Shinnihonseiyaku Co Ltd
TSE:4931
Balance Sheet
Balance Sheet Decomposition
Shinnihonseiyaku Co Ltd
Shinnihonseiyaku Co Ltd
Balance Sheet
Shinnihonseiyaku Co Ltd
| Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
2 377
|
2 954
|
10 576
|
12 271
|
13 652
|
14 351
|
15 518
|
16 341
|
18 118
|
|
| Cash Equivalents |
2 377
|
2 954
|
10 576
|
12 271
|
13 652
|
14 351
|
15 518
|
16 341
|
18 118
|
|
| Total Receivables |
1 755
|
2 077
|
2 826
|
2 531
|
3 129
|
2 820
|
3 132
|
4 247
|
3 309
|
|
| Accounts Receivables |
1 755
|
2 077
|
2 826
|
2 531
|
3 129
|
2 820
|
3 132
|
4 247
|
3 309
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
779
|
900
|
1 062
|
1 193
|
1 404
|
1 735
|
2 091
|
2 028
|
2 133
|
|
| Other Current Assets |
330
|
163
|
229
|
216
|
343
|
359
|
513
|
446
|
460
|
|
| Total Current Assets |
5 241
|
6 094
|
14 693
|
16 211
|
18 528
|
19 265
|
21 254
|
23 062
|
24 020
|
|
| PP&E Net |
1 995
|
2 115
|
2 140
|
2 297
|
2 157
|
2 050
|
1 983
|
1 953
|
1 892
|
|
| PP&E Gross |
1 995
|
2 115
|
2 140
|
2 297
|
2 157
|
2 050
|
1 983
|
1 953
|
1 892
|
|
| Accumulated Depreciation |
570
|
643
|
823
|
808
|
912
|
1 045
|
1 115
|
1 185
|
1 209
|
|
| Intangible Assets |
774
|
761
|
653
|
470
|
449
|
569
|
500
|
628
|
506
|
|
| Goodwill |
0
|
0
|
0
|
0
|
1 029
|
923
|
818
|
712
|
0
|
|
| Long-Term Investments |
141
|
164
|
492
|
367
|
306
|
467
|
326
|
324
|
1 494
|
|
| Other Long-Term Assets |
409
|
357
|
597
|
611
|
771
|
583
|
620
|
543
|
339
|
|
| Other Assets |
0
|
0
|
0
|
0
|
1 029
|
923
|
818
|
712
|
0
|
|
| Total Assets |
8 560
N/A
|
9 491
+11%
|
18 575
+96%
|
19 956
+7%
|
23 240
+16%
|
23 857
+3%
|
25 501
+7%
|
27 222
+7%
|
28 251
+4%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
370
|
360
|
416
|
509
|
527
|
553
|
946
|
548
|
653
|
|
| Accrued Liabilities |
340
|
340
|
360
|
376
|
394
|
349
|
356
|
404
|
453
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
173
|
175
|
173
|
173
|
398
|
396
|
192
|
177
|
74
|
|
| Other Current Liabilities |
3 503
|
3 029
|
3 595
|
3 416
|
3 393
|
2 677
|
3 589
|
3 744
|
3 680
|
|
| Total Current Liabilities |
4 386
|
3 904
|
4 544
|
4 474
|
4 712
|
3 975
|
5 083
|
4 873
|
4 860
|
|
| Long-Term Debt |
1 284
|
1 109
|
936
|
762
|
1 839
|
1 443
|
254
|
76
|
2
|
|
| Other Liabilities |
205
|
287
|
337
|
453
|
509
|
521
|
503
|
481
|
580
|
|
| Total Liabilities |
5 875
N/A
|
5 300
-10%
|
5 817
+10%
|
5 689
-2%
|
7 060
+24%
|
5 939
-16%
|
5 840
-2%
|
5 430
-7%
|
5 442
+0%
|
|
| Equity | ||||||||||
| Common Stock |
220
|
250
|
3 826
|
3 826
|
4 158
|
4 158
|
4 158
|
4 158
|
4 158
|
|
| Retained Earnings |
2 252
|
3 698
|
5 113
|
6 922
|
8 722
|
10 376
|
12 040
|
14 045
|
15 554
|
|
| Additional Paid In Capital |
210
|
240
|
3 817
|
3 817
|
4 150
|
4 121
|
4 104
|
4 088
|
4 068
|
|
| Unrealized Security Profit/Loss |
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
378
|
|
| Treasury Stock |
0
|
0
|
0
|
299
|
852
|
735
|
647
|
529
|
1 363
|
|
| Other Equity |
2
|
1
|
1
|
1
|
2
|
2
|
6
|
30
|
14
|
|
| Total Equity |
2 685
N/A
|
4 191
+56%
|
12 758
+204%
|
14 267
+12%
|
16 180
+13%
|
17 918
+11%
|
19 661
+10%
|
21 792
+11%
|
22 809
+5%
|
|
| Total Liabilities & Equity |
8 560
N/A
|
9 491
+11%
|
18 575
+96%
|
19 956
+7%
|
23 240
+16%
|
23 857
+3%
|
25 501
+7%
|
27 222
+7%
|
28 251
+4%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
10
|
10
|
22
|
21
|
21
|
21
|
22
|
22
|
21
|
|