Ishii Iron Works Co Ltd
TSE:6362
Balance Sheet
Balance Sheet Decomposition
Ishii Iron Works Co Ltd
Ishii Iron Works Co Ltd
Balance Sheet
Ishii Iron Works Co Ltd
| Mar-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
2 519
|
1 761
|
2 348
|
3 385
|
2 537
|
2 499
|
2 247
|
1 490
|
1 541
|
1 263
|
2 105
|
1 322
|
1 597
|
1 245
|
1 639
|
1 723
|
1 378
|
1 537
|
1 528
|
1 640
|
1 554
|
1 234
|
933
|
2 358
|
|
| Cash Equivalents |
2 519
|
1 761
|
2 348
|
3 385
|
2 537
|
2 499
|
2 247
|
1 490
|
1 541
|
1 263
|
2 105
|
1 322
|
1 597
|
1 245
|
1 639
|
1 723
|
1 378
|
1 537
|
1 528
|
1 640
|
1 554
|
1 234
|
933
|
2 358
|
|
| Short-Term Investments |
81
|
61
|
2
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
2 220
|
2 879
|
1 983
|
958
|
2 226
|
3 576
|
3 141
|
3 415
|
3 307
|
3 432
|
3 040
|
6 074
|
5 227
|
5 310
|
3 048
|
4 234
|
3 134
|
2 085
|
3 010
|
3 773
|
4 468
|
5 426
|
5 799
|
4 058
|
|
| Accounts Receivables |
2 220
|
2 879
|
1 983
|
958
|
2 226
|
3 576
|
3 141
|
3 186
|
3 307
|
3 432
|
3 040
|
6 074
|
5 227
|
5 310
|
3 048
|
4 234
|
3 134
|
2 085
|
3 010
|
3 773
|
4 468
|
5 424
|
5 562
|
4 018
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
229
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
236
|
40
|
|
| Inventory |
3 255
|
1 857
|
1 998
|
2 284
|
2 150
|
2 043
|
1 502
|
4 149
|
3 971
|
3 435
|
2 450
|
2 767
|
779
|
1 345
|
1 420
|
1 095
|
1 187
|
1 706
|
1 448
|
1 676
|
3 861
|
1 218
|
773
|
821
|
|
| Other Current Assets |
331
|
210
|
144
|
724
|
149
|
249
|
124
|
166
|
127
|
151
|
153
|
245
|
300
|
471
|
137
|
85
|
115
|
65
|
522
|
184
|
464
|
240
|
627
|
720
|
|
| Total Current Assets |
8 406
|
6 768
|
6 476
|
7 351
|
7 063
|
8 368
|
7 015
|
9 220
|
8 947
|
8 283
|
7 749
|
10 408
|
7 904
|
8 370
|
6 609
|
7 137
|
5 814
|
5 393
|
6 509
|
7 273
|
10 347
|
8 118
|
8 131
|
7 957
|
|
| PP&E Net |
2 466
|
2 785
|
2 601
|
2 276
|
2 177
|
3 009
|
10 267
|
10 004
|
9 770
|
9 655
|
9 368
|
9 128
|
8 867
|
8 741
|
9 033
|
9 065
|
8 871
|
9 877
|
10 261
|
10 153
|
10 171
|
10 058
|
9 820
|
9 633
|
|
| PP&E Gross |
2 466
|
2 785
|
2 601
|
2 276
|
2 177
|
3 009
|
10 267
|
10 004
|
9 770
|
9 655
|
9 368
|
9 128
|
8 867
|
8 741
|
9 033
|
9 065
|
8 871
|
9 877
|
10 261
|
10 153
|
10 171
|
10 058
|
9 820
|
9 633
|
|
| Accumulated Depreciation |
2 217
|
2 283
|
2 324
|
2 066
|
2 132
|
1 983
|
2 145
|
2 386
|
2 722
|
2 926
|
3 180
|
3 376
|
3 554
|
3 593
|
3 607
|
3 881
