Nagaileben Co Ltd
TSE:7447
Balance Sheet
Balance Sheet Decomposition
Nagaileben Co Ltd
Nagaileben Co Ltd
Balance Sheet
Nagaileben Co Ltd
| Aug-2002 | Aug-2003 | Aug-2004 | Aug-2005 | Aug-2006 | Aug-2007 | Aug-2008 | Aug-2009 | Aug-2010 | Aug-2011 | Aug-2012 | Aug-2013 | Aug-2014 | Aug-2015 | Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | Aug-2024 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
10 684
|
10 139
|
14 191
|
15 990
|
16 673
|
16 614
|
13 963
|
14 735
|
16 634
|
15 585
|
16 628
|
17 456
|
19 054
|
18 674
|
19 504
|
22 762
|
23 930
|
25 158
|
25 647
|
27 879
|
28 561
|
27 159
|
26 349
|
24 246
|
|
| Cash Equivalents |
10 684
|
10 139
|
14 191
|
15 990
|
16 673
|
16 614
|
13 963
|
14 735
|
16 634
|
15 585
|
16 628
|
17 456
|
19 054
|
18 674
|
19 504
|
22 762
|
23 930
|
25 158
|
25 647
|
27 879
|
28 561
|
27 159
|
26 349
|
24 246
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
1 503
|
2 011
|
1 015
|
516
|
216
|
717
|
217
|
1 517
|
1 518
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
4 661
|
5 002
|
4 438
|
4 595
|
4 600
|
4 545
|
4 528
|
4 390
|
4 234
|
4 270
|
4 218
|
4 695
|
4 812
|
4 894
|
5 044
|
5 079
|
4 815
|
5 342
|
5 575
|
4 777
|
5 243
|
4 981
|
5 005
|
4 683
|
|
| Accounts Receivables |
4 661
|
5 002
|
4 438
|
4 595
|
4 600
|
4 545
|
4 528
|
4 390
|
4 234
|
4 270
|
4 218
|
4 622
|
4 695
|
4 758
|
4 927
|
5 038
|
4 815
|
5 339
|
5 572
|
4 774
|
4 535
|
4 449
|
4 533
|
4 443
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
73
|
117
|
136
|
117
|
42
|
0
|
3
|
3
|
3
|
708
|
532
|
473
|
240
|
|
| Inventory |
3 273
|
3 300
|
2 970
|
2 870
|
3 104
|
3 323
|
3 742
|
3 258
|
2 778
|
3 015
|
3 396
|
3 524
|
3 835
|
4 200
|
4 348
|
4 312
|
4 387
|
4 480
|
4 632
|
4 615
|
4 886
|
6 060
|
6 591
|
7 051
|
|
| Other Current Assets |
183
|
209
|
204
|
177
|
516
|
240
|
291
|
649
|
335
|
264
|
238
|
355
|
372
|
426
|
187
|
172
|
89
|
75
|
83
|
51
|
213
|
795
|
340
|
221
|
|
| Total Current Assets |
18 801
|
18 651
|
21 803
|
23 633
|
24 893
|
26 225
|
24 535
|
24 047
|
24 498
|
23 350
|
25 196
|
26 247
|
29 590
|
29 712
|
29 083
|
32 325
|
33 221
|
35 054
|
35 937
|
37 323
|
38 902
|
38 995
|
38 286
|
36 200
|
|
| PP&E Net |
5 957
|
6 169
|
6 105
|
5 607
|
5 436
|
5 283
|
5 154
|
5 311
|
5 245
|
7 876
|
7 317
|
7 640
|
7 838
|
7 605
|
7 476
|
7 257
|
7 880
|
7 767
|
7 572
|
7 490
|
7 382
|
7 312
|
7 313
|
7 255
|
|
| PP&E Gross |
5 957
|
6 169
|
6 105
|
5 607
|
5 436
|
5 283
|
5 154
|
5 311
|
5 245
|
7 876
|
7 317
|
7 640
|
7 838
|
7 605
|
7 476
|
7 257
|
7 880
|
7 767
|
7 572
|
7 490
|
7 382
|
7 312
|
7 313
|
7 255
|
|
| Accumulated Depreciation |
3 559
|
3 792
|
3 875
|
4 072
|
4 260
|
4 412
|
4 591
|
4 591
|
4 663
|
4 852
|
4 935
|
5 094
|
5 007
|
5 256
|
5 453
|
5 714
|
5 944
|
6 133
|
6 316
|
6 540
|
6 673
|
6 884
|
7 064
|
7 311
|
|
| Intangible Assets |
95
|
94
|
66
|
65
|
94
|
89
|
72
|
72
|
59
|
94
|
86
|
88
|
72
|
72
|
57
|
54
|
45
|
33
|
50
|
44
|
57
|
60
|
73
|
167
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
369
|
272
|
182
|
39
|
0
|
0
|
6
|
3
|
0
|
2
|
0
|
0
|
0
|
|
| Long-Term Investments |
891
|
620
|
663
|
640
|
398
|
387
|
1 803
|
1 664
|
1 669
|
1 620
|
1 665
|
1 754
|
538
|
624
|
665
|
688
|
809
|
684
|
592
|
900
|
174
|
183
|
194
|
212
|
|
| Other Long-Term Assets |
353
|
362
|
385
|
496
|
403
|
408
|
517
|
555
|
618
|
599
|
725
|
957
|
841
|
815
|
1 537
|
627
|
688
|
737
|
779
|
673
|
831
|
827
|
862
|
857
|
|
| Total Assets |
26 098
N/A
|
25 896
-1%
|
29 021
+12%
|
30 440
+5%
|
