Daiichikosho Co Ltd
TSE:7458
Balance Sheet
Balance Sheet Decomposition
Daiichikosho Co Ltd
Daiichikosho Co Ltd
Balance Sheet
Daiichikosho 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 |
22 110
|
26 077
|
29 280
|
23 094
|
24 732
|
32 404
|
28 789
|
30 003
|
34 170
|
26 955
|
34 219
|
41 248
|
44 223
|
59 747
|
51 478
|
62 019
|
45 538
|
57 182
|
47 992
|
68 508
|
68 214
|
71 812
|
49 694
|
41 949
|
|
| Cash Equivalents |
22 110
|
26 077
|
29 280
|
23 094
|
24 732
|
32 404
|
28 789
|
30 003
|
34 170
|
26 955
|
34 219
|
41 248
|
44 223
|
59 747
|
51 478
|
62 019
|
45 538
|
57 182
|
47 992
|
68 508
|
68 214
|
71 812
|
49 694
|
41 949
|
|
| Short-Term Investments |
9
|
9
|
131
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
463
|
1 072
|
426
|
0
|
1 007
|
0
|
4 969
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
13 340
|
12 551
|
12 579
|
11 166
|
10 919
|
8 848
|
8 581
|
8 479
|
6 906
|
10 200
|
6 877
|
8 203
|
6 272
|
6 877
|
6 964
|
6 611
|
4 957
|
5 072
|
4 636
|
2 602
|
3 669
|
4 993
|
5 563
|
5 834
|
|
| Accounts Receivables |
13 340
|
12 551
|
12 579
|
11 166
|
10 919
|
8 848
|
8 581
|
8 479
|
6 906
|
10 200
|
6 877
|
8 203
|
6 272
|
6 877
|
6 964
|
6 611
|
4 957
|
5 072
|
4 636
|
2 602
|
3 625
|
4 949
|
5 491
|
5 795
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
44
|
72
|
39
|
|
| Inventory |
7 376
|
6 689
|
5 907
|
6 843
|
7 683
|
5 093
|
4 577
|
4 777
|
4 370
|
7 354
|
5 155
|
6 178
|
7 000
|
6 933
|
6 243
|
6 158
|
6 252
|
5 464
|
7 777
|
8 946
|
7 596
|
11 735
|
11 216
|
13 769
|
|
| Other Current Assets |
5 413
|
7 873
|
6 744
|
7 808
|
6 630
|
5 863
|
5 465
|
5 062
|
5 476
|
5 936
|
5 794
|
5 664
|
5 808
|
5 920
|
6 264
|
5 885
|
5 662
|
6 764
|
5 332
|
6 724
|
4 798
|
4 889
|
7 006
|
5 991
|
|
| Total Current Assets |
48 248
|
53 199
|
54 641
|
48 911
|
49 964
|
52 208
|
47 412
|
48 321
|
50 922
|
50 445
|
52 508
|
62 365
|
63 729
|
79 920
|
71 956
|
80 673
|
67 378
|
74 482
|
65 737
|
86 780
|
84 277
|
93 429
|
73 479
|
67 543
|
|
| PP&E Net |
48 077
|
46 968
|
48 346
|
48 250
|
47 638
|
44 318
|
47 211
|
47 676
|
45 986
|
47 083
|
51 074
|
54 484
|
55 679
|
58 393
|
67 646
|
73 153
|
75 405
|
75 614
|
77 935
|
65 683
|
62 987
|
62 292
|
99 233
|
98 958
|
|
| PP&E Gross |
48 077
|
46 968
|
48 346
|
48 250
|
47 638
|
44 318
|
47 211
|
47 676
|
45 986
|
47 083
|
51 074
|
54 484
|
55 679
|
58 393
|
67 646
|
73 153
|
75 405
|
75 614
|
77 935
|
65 683
|
62 987
|
62 292
|
99 233
|
98 958
|
|
| Accumulated Depreciation |
50 715
|
49 266
|
49 525
|
47 971
|
48 401
|
49 980
|
50 694
|
51 955
|
53 774
|
57 713
|
59 405
|
59 927
|
62 339
|
65 061
|
69 994
|
74 646
|
80 132
|
84 085
|
89 297
|
92 389
|
93 928
|
96 823
|
99 819
|
102 119
|
|
| Intangible Assets |
6 811
|
7 709
|
8 950
|
8 665
|
7 950
|
6 074
|
6 324
|
7 026
|
7 420
|
7 421
|
6 081
|
5 956
|
6 016
|
6 350
|
5 971
|
5 808
|
6 198
|
6 944
|
7 299
|
6 140
|
5 862
|
6 057
|
5 617
|
5 888
|
|
| Goodwill |
1 336
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
