Kikusui Electronics Corp
TSE:6912
Balance Sheet
Balance Sheet Decomposition
Kikusui Electronics Corp
Kikusui Electronics Corp
Balance Sheet
Kikusui Electronics Corp
| 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 |
1 738
|
1 979
|
1 455
|
1 387
|
1 465
|
1 140
|
1 435
|
1 360
|
1 280
|
1 786
|
1 991
|
2 604
|
2 577
|
2 914
|
2 885
|
2 958
|
2 593
|
2 282
|
2 535
|
3 165
|
2 996
|
2 655
|
3 194
|
4 717
|
|
| Cash Equivalents |
1 738
|
1 979
|
1 455
|
1 387
|
1 465
|
1 140
|
1 435
|
1 360
|
1 280
|
1 786
|
1 991
|
2 604
|
2 577
|
2 914
|
2 885
|
2 958
|
2 593
|
2 282
|
2 535
|
3 165
|
2 996
|
2 655
|
3 194
|
4 717
|
|
| Short-Term Investments |
549
|
50
|
809
|
643
|
500
|
651
|
100
|
0
|
100
|
100
|
100
|
100
|
100
|
0
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1 750
|
1 968
|
2 159
|
2 168
|
2 233
|
2 402
|
2 582
|
1 362
|
1 505
|
1 815
|
2 102
|
1 964
|
2 000
|
2 205
|
2 421
|
2 345
|
2 548
|
2 669
|
2 693
|
2 037
|
2 300
|
2 979
|
3 274
|
3 175
|
|
| Accounts Receivables |
1 750
|
1 968
|
2 159
|
2 168
|
2 233
|
2 402
|
2 582
|
1 258
|
1 505
|
1 815
|
2 102
|
1 951
|
2 000
|
2 205
|
2 399
|
2 345
|
2 548
|
2 669
|
2 693
|
2 037
|
2 213
|
2 268
|
3 116
|
3 031
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
104
|
0
|
0
|
0
|
13
|
0
|
0
|
22
|
0
|
0
|
0
|
0
|
0
|
86
|
712
|
158
|
144
|
|
| Inventory |
1 405
|
1 158
|
1 155
|
1 182
|
1 303
|
1 275
|
1 179
|
1 111
|
936
|
1 374
|
1 359
|
1 159
|
1 247
|
1 300
|
1 414
|
1 298
|
1 594
|
1 889
|
1 642
|
1 740
|
2 797
|
3 756
|
3 310
|
3 571
|
|
| Other Current Assets |
173
|
224
|
443
|
193
|
203
|
225
|
255
|
46
|
102
|
346
|
259
|
169
|
303
|
266
|
313
|
435
|
85
|
87
|
77
|
78
|
95
|
93
|
145
|
126
|
|
| Total Current Assets |
5 615
|
5 379
|
6 020
|
5 573
|
5 704
|
5 694
|
5 552
|
3 879
|
3 924
|
5 421
|
5 811
|
5 996
|
6 228
|
6 885
|
7 134
|
7 036
|
6 819
|
6 927
|
6 946
|
7 020
|
8 187
|
9 484
|
9 923
|
11 589
|
|
| PP&E Net |
3 249
|
3 122
|
3 089
|
3 023
|
2 989
|
2 939
|
2 888
|
2 851
|
2 699
|
2 576
|
2 630
|
2 432
|
2 350
|
2 353
|
2 233
|
2 208
|
2 362
|
2 552
|
2 568
|
2 461
|
2 365
|
2 312
|
2 339
|
2 317
|
|
| PP&E Gross |
3 249
|
3 122
|
3 089
|
3 023
|
2 989
|
2 939
|
2 888
|
2 851
|
2 699
|
2 576
|
2 630
|
2 432
|
2 350
|
2 353
|
2 233
|
2 208
|
2 362
|
2 552
|
2 568
|
2 461
|
2 365
|
2 312
|
2 339
|
2 317
|
|