31 223
+3%
|
32 393
+4%
|
32 080
-1%
|
31 649
-1%
|
32 089
+1%
|
33 538
+5%
|
34 989
+4%
|
37 055
+6%
|
39 150
+6%
|
39 008
0%
|
38 857
0%
|
40 951
+5%
|
42 643
+4%
|
44 281
+4%
|
44 932
+1%
|
46 429
+3%
|
47 348
+2%
|
47 378
+0%
|
46 727
-1%
|
44 692
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 669
|
2 286
|
2 111
|
2 269
|
1 910
|
1 869
|
1 811
|
1 089
|
1 254
|
1 449
|
1 363
|
1 386
|
1 518
|
1 399
|
1 562
|
1 429
|
1 424
|
1 452
|
1 593
|
1 291
|
1 608
|
1 606
|
1 298
|
767
|
|
| Accrued Liabilities |
76
|
80
|
80
|
81
|
81
|
82
|
80
|
79
|
81
|
80
|
82
|
82
|
82
|
82
|
83
|
83
|
84
|
86
|
85
|
86
|
89
|
85
|
86
|
87
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1 366
|
1 692
|
1 637
|
1 524
|
1 539
|
1 568
|
1 443
|
2 521
|
1 508
|
1 612
|
1 896
|
1 889
|
2 006
|
1 780
|
1 727
|
1 914
|
1 838
|
1 956
|
2 036
|
1 962
|
2 352
|
1 532
|
1 723
|
1 653
|
|
| Total Current Liabilities |
4 111
|
4 058
|
3 829
|
3 874
|
3 530
|
3 519
|
3 335
|
3 689
|
2 842
|
3 140
|
3 341
|
3 356
|
3 605
|
3 262
|
3 372
|
3 426
|
3 346
|
3 494
|
3 714
|
3 338
|
4 049
|
3 224
|
3 106
|
2 507
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
381
|
431
|
471
|
464
|
419
|
412
|
443
|
523
|
565
|
563
|
568
|
610
|
863
|
952
|
984
|
980
|
951
|
1 065
|
1 097
|
1 061
|
1 044
|
940
|
924
|
867
|
|
| Total Liabilities |
4 491
N/A
|
4 488
0%
|
4 299
-4%
|
4 338
+1%
|
3 949
-9%
|
3 931
0%
|
3 778
-4%
|
4 212
+11%
|
3 407
-19%
|
3 703
+9%
|
3 908
+6%
|
3 966
+1%
|
4 468
+13%
|
4 213
-6%
|
4 356
+3%
|
4 406
+1%
|
4 298
-2%
|
4 559
+6%
|
4 811
+6%
|
4 399
-9%
|
5 093
+16%
|
4 164
-18%
|
4 030
-3%
|
3 374
-16%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
1 925
|
|
| Retained Earnings |
17 941
|
19 406
|
21 048
|
22 418
|
23 538
|
24 726
|
25 703
|
26 136
|
27 440
|
28 807
|
29 973
|
31 887
|
33 569
|
35 041
|
34 978
|
36 989
|
38 671
|
40 121
|
41 600
|
43 276
|
42 533
|
43 823
|
44 719
|
45 403
|
|
| Additional Paid In Capital |
1 923
|
1 923
|
2 358
|
2 358
|
2 358
|
2 358
|
2 358
|
2 358
|
2 358
|
2 358
|
2 358
|
2 358
|
2 358
|
2 358
|
2 358
|
2 358
|
2 358
|
2 369
|
2 378
|
2 389
|
1 923
|
1 930
|
1 938
|
1 949
|
|
| Unrealized Security Profit/Loss |
33
|
0
|
37
|
49
|
97
|
90
|
35
|
5
|
41
|
24
|
0
|
79
|
137
|
202
|
236
|
252
|
342
|
277
|
228
|
441
|
67
|
72
|
78
|
88
|
|
| Treasury Stock |
150
|
1 847
|
647
|
647
|
647
|
647
|
1 725
|
2 945
|
2 945
|
3 172
|
3 172
|
3 402
|
3 402
|
4 902
|
4 902
|
4 902
|
4 902
|
4 896
|
5 920
|
5 914
|
4 151
|
4 514
|
5 953
|
8 108
|
|
| Other Equity |
0
|
0
|
0
|
0
|
3
|
9
|
5
|
43
|
54
|
58
|
3
|
242
|
94
|
171
|
94
|
77
|
48
|
74
|
90
|
88
|
42
|
23
|
10
|
61
|
|
| Total Equity |
21 606
N/A
|
21 407
-1%
|
24 722
+15%
|
26 103
+6%
|
27 274
+4%
|
28 461
+4%
|
28 302
-1%
|
27 436
-3%
|
28 683
+5%
|
29 835
+4%
|
31 081
+4%
|
33 088
+6%
|
34 682
+5%
|
34 795
+0%
|
34 502
-1%
|
36 546
+6%
|
38 346
+5%
|
39 722
+4%
|
40 121
+1%
|
42 030
+5%
|
42 255
+1%
|
43 214
+2%
|
42 697
-1%
|
41 318
-3%
|
|
| Total Liabilities & Equity |
26 098
N/A
|
25 896
-1%
|
29 021
+12%
|
30 440
+5%
|
31 223
+3%
|
32 393
+4%
|
32 080
-1%
|
31 649
-1%
|
32 089
+1%
|
33 538
+5%
|
34 989
+4%
|
37 055
+6%
|
39 150
+6%
|
39 008
0%
|
38 857
0%
|
40 951
+5%
|
42 643
+4%
|
44 281
+4%
|
44 932
+1%
|
46 429
+3%
|
47 348
+2%
|
47 378
+0%
|
46 727
-1%
|
44 692
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
38
|
35
|
37
|
37
|
37
|
37
|
36
|
35
|
35
|
34
|
34
|
34
|
34
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
32
|
32
|
31
|
30
|
|