641
|
472
|
405
|
1 675
|
1 235
|
1 882
|
1 321
|
4 065
|
3 407
|
2 900
|
92
|
996
|
606
|
5 668
|
5 094
|
|
| Note Receivable |
3 816
|
3 719
|
2 985
|
1 294
|
1 086
|
1 220
|
865
|
620
|
506
|
994
|
1 161
|
813
|
741
|
468
|
0
|
456
|
506
|
546
|
745
|
760
|
508
|
516
|
391
|
361
|
|
| Long-Term Investments |
4 337
|
3 084
|
7 214
|
6 971
|
10 719
|
9 820
|
4 598
|
2 738
|
2 849
|
12 919
|
13 892
|
18 998
|
14 621
|
13 263
|
9 997
|
4 959
|
5 288
|
4 849
|
3 157
|
4 811
|
4 507
|
4 914
|
6 060
|
7 044
|
|
| Other Long-Term Assets |
18 446
|
17 253
|
16 307
|
17 898
|
16 162
|
17 284
|
18 305
|
17 910
|
18 088
|
17 938
|
17 050
|
16 458
|
19 126
|
20 683
|
21 687
|
20 584
|
21 350
|
22 972
|
23 794
|
22 529
|
21 252
|
20 809
|
20 938
|
24 428
|
|
| Other Assets |
1 336
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
641
|
472
|
405
|
1 675
|
1 235
|
1 882
|
1 321
|
4 065
|
3 407
|
2 900
|
92
|
996
|
606
|
5 668
|
5 094
|
|
| Total Assets |
131 071
N/A
|
131 932
+1%
|
138 443
+5%
|
131 989
-5%
|
133 519
+1%
|
130 924
-2%
|
124 715
-5%
|
124 291
0%
|
125 771
+1%
|
137 441
+9%
|
142 238
+3%
|
159 479
+12%
|
161 587
+1%
|
180 312
+12%
|
179 641
0%
|
186 954
+4%
|
180 190
-4%
|
188 814
+5%
|
181 567
-4%
|
186 795
+3%
|
180 389
-3%
|
188 623
+5%
|
211 386
+12%
|
209 316
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
7 697
|
6 537
|
7 249
|
7 672
|
5 262
|
4 646
|
4 552
|
4 214
|
3 714
|
6 091
|
3 328
|
4 540
|
4 492
|
4 723
|
4 048
|
3 343
|
3 421
|
3 469
|
4 929
|
2 591
|
2 614
|
4 954
|
4 332
|
3 885
|
|
| Accrued Liabilities |
1 080
|
1 032
|
998
|
1 035
|
1 044
|
1 074
|
1 098
|
1 167
|
1 192
|
1 121
|
1 062
|
1 063
|
1 103
|
1 063
|
1 086
|
1 096
|
1 128
|
1 156
|
1 184
|
1 168
|
1 141
|
1 151
|
1 214
|
1 272
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 639
|
1 720
|
2 051
|
2 002
|
2 087
|
1 835
|
1 796
|
6 933
|
5 078
|
2 843
|
2 170
|
1 860
|
|
| Current Portion of Long-Term Debt |
23 135
|
18 782
|
30 217
|
21 107
|
20 109
|
17 162
|
12 152
|
11 018
|
6 792
|
5 465
|
5 554
|
4 836
|
2 862
|
2 229
|
2 150
|
15 661
|
1 934
|
7 933
|
999
|
11 070
|
1 022
|
10 669
|
10 721
|
10 589
|
|
| Other Current Liabilities |
12 299
|
10 244
|
11 073
|
11 097
|
11 397
|
14 058
|
13 624
|
11 587
|
15 166
|
12 718
|
16 215
|
16 945
|
16 551
|
17 711
|
14 383
|
16 089
|
16 795
|
18 718
|
13 525
|
14 950
|
11 803
|
15 671
|
18 477
|
18 384
|
|
| Total Current Liabilities |
44 211
|
36 595
|
49 537
|
40 911
|
37 812
|
36 940
|
31 426
|
27 986
|
26 864
|
25 395
|
26 159
|
27 384
|
26 647
|
27 446
|
23 718
|
38 191
|
25 365
|
33 111
|
22 433
|
36 712
|
21 658
|
35 288
|
36 914
|
35 990
|
|
| Long-Term Debt |
30 704
|
33 214
|
18 935
|
20 492
|
21 096
|
18 304
|
14 469
|
10 178
|
7 976
|
16 831
|
15 004
|
24 151
|
23 367
|
33 161
|
33 362
|
19 768
|
19 091
|
11 890
|
11 055
|
32 089
|
41 706
|
31 135
|
51 553
|
41 140
|
|
| Deferred Income Tax |
249
|
226
|
226
|
226
|
817
|
150
|
150
|
150
|
150
|
150
|
43
|
62
|
66
|