| Accumulated Depreciation |
2 691
|
2 848
|
2 898
|
2 972
|
3 134
|
3 265
|
3 374
|
3 267
|
3 367
|
3 471
|
3 467
|
3 524
|
3 662
|
3 801
|
3 949
|
4 028
|
3 931
|
3 907
|
4 041
|
4 218
|
4 394
|
4 513
|
4 649
|
4 824
|
|
| Intangible Assets |
35
|
32
|
59
|
66
|
66
|
57
|
69
|
61
|
42
|
41
|
49
|
46
|
38
|
36
|
38
|
45
|
61
|
110
|
137
|
119
|
99
|
80
|
66
|
55
|
|
| Long-Term Investments |
779
|
1 365
|
1 337
|
1 791
|
2 489
|
2 510
|
1 603
|
1 033
|
1 261
|
1 033
|
1 055
|
1 022
|
987
|
1 248
|
1 020
|
1 052
|
1 579
|
1 354
|
1 155
|
1 559
|
1 891
|
2 294
|
2 562
|
2 100
|
|
| Other Long-Term Assets |
619
|
479
|
346
|
402
|
459
|
570
|
572
|
604
|
612
|
553
|
596
|
648
|
700
|
744
|
762
|
840
|
785
|
816
|
850
|
829
|
909
|
1 316
|
1 218
|
1 390
|
|
| Total Assets |
10 297
N/A
|
10 378
+1%
|
10 852
+5%
|
10 855
+0%
|
11 708
+8%
|
11 770
+1%
|
10 684
-9%
|
8 429
-21%
|
8 538
+1%
|
9 624
+13%
|
10 140
+5%
|
10 144
+0%
|
10 303
+2%
|
11 265
+9%
|
11 187
-1%
|
11 181
0%
|
11 605
+4%
|
11 759
+1%
|
11 656
-1%
|
11 987
+3%
|
13 452
+12%
|
15 485
+15%
|
16 109
+4%
|
17 450
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
503
|
785
|
660
|
576
|
862
|
851
|
836
|
371
|
516
|
642
|
500
|
373
|
531
|
546
|
676
|
555
|
749
|
791
|
616
|
550
|
910
|
1 035
|
584
|
950
|
|
| Accrued Liabilities |
130
|
140
|
204
|
223
|
217
|
258
|
255
|
121
|
117
|
273
|
326
|
222
|
175
|
311
|
296
|
267
|
230
|
332
|
299
|
265
|
316
|
457
|
620
|
615
|
|
| Short-Term Debt |
388
|
230
|
230
|
230
|
230
|
430
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
100
|
200
|
0
|
0
|
2
|
2
|
2
|
5
|
5
|
5
|
5
|
4
|
2
|
3
|
3
|
3
|
4
|
3
|
4
|
4
|
4
|
|
| Other Current Liabilities |
209
|
171
|
291
|
277
|
537
|
494
|
639
|
262
|
307
|
360
|
691
|
511
|
463
|
590
|
488
|
545
|
591
|
579
|
646
|
621
|
732
|
999
|
658
|
962
|
|
| Total Current Liabilities |
1 230
|
1 326
|
1 385
|
1 406
|
2 046
|
2 034
|
1 731
|
756
|
942
|
1 278
|
1 522
|
1 111
|
1 174
|
1 452
|
1 463
|
1 370
|
1 573
|
1 705
|
1 564
|
1 440
|
1 961
|
2 495
|
1 866
|
2 532
|
|
| Long-Term Debt |
200
|
300
|
300
|
200
|
0
|
0
|
0
|
8
|
5
|
3
|
9
|
14
|
276
|
277
|
255
|
258
|
268
|
275
|
273
|
276
|
276
|
286
|
286
|
294
|
|
| Deferred Income Tax |
0
|
0
|
183
|
130
|
222
|
236
|
63
|
204
|
281
|
265
|
223
|
277
|
237
|
339
|
252
|
234
|
30
|
103
|
24
|
53