|
4 132
|
4 390
|
4 700
|
4 907
|
5 219
|
5 529
|
5 832
|
6 132
|
|
| Intangible Assets |
32
|
14
|
12
|
8
|
8
|
15
|
21
|
19
|
17
|
14
|
12
|
22
|
50
|
46
|
45
|
34
|
24
|
15
|
12
|
22
|
21
|
23
|
20
|
15
|
|
| Note Receivable |
485
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
5 337
|
4 888
|
2 145
|
5 264
|
2 391
|
3 687
|
3 213
|
2 076
|
1 197
|
1 166
|
1 042
|
1 042
|
1 377
|
1 565
|
1 674
|
1 283
|
1 411
|
1 481
|
1 192
|
939
|
1 218
|
1 168
|
1 435
|
2 191
|
|
| Other Long-Term Assets |
737
|
1 862
|
2 732
|
476
|
506
|
549
|
555
|
582
|
616
|
653
|
684
|
694
|
746
|
765
|
843
|
877
|
934
|
943
|
1 012
|
1 056
|
1 103
|
988
|
1 047
|
1 088
|
|
| Total Assets |
17 463
N/A
|
16 317
-7%
|
13 965
-14%
|
15 376
+10%
|
12 144
-21%
|
15 629
+29%
|
21 070
+35%
|
21 901
+4%
|
20 547
-6%
|
19 770
-4%
|
18 855
-5%
|
21 293
+13%
|
18 943
-11%
|
19 488
+3%
|
18 204
-7%
|
18 397
+1%
|
17 053
-7%
|
17 710
+4%
|
18 987
+7%
|
19 444
+2%
|
22 860
+18%
|
20 355
-11%
|
20 452
+0%
|
20 884
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 487
|
2 200
|
1 950
|
1 628
|
1 299
|
2 078
|
1 636
|
2 595
|
2 694
|
1 807
|
1 307
|
2 454
|
2 103
|
2 227
|
1 730
|
1 708
|
1 245
|
1 338
|
1 634
|
2 378
|
3 609
|
1 818
|
1 640
|
1 359
|
|
| Accrued Liabilities |
133
|
126
|
105
|
70
|
38
|
50
|
65
|
81
|
85
|
82
|
80
|
80
|
76
|
83
|
87
|
85
|
81
|
78
|
83
|
82
|
87
|
105
|
104
|
100
|
|
| Short-Term Debt |
8 663
|
8 375
|
7 599
|
4 867
|
410
|
17
|
18
|
2 218
|
1 612
|
2 013
|
1 213
|
3 200
|
2 374
|
2 200
|
1 400
|
2 200
|
1 300
|
1 600
|
1 600
|
400
|
400
|
700
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
250
|
250
|
250
|
250
|
1 313
|
0
|
126
|
0
|
0
|
0
|
0
|
0
|
110
|
110
|
110
|
110
|
238
|
233
|
|
| Other Current Liabilities |
1 001
|
1 078
|
1 509
|
1 788
|
2 623
|
1 286
|
2 634
|
1 481
|
1 769
|
1 708
|
2 365
|
2 755
|
834
|
1 023
|
919
|
1 155
|
808
|
1 035
|
866
|
1 805
|
3 249
|
2 393
|
1 887
|
1 854
|
|
| Total Current Liabilities |
12 284
|
11 780
|
11 163
|
8 353
|
4 370
|
3 431
|
4 603
|
6 625
|
6 409
|
5 860
|
6 278
|
8 489
|
5 513
|
5 532
|
4 136
|
5 149
|
3 434
|
4 052
|
4 293
|
4 775
|
7 455
|
5 126
|
3 869
|
3 546
|
|
| Long-Term Debt |
20
|
396
|
259
|
588
|
301
|
0
|
2 063
|
1 813
|
1 570
|
1 318
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
808
|
698
|
588
|
478
|
1 168
|
935
|
|
| Deferred Income Tax |
0
|
0
|
0
|
1 201
|
251
|
1 891
|
1 650
|
