Nihon Dengi Co Ltd
TSE:1723
Balance Sheet
Balance Sheet Decomposition
Nihon Dengi Co Ltd
Nihon Dengi Co Ltd
Balance Sheet
Nihon Dengi 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 |
2 241
|
2 807
|
2 454
|
1 837
|
1 457
|
2 127
|
1 888
|
2 759
|
2 655
|
2 527
|
2 971
|
2 800
|
2 340
|
3 002
|
3 616
|
3 444
|
3 815
|
4 398
|
5 139
|
6 405
|
5 259
|
6 087
|
5 930
|
7 947
|
|
| Cash Equivalents |
2 241
|
2 807
|
2 454
|
1 837
|
1 457
|
2 127
|
1 888
|
2 759
|
2 655
|
2 527
|
2 971
|
2 800
|
2 340
|
3 002
|
3 616
|
3 444
|
3 815
|
4 398
|
5 139
|
6 405
|
5 259
|
6 087
|
5 930
|
7 947
|
|
| Short-Term Investments |
0
|
0
|
100
|
210
|
30
|
130
|
1 400
|
1 591
|
2 331
|
2 608
|
3 209
|
4 719
|
4 733
|
4 899
|
6 405
|
6 700
|
5 200
|
5 615
|
5 800
|
6 101
|
6 294
|
5 398
|
5 899
|
7 588
|
|
| Total Receivables |
7 201
|
8 562
|
7 763
|
7 882
|
7 957
|
8 669
|
7 908
|
8 536
|
6 969
|
7 641
|
7 421
|
7 377
|
9 097
|
8 811
|
8 797
|
8 801
|
10 738
|
11 013
|
10 809
|
9 564
|
11 771
|
14 482
|
15 021
|
15 547
|
|
| Accounts Receivables |
3 153
|
4 920
|
5 057
|
6 080
|
6 521
|
6 850
|
6 466
|
7 228
|
5 919
|
6 709
|
6 507
|
6 395
|
7 833
|
7 135
|
6 892
|
7 903
|
9 848
|
9 939
|
9 894
|
9 564
|
11 771
|
14 482
|
14 253
|
14 876
|
|
| Other Receivables |
4 048
|
3 642
|
2 706
|
1 802
|
1 436
|
1 819
|
1 442
|
1 308
|
1 050
|
932
|
914
|
982
|
1 264
|
1 676
|
1 905
|
898
|
890
|
1 074
|
914
|
0
|
0
|
0
|
768
|
671
|
|
| Inventory |
4 655
|
2 901
|
3 106
|
2 537
|
2 350
|
2 580
|
2 614
|
3 143
|
3 447
|
3 412
|
2 702
|
3 118
|
2 379
|
4 071
|
4 859
|
3 449
|
3 539
|
4 267
|
5 709
|
2 530
|
822
|
1 078
|
1 045
|
856
|
|
| Other Current Assets |
354
|
475
|
482
|
428
|
487
|
619
|
587
|
769
|
518
|
593
|
516
|
631
|
788
|
712
|
733
|
806
|
166
|
184
|
205
|
641
|
1 159
|
739
|
394
|
743
|
|
| Total Current Assets |
14 450
|
14 744
|
13 906
|
12 895
|
12 282
|
14 124
|
14 397
|
16 798
|
15 920
|
16 780
|
16 820
|
18 644
|
19 337
|
21 495
|
24 410
|
23 200
|
23 458
|
25 477
|
27 661
|
25 241
|
25 305
|
27 784
|
28 289
|
32 681
|
|
| PP&E Net |
1 040
|
1 115
|
1 069
|
1 052
|
957
|
945
|
969
|
934
|
906
|
996
|
968
|
990
|
947
|
921
|
924
|
991
|
989
|
978
|
1 057
|
1 068
|
895
|
862
|
872
|
872
|
|
| PP&E Gross |
1 040
|
1 115
|
1 069
|
1 052
|
957
|
945
|
969
|
934
|
906
|
996
|
968
|
990
|
947
|
921
|
924
|
991
|
989
|
978
|
1 057
|
1 068
|
895
|
862
|
872
|
872
|
|
| Accumulated Depreciation |
515
|
548
|
585
|
620
|
593
|
566
|
564
|
577
|
589
|
593
|
620
|
662
|
631
|
646
|
664
|
699
|
759
|
803
|
830
|
929
|
867
|
927
|
990
|
1 077
|
|
| Intangible Assets |
31
|
80
|
317
|
414
|
400
|
431
|
417
|
367
|
276
|
265
|
221
|
205
|
232
|
262
|
258
|
227
|
375
|
912
|
1 034
|
1 174
|
1 004
|
831
|
732
|
828
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
95
|
71
|
47
|
23
|
0
|
|
| Note Receivable |
34
|
28
|
67
|
52
|
35
|
28
|
40
|
12
|
23
|
24
|
32
|
2
|
2
|
0
|
0
|
1
|
1
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
374
|
574
|
1 008
|
1 247
|
987
|
1 389
|
1 104
|
1 344
|
1 446
|
1 478
|
1 234
|
1 539
|
1 878
|
2 177
|
1 944
|
2 849
|
3 838
|
4 381
|
6 608
|
7 666
|
8 994
|
11 024
|
13 285
|
15 262
|
|
| Other Long-Term Assets |
958
|
999
|
849
|
1 022
|
917
|
950
|
974
|
1 027
|
919
|
935
|
1 214
|
1 295
|
1 244
|
1 146
|
1 278
|
1 283
|
1 840
|
2 173
|
2 180
|
2 384
|
2 302
|
2 742
|
2 820
|
3 243
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
95
|
71
|
47
|
23
|
0
|
|
| Total Assets |
16 887
N/A
|
17 541
+4%
|
17 216
-2%
|
16 680
-3%
|
15 578
-7%
|
