 487
|
19 487
|
19 487
|
19 487
|
19 487
|
19 487
|
19 487
|
19 487
|
19 487
|
19 487
|
30 142
|
30 142
|
30 142
|
30 142
|
30 142
|
30 142
|
30 142
|
30 142
|
|
| Retained Earnings |
49 768
|
41 740
|
6 582
|
16 226
|
26 013
|
37 631
|
44 349
|
52 868
|
60 744
|
70 075
|
79 255
|
90 397
|
103 934
|
114 313
|
122 047
|
129 937
|
140 040
|
149 740
|
158 610
|
168 989
|
182 929
|
194 224
|
205 804
|
229 202
|
|
| Additional Paid In Capital |
41 789
|
41 789
|
1 940
|
1 940
|
1 940
|
1 940
|
1 940
|
1 940
|
1 940
|
1 940
|
1 940
|
1 940
|
1 940
|
1 940
|
1 940
|
1 940
|
14 027
|
14 027
|
14 041
|
13 789
|
13 732
|
13 739
|
13 739
|
13 749
|
|
| Unrealized Security Profit/Loss |
224
|
2 985
|
1 853
|
2 378
|
7 794
|
9 857
|
6 721
|
646
|
2 136
|
713
|
1 921
|
5 378
|
3 845
|
4 562
|
0
|
6 518
|
7 421
|
8 370
|
5 440
|
5 853
|
4 997
|
5 320
|
8 583
|
6 328
|
|
| Treasury Stock |
4
|
110
|
127
|
177
|
278
|
360
|
368
|
379
|
382
|
383
|
384
|
385
|
388
|
389
|
0
|
5 393
|
814
|
815
|
678
|
679
|
682
|
1 068
|
2 378
|
3 242
|
|
| Other Equity |
23
|
447
|
804
|
1 031
|
332
|
103
|
509
|
1 370
|
1 052
|
1 975
|
1 298
|
178
|
2 369
|
8 403
|
3 546
|
2 295
|
2 784
|
353
|
2 177
|
307
|
8 652
|
9 690
|
14 912
|
24 352
|
|
| Total Equity |
11 257
N/A
|
15 994
+42%
|
28 931
+81%
|
38 823
+34%
|
54 624
+41%
|
68 452
+25%
|
71 620
+5%
|
73 192
+2%
|
82 873
+13%
|
89 857
+8%
|
100 921
+12%
|
116 995
+16%
|
131 187
+12%
|
148 316
+13%
|
152 976
+3%
|
154 784
+1%
|
193 600
+25%
|
201 817
+4%
|
205 378
+2%
|
217 787
+6%
|
239 770
+10%
|
252 047
+5%
|
270 802
+7%
|
300 531
+11%
|
|
| Total Liabilities & Equity |
126 537
N/A
|
116 094
-8%
|
124 003
+7%
|
122 667
-1%
|
135 152
+10%
|
143 368
+6%
|
135 136
-6%
|
126 820
-6%
|
134 691
+6%
|
141 546
+5%
|
151 875
+7%
|
170 466
+12%
|
187 623
+10%
|
215 654
+15%
|
222 468
+3%
|
222 008
0%
|
292 379
+32%
|
287 322
-2%
|
311 990
+9%
|
319 063
+2%
|
350 981
+10%
|
396 813
+13%
|
428 254
+8%
|
464 380
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
71
|
71
|
71
|
71
|
71
|
71
|
71
|
71
|
71
|
71
|
71
|
71
|
70
|
71
|
71
|
69
|
76
|
76
|
77
|
77
|
77
|
76
|
76
|
76
|
|