Nippon Avionics Co Ltd
TSE:6946
Balance Sheet
Balance Sheet Decomposition
Nippon Avionics Co Ltd
Nippon Avionics Co Ltd
Balance Sheet
Nippon Avionics 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 |
4 283
|
3 616
|
2 190
|
2 011
|
2 007
|
1 526
|
1 781
|
4 590
|
2 435
|
3 888
|
1 830
|
2 461
|
2 338
|
2 254
|
2 145
|
1 658
|
1 994
|
3 217
|
2 350
|
2 291
|
3 047
|
2 108
|
2 341
|
1 934
|
|
| Cash Equivalents |
4 283
|
3 616
|
2 190
|
2 011
|
2 007
|
1 526
|
1 781
|
4 590
|
2 435
|
3 888
|
1 830
|
2 461
|
2 338
|
2 254
|
2 145
|
1 658
|
1 994
|
3 217
|
2 350
|
2 291
|
3 047
|
2 108
|
2 341
|
1 934
|
|
| Total Receivables |
9 056
|
9 355
|
8 324
|
7 293
|
8 260
|
10 680
|
9 443
|
7 453
|
8 392
|
10 184
|
10 716
|
11 455
|
12 830
|
12 737
|
11 493
|
11 538
|
11 173
|
11 753
|
10 977
|
11 288
|
9 492
|
11 746
|
13 678
|
12 881
|
|
| Accounts Receivables |
9 056
|
9 355
|
8 324
|
7 293
|
8 260
|
10 680
|
9 443
|
7 453
|
8 392
|
10 184
|
10 716
|
11 455
|
12 830
|
12 737
|
11 493
|
11 538
|
11 173
|
11 753
|
10 977
|
11 288
|
9 492
|
11 746
|
13 678
|
12 881
|
|
| 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
|
0
|
|
| Inventory |
12 131
|
11 021
|
10 298
|
11 402
|
10 953
|
10 916
|
9 731
|
7 692
|
7 376
|
7 388
|
4 889
|
4 853
|
4 502
|
4 034
|
4 182
|
4 271
|
4 583
|
3 813
|
3 744
|
4 234
|
3 206
|
3 398
|
3 825
|
4 246
|
|
| Other Current Assets |
577
|
768
|
628
|
1 357
|
1 200
|
1 439
|
1 006
|
760
|
1 076
|
933
|
802
|
1 089
|
1 032
|
850
|
741
|
1 067
|
435
|
191
|
247
|
165
|
99
|
151
|
135
|
279
|
|
| Total Current Assets |
26 047
|
24 760
|
21 440
|
22 063
|
22 420
|
24 561
|
21 961
|
20 495
|
19 279
|
22 393
|
18 237
|
19 858
|
20 702
|
19 875
|
18 561
|
18 534
|
18 185
|
18 974
|
17 318
|
17 978
|
15 844
|
17 403
|
19 979
|
19 340
|
|
| PP&E Net |
14 208
|
9 040
|
9 040
|
8 762
|
8 744
|
8 815
|
8 377
|
7 999
|
7 731
|
7 630
|
7 446
|
6 423
|
6 398
|
6 287
|
6 013
|
5 830
|
5 584
|
4 672
|
4 635
|
4 734
|
4 692
|
4 401
|
4 748
|
4 716
|
|
| PP&E Gross |
14 208
|
9 040
|
9 040
|
8 762
|
8 744
|
8 815
|
8 377
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
18 342
|
16 083
|
16 104
|
15 900
|
15 607
|
12 604
|
12 919
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
336
|
227
|
161
|
136
|
110
|
125
|
150
|
123
|
113
|
112
|
103
|
64
|
80
|
102
|
116
|
160
|
164
|
109
|
102
|
134
|
215
|
185
|
146
|
176
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
355
|
272
|
188
|
289
|
225
|
102
|
61
|
403
|
287
|
176
|
88
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
