Takamatsu Construction Group Co Ltd
TSE:1762
Balance Sheet
Balance Sheet Decomposition
Takamatsu Construction Group Co Ltd
Takamatsu Construction Group Co Ltd
Balance Sheet
Takamatsu Construction Group 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 |
12 469
|
43 706
|
41 895
|
53 451
|
57 917
|
44 107
|
36 937
|
40 638
|
47 506
|
60 391
|
59 684
|
56 852
|
68 843
|
71 762
|
72 442
|
77 396
|
68 571
|
62 074
|
71 730
|
73 372
|
67 899
|
36 047
|
26 785
|
35 723
|
|
| Cash Equivalents |
12 469
|
43 706
|
41 895
|
53 451
|
57 917
|
44 107
|
36 937
|
40 638
|
47 506
|
60 391
|
59 684
|
56 852
|
68 843
|
71 762
|
72 442
|
77 396
|
68 571
|
62 074
|
71 730
|
73 372
|
67 899
|
36 047
|
26 785
|
35 723
|
|
| Short-Term Investments |
30
|
20
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
28 383
|
72 646
|
69 518
|
48 217
|
46 124
|
60 325
|
62 247
|
71 861
|
61 806
|
45 332
|
41 920
|
46 478
|
48 796
|
55 802
|
58 980
|
66 116
|
73 139
|
78 375
|
79 181
|
74 175
|
83 607
|
94 184
|
102 120
|
111 844
|
|
| Accounts Receivables |
28 383
|
72 646
|
69 518
|
48 217
|
46 124
|
60 325
|
62 247
|
71 861
|
61 806
|
45 332
|
41 920
|
46 478
|
48 796
|
49 588
|
56 774
|
59 874
|
67 876
|
72 113
|
74 205
|
70 836
|
79 866
|
91 640
|
97 148
|
108 929
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 214
|
2 206
|
6 242
|
5 263
|
6 262
|
4 976
|
3 339
|
3 741
|
2 544
|
4 972
|
2 915
|
|
| Inventory |
8 925
|
19 706
|
18 207
|
11 917
|
10 033
|
7 332
|
6 136
|
10 207
|
5 964
|
4 945
|
5 705
|
5 620
|
6 033
|
6 370
|
6 015
|
11 647
|
9 137
|
12 378
|
12 046
|
16 539
|
23 700
|
36 248
|
47 787
|
53 095
|
|
| Other Current Assets |
2 284
|
12 214
|
7 988
|
9 308
|
7 500
|
7 918
|
7 115
|
6 650
|
4 788
|
4 947
|
5 110
|
7 207
|
5 719
|
2 436
|
4 461
|
2 635
|
1 278
|
1 372
|
1 645
|
1 896
|
1 376
|
2 230
|
2 913
|
2 665
|
|
| Total Current Assets |
52 091
|
148 292
|
137 628
|
122 893
|
121 574
|
119 682
|
112 435
|
129 356
|
120 064
|
115 615
|
112 419
|
116 157
|
129 391
|
136 370
|
141 898
|
157 794
|
152 125
|
154 199
|
164 602
|
165 982
|
176 582
|
168 709
|
179 605
|
203 327
|
|
| PP&E Net |
8 878
|
13 754
|
12 563
|
10 461
|
9 940
|
13 308
|
13 163
|
13 278
|
13 127
|
12 998
|
14 675
|
14 397
|
14 290
|
14 280
|
13 756
|
13 623
|
19 938
|
22 502
|
32 681
|
38 472
|
41 573
|
47 580
|
46 880
|
46 816
|
|
| PP&E Gross |
8 878
|
13 754
|
12 563
|
10 461
|
9 940
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
3 478
|
11 916
|
11 678
|
10 941
|
10 666
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
91
|
321
|
238
|
183
|
1 016
|
787
|
604
|
397
|
204
|
214
|
222
|
213
|
244
|
327
|
295
|
302
|
473
|
2 063
|
642
|
981
|
914
|
887
|
934
|
927
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 069