|
90
|
453
|
571
|
478
|
|
| Minority Interest |
47
|
48
|
50
|
48
|
38
|
36
|
36
|
37
|
41
|
44
|
44
|
46
|
33
|
33
|
35
|
38
|
39
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
453
|
403
|
425
|
601
|
648
|
687
|
519
|
516
|
514
|
488
|
469
|
480
|
275
|
253
|
259
|
301
|
280
|
271
|
289
|
229
|
208
|
179
|
101
|
83
|
|
| Total Liabilities |
1 930
N/A
|
2 077
+8%
|
2 342
+13%
|
2 385
+2%
|
2 954
+24%
|
2 992
+1%
|
2 349
-21%
|
1 521
-35%
|
1 783
+17%
|
2 077
+16%
|
2 267
+9%
|
1 928
-15%
|
1 995
+3%
|
2 355
+18%
|
2 265
-4%
|
2 201
-3%
|
2 189
-1%
|
2 355
+8%
|
2 150
-9%
|
1 998
-7%
|
2 535
+27%
|
3 413
+35%
|
2 823
-17%
|
3 388
+20%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
2 201
|
|
| Retained Earnings |
3 571
|
3 456
|
3 600
|
3 615
|
3 715
|
3 756
|
3 826
|
2 463
|
2 258
|
3 079
|
3 336
|
3 568
|
3 687
|
3 935
|
4 204
|
4 353
|
4 508
|
4 769
|
5 075
|
5 209
|
5 750
|
6 572
|
7 554
|
8 604
|
|
| Additional Paid In Capital |
2 736
|
2 736
|
2 736
|
2 736
|
2 736
|
2 737
|
2 738
|
2 738
|
2 738
|
2 738
|
2 738
|
2 738
|
2 738
|
2 738
|
2 738
|
2 738
|
2 738
|
2 750
|
2 760
|
2 768
|
2 782
|
2 796
|
2 815
|
2 831
|
|
| Unrealized Security Profit/Loss |
70
|
19
|
98
|
120
|
289
|
294
|
155
|
168
|
66
|
82
|
187
|
281
|
273
|
534
|
0
|
385
|
683
|
484
|
305
|
543
|
800
|
1 080
|
1 294
|
987
|
|
| Treasury Stock |
71
|
73
|
126
|
198
|
203
|
232
|
286
|
306
|
480
|
512
|
547
|
579
|
608
|
627
|
0
|
718
|
751
|
821
|
806
|
789
|
775
|
760
|
887
|
877
|
|
| Other Equity |
0
|
0
|
0
|
4
|
16
|
22
|
11
|
19
|
27
|
41
|
41
|
7
|
16
|
129
|
77
|
21
|
38
|
22
|
29
|
57
|
160
|
184
|
308
|
316
|
|
| Total Equity |
8 367
N/A
|
8 301
-1%
|
8 510
+3%
|
8 470
0%
|
8 754
+3%
|
8 778
+0%
|
8 335
-5%
|
6 908
-17%
|
6 756
-2%
|
7 546
+12%
|
7 873
+4%
|
8 215
+4%
|
8 307
+1%
|
8 910
+7%
|
8 923
+0%
|
8 980
+1%
|
9 417
+5%
|
9 405
0%
|
9 506
+1%
|
9 989
+5%
|
10 917
+9%
|
12 072
+11%
|
13 286
+10%
|
14 062
+6%
|
|
| Total Liabilities & Equity |
10 297
N/A
|
10 378
+1%
|
10 852
+5%
|
10 855
+0%
|
11 708
+8%
|
11 770
+1%
|
10 684
-9%
|
8 429
-21%
|
8 538
+1%
|
9 624
+13%
|
10 140
+5%
|
10 144
+0%
|
10 303
+2%
|
11 265
+9%
|
11 187
-1%
|
11 181
0%
|
11 605
+4%
|
11 759
+1%
|
11 656
-1%
|
11 987
+3%
|
13 452
+12%
|
15 485
+15%
|
16 109
+4%
|
17 450
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|