1 188
|
951
|
966
|
929
|
806
|
909
|
973
|
887
|
795
|
844
|
806
|
710
|
576
|
649
|
310
|
610
|
819
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
23
|
14
|
9
|
7
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1 149
|
1 147
|
1 102
|
1 002
|
2 831
|
3 003
|
5 292
|
5 123
|
4 805
|
4 380
|
4 157
|
3 981
|
3 785
|
3 682
|
3 716
|
3 655
|
3 874
|
3 710
|
3 779
|
3 649
|
3 480
|
3 364
|
3 242
|
2 953
|
|
| Total Liabilities |
13 453
N/A
|
13 322
-1%
|
12 523
-6%
|
11 145
-11%
|
7 753
-30%
|
8 325
+7%
|
13 608
+63%
|
14 748
+8%
|
13 736
-7%
|
12 546
-9%
|
11 381
-9%
|
13 288
+17%
|
10 215
-23%
|
10 191
0%
|
8 739
-14%
|
9 598
+10%
|
8 152
-15%
|
8 567
+5%
|
9 590
+12%
|
9 697
+1%
|
12 172
+26%
|
9 277
-24%
|
8 889
-4%
|
8 254
-7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
1 892
|
|
| Retained Earnings |
724
|
57
|
1 829
|
1 019
|
362
|
2 481
|
2 995
|
3 364
|
3 619
|
3 967
|
4 277
|
4 782
|
5 254
|
5 717
|
5 755
|
5 419
|
5 434
|
5 602
|
6 028
|
6 563
|
7 244
|
7 651
|
8 147
|
9 091
|
|
| Additional Paid In Capital |
1 391
|
1 391
|
1 391
|
1 391
|
1 391
|
1 391
|
1 391
|
1 391
|
1 391
|
1 391
|
1 391
|
1 391
|
1 391
|
1 391
|
1 391
|
1 391
|
1 391
|
1 391
|
1 391
|
1 391
|
1 396
|
1 400
|
1 408
|
1 407
|
|
| Unrealized Security Profit/Loss |
0
|
236
|
12
|
1 971
|
751
|
1 544
|
1 191
|
513
|
99
|
149
|
86
|
115
|
348
|
470
|
564
|
0
|
426
|
493
|
337
|
162
|
391
|
357
|
543
|
1 073
|
|
| Treasury Stock |
0
|
1
|
2
|
2
|
3
|
5
|
6
|
7
|
158
|
158
|
158
|
161
|
161
|
162
|
162
|
0
|
163
|
163
|
163
|
163
|
152
|
143
|
373
|
801
|
|
| Other Equity |
3
|
5
|
2
|
2
|
1
|
1
|
0
|
0
|
33
|
17
|
14
|
13
|
4
|
11
|
24
|
39
|
78
|
72
|
87
|
98
|
84
|
80
|
53
|
31
|
|
| Total Equity |
4 009
N/A
|
2 995
-25%
|
1 442
-52%
|
4 231
+193%
|
4 391
+4%
|
7 304
+66%
|
7 462
+2%
|
7 153
-4%
|
6 811
-5%
|
7 224
+6%
|
7 474
+3%
|
8 006
+7%
|
8 728
+9%
|
9 297
+7%
|
9 464
+2%
|
8 799
-7%
|
8 902
+1%
|
9 142
+3%
|
9 397
+3%
|
9 747
+4%
|
10 688
+10%
|
11 077
+4%
|
11 563
+4%
|
12 631
+9%
|
|
| Total Liabilities & Equity |
17 463
N/A
|
16 317
-7%
|
13 965
-14%
|
15 376
+10%
|
12 144
-21%
|
15 629
+29%
|
21 070
+35%
|
21 901
+4%
|
20 547
-6%
|
19 770
-4%
|
18 855
-5%
|
21 293
+13%
|
18 943
-11%
|
19 488
+3%
|
18 204
-7%
|
18 397
+1%
|
17 053
-7%
|
17 710
+4%
|
18 987
+7%
|
19 444
+2%
|
22 860
+18%
|
20 355
-11%
|
20 452
+0%
|
20 884
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
|