|
1 822
|
1 576
|
845
|
676
|
507
|
|
| Note Receivable |
6 288
|
5 790
|
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 |
3 507
|
20 613
|
10 146
|
9 733
|
10 841
|
9 739
|
7 565
|
12 813
|
9 691
|
6 806
|
5 283
|
5 952
|
6 210
|
6 702
|
5 866
|
5 692
|
6 436
|
5 276
|
4 623
|
6 573
|
9 442
|
8 976
|
7 982
|
7 518
|
|
| Other Long-Term Assets |
3 829
|
6 508
|
9 753
|
9 884
|
5 392
|
6 409
|
6 406
|
10 423
|
6 863
|
4 085
|
5 021
|
4 512
|
4 494
|
4 479
|
3 459
|
3 516
|
5 923
|
6 550
|
6 814
|
7 001
|
6 632
|
6 966
|
9 072
|
10 630
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 069
|
1 822
|
1 576
|
845
|
676
|
507
|
|
| Total Assets |
74 684
N/A
|
195 278
+161%
|
170 328
-13%
|
153 154
-10%
|
148 763
-3%
|
149 925
+1%
|
140 173
-7%
|
166 267
+19%
|
149 949
-10%
|
139 718
-7%
|
137 620
-2%
|
141 231
+3%
|
154 629
+9%
|
162 158
+5%
|
165 274
+2%
|
180 927
+9%
|
184 895
+2%
|
190 590
+3%
|
211 431
+11%
|
220 831
+4%
|
236 719
+7%
|
233 963
-1%
|
245 149
+5%
|
269 725
+10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
21 912
|
53 916
|
45 294
|
31 550
|
24 165
|
27 693
|
27 728
|
35 244
|
26 622
|
20 186
|
21 464
|
22 394
|
26 889
|
26 663
|
25 852
|
29 710
|
32 565
|
30 974
|
33 634
|
26 930
|
28 561
|
29 271
|
29 779
|
34 801
|
|
| Accrued Liabilities |
666
|
1 190
|
1 334
|
1 683
|
1 553
|
1 650
|
1 497
|
1 684
|
1 602
|
1 462
|
1 466
|
1 517
|
1 676
|
1 971
|
2 803
|
2 846
|
2 797
|
3 099
|
3 656
|
3 582
|
3 785
|
3 995
|
4 311
|
4 706
|
|
| Short-Term Debt |
8 577
|
26 038
|
12 554
|
1 394
|
1 786
|
2 165
|
1 290
|
11 940
|
9 250
|
3 447
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16 300
|
16 000
|
17 200
|
0
|
6 000
|
15 000
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
200
|
320
|
320
|
760
|
0
|
0
|
0
|
0
|
0
|
146
|
0
|
0
|
0
|
147
|
174
|
154
|
168
|
166
|
10 197
|
|
| Other Current Liabilities |
7 457
|
22 610
|
19 746
|
22 698
|
22 765
|
18 758
|
13 200
|
17 601
|
12 089
|
14 009
|
12 498
|
13 457
|
18 862
|
21 305
|
19 409
|
25 068
|
22 912
|
25 684
|
34 276
|
28 769
|
36 765
|
43 641
|
41 180
|
46 991
|
|
| Total Current Liabilities |
38 612
|
103 754
|
78 928
|
57 325
|
50 269
|
50 466
|
44 035
|
66 789
|
50 323
|
39 104
|
35 428
|
37 368
|
47 427
|
50 055
|
48 210
|
57 624
|
58 274
|
59 757
|
88 013
|
75 455
|
86 465
|
77 075
|
81 436
|
111 695
|
|
| Long-Term Debt |
7 499
|
6 075
|
3 002
|
2 573
|
1 515
|
731
|
461
|
791
|
31
|
0
|
0
|
0
|
0
|
346
|
353
|
0
|
0
|
0
|
309
|
15 377
|
15 334
|
15 424
|
15 399
|
5 407
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
371
|
426
|
416
|
416
|
410
|
373
|
373
|
353
|
331
|
559
|
520
|
509
|
270
|
260
|
906
|
757
|
754
|
736
|
732
|
|
| Minority Interest |
1 389
|
4 931