17 867
+15%
|
17 899
+0%
|
20 482
+14%
|
19 490
-5%
|
20 478
+5%
|
20 489
+0%
|
22 676
+11%
|
23 638
+4%
|
26 002
+10%
|
28 815
+11%
|
28 551
-1%
|
30 501
+7%
|
33 920
+11%
|
38 544
+14%
|
37 628
-2%
|
38 571
+3%
|
43 290
+12%
|
46 021
+6%
|
52 886
+15%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 512
|
1 501
|
2 928
|
2 609
|
2 500
|
2 890
|
2 626
|
2 840
|
2 352
|
2 467
|
2 870
|
3 150
|
3 084
|
3 367
|
3 268
|
2 591
|
3 487
|
3 709
|
3 371
|
2 792
|
3 749
|
4 834
|
3 171
|
3 861
|
|
| Accrued Liabilities |
1 118
|
1 366
|
1 071
|
1 032
|
1 006
|
1 495
|
1 376
|
1 601
|
1 252
|
1 125
|
1 186
|
1 459
|
2 049
|
1 945
|
2 034
|
2 201
|
2 141
|
2 558
|
3 309
|
3 190
|
2 600
|
3 359
|
3 805
|
4 297
|
|
| Short-Term Debt |
220
|
10
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
30
|
43
|
52
|
67
|
68
|
82
|
97
|
101
|
|
| Other Current Liabilities |
5 354
|
5 240
|
3 428
|
2 941
|
2 254
|
3 129
|
3 009
|
4 246
|
3 396
|
3 811
|
2 981
|
3 913
|
3 077
|
4 220
|
5 481
|
4 162
|
4 029
|
5 062
|
6 924
|
3 898
|
2 536
|
3 156
|
3 309
|
4 049
|
|
| Total Current Liabilities |
8 203
|
8 116
|
7 426
|
6 581
|
5 760
|
7 514
|
7 011
|
8 690
|
7 000
|
7 402
|
7 038
|
8 523
|
8 210
|
9 532
|
10 784
|
8 983
|
9 687
|
11 373
|
13 656
|
9 947
|
8 953
|
11 431
|
10 382
|
12 308
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
294
|
265
|
371
|
454
|
401
|
383
|
314
|
343
|
658
|
543
|
|
| Other Liabilities |
585
|
601
|
638
|
627
|
192
|
275
|
368
|
447
|
579
|
669
|
723
|
772
|
829
|
686
|
701
|
646
|
516
|
555
|
581
|
640
|
439
|
439
|
521
|
540
|
|
| Total Liabilities |
8 788
N/A
|
8 717
-1%
|
8 064
-7%
|
7 208
-11%
|
5 952
-17%
|
7 788
+31%
|
7 379
-5%
|
9 138
+24%
|
7 579
-17%
|
8 071
+6%
|
7 761
-4%
|
9 295
+20%
|
9 040
-3%
|
10 218
+13%
|
11 779
+15%
|
9 895
-16%
|
10 574
+7%
|
12 382
+17%
|
14 639
+18%
|
10 970
-25%
|
9 706
-12%
|
12 213
+26%
|
11 561
-5%
|
13 391
+16%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
359
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
|
| Retained Earnings |
7 564
|
8 038
|
8 319
|
8 622
|
8 723
|
9 192
|
9 710
|
10 607
|
11 132
|
11 653
|
11 990
|
12 576
|
13 714
|
14 763
|
16 158
|
17 647
|
19 057
|
20 674
|
23 105
|
25 469
|
27 790
|
30 045
|
32 969
|
37 856
|
|
| Additional Paid In Capital |
171
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
319
|
323
|
327
|
483
|
491
|
|
| Unrealized Security Profit/Loss |
6
|
1
|
47
|
63
|
118
|
100
|
24
|
50
|
7
|
31
|
49
|
19
|
98
|
235
|
0
|
343
|
462
|
457
|
392
|
745
|
650
|
599
|
1 297
|
1 429
|
|
| Treasury Stock |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
120
|
378
|
379
|
379
|
374
|
370
|
365
|
761
|
752
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
2
|
1
|
2
|
1
|
|
| Total Equity |
8 099
N/A
|
8 824
+9%
|
9 152
+4%
|
9 472
+3%
|
9 627
+2%
|
10 078
+5%
|
10 520
+4%
|
11 344
+8%
|
11 911
+5%
|
12 408
+4%
|
12 727
+3%
|
13 381
+5%
|
14 599
+9%
|
15 784
+8%
|
17 036
+8%
|
18 656
+10%
|
19 927
+7%
|
21 539
+8%
|
23 905
+11%
|
26 658
+12%
|
28 865
+8%
|
31 077
+8%
|
34 460
+11%
|
39 495
+15%
|
|
| Total Liabilities & Equity |
16 887
N/A
|
17 541
+4%
|
17 216
-2%
|
16 680
-3%
|
15 578
-7%
|
17 867
+15%
|
17 899
+0%
|
20 482
+14%
|
19 490
-5%
|
20 478
+5%
|
20 489
+0%
|
22 676
+11%
|
23 638
+4%
|
26 002
+10%
|
28 815
+11%
|
28 551
-1%
|
30 501
+7%
|
33 920
+11%
|
38 544
+14%
|
37 628
-2%
|
38 571
+3%
|
43 290
+12%
|
46 021
+6%
|
52 886
+15%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
15
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
|