83
|
74
|
75
|
55
|
45
|
29
|
89
|
77
|
44
|
35
|
25
|
|
| Minority Interest |
2 169
|
1 301
|
910
|
528
|
764
|
897
|
537
|
690
|
828
|
951
|
978
|
1 056
|
1 153
|
1 215
|
1 270
|
1 316
|
1 359
|
1 417
|
1 475
|
1 383
|
1 397
|
1 172
|
1 035
|
1 065
|
|
| Other Liabilities |
3 824
|
5 039
|
7 980
|
7 637
|
6 587
|
6 741
|
6 271
|
6 645
|
6 726
|
7 031
|
7 227
|
7 567
|
9 239
|
9 358
|
9 733
|
9 851
|
10 323
|
11 132
|
11 845
|
11 875
|
11 788
|
14 241
|
13 893
|
14 299
|
|
| Total Liabilities |
81 157
N/A
|
76 375
-6%
|
77 588
+2%
|
69 794
-10%
|
67 076
-4%
|
63 032
-6%
|
52 853
-16%
|
45 649
-14%
|
42 544
-7%
|
50 358
+18%
|
49 411
-2%
|
60 220
+22%
|
60 472
+0%
|
71 263
+18%
|
68 157
-4%
|
69 201
+2%
|
56 193
-19%
|
57 595
+2%
|
46 837
-19%
|
82 148
+75%
|
76 626
-7%
|
81 880
+7%
|
103 430
+26%
|
92 519
-11%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
12 348
|
12 348
|
12 349
|
12 350
|
12 350
|
12 350
|
12 350
|
12 350
|
12 350
|
12 350
|
12 350
|
12 350
|
12 350
|
12 350
|
12 350
|
12 350
|
12 350
|
12 350
|
12 350
|
12 350
|
12 350
|
12 350
|
12 350
|
12 350
|
|
| Retained Earnings |
38 889
|
29 879
|
29 716
|
30 050
|
32 029
|
35 671
|
40 149
|
49 207
|
55 563
|
61 552
|
68 730
|
78 119
|
84 926
|
93 439
|
98 410
|
102 827
|
108 692
|
118 011
|
124 201
|
99 171
|
87 952
|
90 177
|
96 724
|
108 954
|
|
| Additional Paid In Capital |
24 000
|
24 000
|
24 001
|
24 002
|
24 003
|
24 003
|
20 362
|
20 362
|
17 285
|
14 035
|
12 905
|
6 026
|
4 001
|
4 001
|
4 001
|
4 003
|
4 003
|
4 003
|
4 003
|
4 114
|
4 114
|
4 211
|
4 211
|
4 211
|
|
| Unrealized Security Profit/Loss |
25 541
|
10 108
|
4 475
|
681
|
1 509
|
722
|
798
|
1 094
|
930
|
686
|
16
|
2 869
|
207
|
943
|
0
|
300
|
528
|
81
|
954
|
77
|
127
|
314
|
733
|
1 309
|
|
| Treasury Stock |
15
|
700
|
767
|
3 629
|
3 639
|
3 641
|
266
|
2 094
|
973
|
4
|
989
|
5
|
7
|
8
|
0
|
1 368
|
1 309
|
2 986
|
4 589
|
10 958
|
570
|
571
|
6 571
|
10 571
|
|
| Other Equity |
233
|
135
|
31
|
101
|
188
|
229
|
64
|
90
|
68
|
164
|
186
|
100
|
52
|
210
|
109
|
359
|
267
|
240
|
281
|
107
|
44
|
262
|
509
|
544
|
|
| Total Equity |
49 914
N/A
|
55 554
+11%
|
60 855
+10%
|
62 193
+2%
|
66 440
+7%
|
67 890
+2%
|
71 861
+6%
|
78 641
+9%
|
83 227
+6%
|
87 083
+5%
|
92 826
+7%
|
99 259
+7%
|
101 115
+2%
|
109 049
+8%
|
111 484
+2%
|
117 753
+6%
|
123 997
+5%
|
131 219
+6%
|
134 730
+3%
|
104 647
-22%
|
103 763
-1%
|
106 743
+3%
|
107 956
+1%
|
116 797
+8%
|
|
| Total Liabilities & Equity |
131 071
N/A
|
131 929
+1%
|
138 443
+5%
|
131 987
-5%
|
133 516
+1%
|
130 922
-2%
|
124 714
-5%
|
124 290
0%
|
125 771
+1%
|
137 441
+9%
|
142 237
+3%
|
159 479
+12%
|
161 587
+1%
|
180 312
+12%
|
179 641
0%
|
186 954
+4%
|
180 190
-4%
|
188 814
+5%
|
181 567
-4%
|
186 795
+3%
|
180 389
-3%
|
188 623
+5%
|
211 386
+12%
|
209 316
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
73
|
72
|
72
|
70
|
70
|
70
|
69
|
67
|
66
|
64
|
63
|
60
|
60
|
58
|
58
|
57
|
57
|
57
|
113
|
109
|
109
|
109
|
107
|
104
|
|