|
6 890
|
16 991
|
17 009
|
20 889
|
19 400
|
18 269
|
18 374
|
17 930
|
17 446
|
16 952
|
14 166
|
12 780
|
13 510
|
14 245
|
14 367
|
14 108
|
34
|
40
|
38
|
36
|
43
|
51
|
|
| Other Liabilities |
3 705
|
47 066
|
36 005
|
13 873
|
11 298
|
10 718
|
10 085
|
15 200
|
13 188
|
11 845
|
11 132
|
11 348
|
12 701
|
12 295
|
11 560
|
12 228
|
12 120
|
12 437
|
12 710
|
13 337
|
12 692
|
12 951
|
13 509
|
14 135
|
|
| Total Liabilities |
51 205
N/A
|
161 826
+216%
|
124 825
-23%
|
90 762
-27%
|
80 091
-12%
|
83 175
+4%
|
74 407
-11%
|
101 465
+36%
|
82 332
-19%
|
69 289
-16%
|
64 379
-7%
|
66 041
+3%
|
74 647
+13%
|
75 807
+2%
|
74 192
-2%
|
84 617
+14%
|
85 270
+1%
|
86 572
+2%
|
101 326
+17%
|
105 115
+4%
|
115 286
+10%
|
106 240
-8%
|
111 123
+5%
|
132 020
+19%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 418
|
2 418
|
2 418
|
4 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
|
| Retained Earnings |
20 550
|
30 793
|
41 981
|
58 312
|
62 459
|
63 182
|
64 640
|
64 333
|
67 003
|
69 991
|
73 353
|
75 428
|
80 683
|
85 805
|
90 596
|
95 860
|
102 100
|
107 097
|
113 567
|
118 842
|
115 892
|
121 233
|
127 822
|
130 932
|
|
| Additional Paid In Capital |
1 854
|
1 854
|
1 854
|
272
|
272
|
272
|
272
|
272
|
272
|
272
|
272
|
272
|
272
|
272
|
271
|
271
|
391
|
524
|
797
|
797
|
797
|
797
|
797
|
797
|
|
| Unrealized Security Profit/Loss |
1 339
|
1 497
|
616
|
54
|
1 336
|
459
|
1 661
|
2 133
|
1 987
|
1 895
|
1 797
|
1 214
|
1 006
|
248
|
0
|
256
|
137
|
631
|
1 058
|
716
|
518
|
651
|
967
|
1 133
|
|
| Treasury Stock |
4
|
118
|
136
|
137
|
392
|
2 161
|
2 485
|
2 670
|
2 670
|
2 939
|
3 586
|
4 296
|
4 296
|
4 296
|
0
|
4 296
|
7 483
|
7 483
|
7 483
|
7 483
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
671
|
678
|
245
|
269
|
246
|
489
|
718
|
724
|
262
|
1 344
|
1 374
|
2 109
|
|
| Total Equity |
23 479
N/A
|
33 450
+42%
|
45 501
+36%
|
62 393
+37%
|
68 675
+10%
|
66 752
-3%
|
65 766
-1%
|
64 802
-1%
|
67 618
+4%
|
70 429
+4%
|
73 241
+4%
|
75 190
+3%
|
79 982
+6%
|
86 351
+8%
|
91 082
+5%
|
96 310
+6%
|
99 625
+3%
|
104 018
+4%
|
110 105
+6%
|
115 716
+5%
|
121 433
+5%
|
127 723
+5%
|
134 026
+5%
|
137 705
+3%
|
|
| Total Liabilities & Equity |
74 684
N/A
|
195 276
+161%
|
170 326
-13%
|
153 155
-10%
|
148 766
-3%
|
149 927
+1%
|
140 173
-7%
|
166 267
+19%
|
149 950
-10%
|
139 718
-7%
|
137 620
-2%
|
141 231
+3%
|
154 629
+9%
|
162 158
+5%
|
165 274
+2%
|
180 927
+9%
|
184 895
+2%
|
190 590
+3%
|
211 431
+11%
|
220 831
+4%
|
236 719
+7%
|
233 963
-1%
|
245 149
+5%
|
269 725
+10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
39
|
39
|
39
|
39
|
38
|
38
|
37
|
37
|
37
|
37
|
37
|
36
|
36
|
36
|
36
|
36
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
|