20
|
1
|
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 |
119
|
84
|
98
|
34
|
34
|
21
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
16
|
18
|
21
|
19
|
|
| Other Long-Term Assets |
279
|
210
|
269
|
201
|
157
|
1 730
|
2 298
|
2 210
|
1 878
|
2 371
|
2 113
|
2 213
|
2 069
|
2 903
|
2 669
|
2 868
|
3 635
|
2 724
|
2 748
|
3 357
|
2 292
|
1 957
|
2 634
|
2 662
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
355
|
272
|
188
|
289
|
225
|
102
|
61
|
403
|
287
|
176
|
88
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
41 009
N/A
|
34 322
-16%
|
31 008
-10%
|
31 196
+1%
|
31 465
+1%
|
35 607
+13%
|
33 071
-7%
|
31 028
-6%
|
29 303
-6%
|
32 744
+12%
|
28 014
-14%
|
28 632
+2%
|
29 665
+4%
|
29 467
-1%
|
27 548
-7%
|
27 493
0%
|
27 581
+0%
|
26 492
-4%
|
24 816
-6%
|
26 217
+6%
|
23 059
-12%
|
23 964
+4%
|
27 528
+15%
|
26 913
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4 042
|
4 383
|
4 707
|
5 012
|
5 092
|
6 082
|
6 240
|
3 206
|
4 450
|
4 685
|
4 510
|
4 660
|
4 353
|
4 208
|
3 471
|
3 933
|
3 390
|
3 553
|
3 056
|
3 902
|
3 186
|
3 708
|
3 362
|
2 964
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
272
|
584
|
1 009
|
585
|
309
|
720
|
769
|
809
|
810
|
785
|
362
|
519
|
722
|
839
|
848
|
759
|
830
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 424
|
0
|
1 684
|
0
|
1 300
|
1 400
|
1 820
|
3 120
|
3 440
|
1 090
|
1 510
|
2 710
|
2 770
|
|
| Current Portion of Long-Term Debt |
23 073
|
17 060
|
7 260
|
4 600
|
3 840
|
7 270
|
7 750
|
6 547
|
4 922
|
6 400
|
7 290
|
1 910
|
6 275
|
2 088
|
5 405
|
2 308
|
1 805
|
880
|
880
|
880
|
880
|
60
|
60
|
60
|
|
| Other Current Liabilities |
1 804
|
2 728
|
1 954
|
2 175
|
3 387
|
3 801
|
3 629
|
2 341
|
1 749
|
2 929
|
1 843
|
1 851
|
2 617
|
2 348
|
1 523
|
3 204
|
2 628
|
2 985
|
1 560
|
1 838
|
1 389
|
941
|
1 901
|
2 100
|
|
| Total Current Liabilities |
28 919
|
24 171
|
13 921
|
11 787
|
12 319
|
17 153
|
17 619
|
12 366
|
11 705
|
15 023
|
14 228
|
13 154
|
13 965
|
11 097
|
11 208
|
11 555
|
10 008
|
9 600
|
9 135
|
10 782
|
7 384
|
7 067
|
8 792
|
8 724
|
|
| Long-Term Debt |
12
|
1 600
|
6 940
|
7 300
|
5 660
|
4 375
|
2 215
|
6 708
|
5 036
|
4 560
|
2 094
|
3 823
|
3 263
|
4 874
|
3 233
|
925
|
3 520
|
2 640
|
1 760
|
880
|
1 900
|
2 080
|
2 020
|
1 960
|
|
| Deferred Income Tax |
3 014
|
1 305
|
1 325
|
1 274
|
1 274
|
1 321
|
1 321
|
1 321
|
1 321
|
1 321
|
1 157
|
1 157
|
1 157
|
1 050
|
994
|
994
|
994
|
1 510
|
1 490
|
1 448
|
1 299
|
1 058
|
993
|
1 022
|
|
| Other Liabilities |
2 363
|
806
|
1 786
|
2 443
|
1 073
|
2 604
|
2 914
|
3 487
|
3 936
|
4 720
|
5 137
|
4 423
|
5 469
|
5 477
|
5 334
|
5 836
|
4 078
|
3 713
|
3 294
|
2 811
|
1 711
|
1 589
|
1 418
|
1 249
|
|
| Total Liabilities |
34 308
N/A
|
27 882
-19%
|
23 972
-14%
|
22 804
-5%
|
20 326
-11%
|
25 453
+25%
|
24 069
-5%
|
23 882
-1%
|
21 998
-8%
|
25 624
+16%
|
22 616
-12%
|
22 557
0%
|
23 854
+6%
|
22 498
-6%
|
20 769
-8%
|
19 310
-7%
|
18 600
-4%
|
17 463
-6%
|
15 679
-10%
|
15 921
+2%
|
12 294
-23%
|
11 794
-4%
|
13 223
+12%
|
12 955
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
6 769
|
10 769
|
10 769
|
7 145
|
7 145
|
6 195
|
5 545
|
5 545
|
5 545
|
5 545
|
5 545
|
7 045
|
7 045
|
7 045
|
7 045
|
7 045
|
7 045
|
7 045
|
7 045
|
7 017
|
6 517
|
6 125
|
6 355
|
5 895
|
|
| Retained Earnings |
9 900
|
11 958
|
11 378
|
1 393
|
4 143
|
3 206
|
2 056
|
205
|
362
|
179
|
1 707
|
2 531
|
2 128
|
2 634
|
3 690
|
2 180
|
1 573
|
802
|
725
|
277
|
1 430
|
3 643
|
5 920
|
7 784
|
|
| Additional Paid In Capital |
5 769
|
5 769
|
5 769
|
2 000
|
2 000
|
1 050
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
750
|
750
|
750
|
0
|
0
|
0
|
0
|
4
|
6
|
7
|
|
| Unrealized Security Profit/Loss |
4 063
|
1 861
|
1 877
|
1 857
|
1 857
|
1 809
|
1 809
|
1 809
|
1 809
|
1 809
|
1 973
|
1 973
|
1 973
|
2 197
|
0
|
2 253
|
2 253
|
2 253
|
2 253
|
2 254
|
2 254
|
2 255
|
2 256
|
2 226
|
|
| Treasury Stock |
0
|
1
|
1
|
4
|
6
|
8
|
9
|
10
|
11
|
11
|
11
|
11
|
12
|
12
|
0
|
13
|
14
|
15
|
15
|
15
|
6
|
13
|
56
|
2 041
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
667
|
773
|
434
|
328
|
520
|
548
|
579
|
764
|
571
|
156
|
284
|
87
|
|
| Total Equity |
6 701
N/A
|
6 440
-4%
|
7 036
+9%
|
8 391
+19%
|
11 139
+33%
|
10 152
-9%
|
9 001
-11%
|
7 149
-21%
|
7 305
+2%
|
7 122
-3%
|
5 398
-24%
|
6 075
+13%
|
5 811
-4%
|
6 969
+20%
|
6 779
-3%
|
8 183
+21%
|
8 981
+10%
|
9 029
+1%
|
9 137
+1%
|
10 296
+13%
|
10 765
+5%
|
12 170
+13%
|
14 305
+18%
|
13 958
-2%
|
|
| Total Liabilities & Equity |
41 009
N/A
|
34 322
-16%
|
31 008
-10%
|
31 195
+1%
|
31 465
+1%
|
35 605
+13%
|
33 070
-7%
|
31 031
-6%
|
29 303
-6%
|
32 746
+12%
|
28 014
-14%
|
28 632
+2%
|
29 665
+4%
|
29 467
-1%
|
27 548
-7%
|
27 493
0%
|
27 581
+0%
|
26 492
-4%
|
24 816
-6%
|
26 217
+6%
|
23 059
-12%
|
23 964
+4%
|
27 528
+15%
|
26 913
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
14
|
16
|
17
|
15
|
|
| Preferred Shares Outstanding |
0
|
4
|
4
|
4
|
4
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
|