Kyudenko Corp
TSE:1959
Balance Sheet
Balance Sheet Decomposition
Kyudenko Corp
Kyudenko Corp
Balance Sheet
Kyudenko Corp
| 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 |
34 011
|
20 070
|
25 766
|
22 599
|
14 954
|
13 232
|
14 118
|
14 927
|
14 474
|
10 945
|
15 060
|
19 589
|
21 679
|
37 957
|
28 973
|
30 314
|
35 189
|
41 017
|
55 851
|
50 905
|
39 021
|
67 534
|
98 548
|
71 693
|
|
| Cash Equivalents |
34 011
|
20 070
|
25 766
|
22 599
|
14 954
|
13 232
|
14 118
|
14 927
|
14 474
|
10 945
|
15 060
|
19 589
|
21 679
|
37 957
|
28 973
|
30 314
|
35 189
|
41 017
|
55 851
|
50 905
|
39 021
|
67 534
|
98 548
|
71 693
|
|
| Short-Term Investments |
16 483
|
13 656
|
13 982
|
13 404
|
15 922
|
576
|
1 712
|
115
|
903
|
775
|
599
|
263
|
167
|
197
|
307
|
1
|
26
|
20
|
1 007
|
0
|
987
|
0
|
0
|
4
|
|
| Total Receivables |
57 268
|
62 001
|
63 233
|
67 195
|
66 309
|
86 100
|
61 787
|
67 192
|
51 348
|
72 047
|
66 159
|
75 293
|
74 101
|
79 853
|
90 854
|
106 198
|
127 593
|
150 589
|
139 728
|
130 687
|
136 642
|
148 899
|
164 887
|
163 206
|
|
| Accounts Receivables |
57 268
|
62 001
|
63 233
|
67 195
|
66 309
|
86 100
|
61 787
|
67 192
|
51 348
|
72 047
|
66 159
|
75 293
|
74 101
|
79 853
|
90 854
|
106 198
|
127 593
|
150 589
|
139 728
|
130 687
|
136 642
|
148 899
|
164 887
|
163 206
|
|
| 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 |
26 968
|
26 113
|
23 013
|
25 551
|
28 928
|
28 690
|
33 257
|
30 866
|
19 321
|
11 164
|
6 953
|
9 410
|
10 742
|
10 356
|
7 663
|
11 474
|
13 167
|
7 850
|
9 957
|
21 529
|
29 489
|
39 995
|
43 922
|
46 689
|
|
| Other Current Assets |
3 224
|
5 832
|
4 800
|
4 941
|
7 553
|
6 666
|
6 118
|
5 913
|
22 838
|
23 492
|
6 407
|
5 656
|
7 284
|
7 421
|
7 945
|
10 185
|
2 909
|
6 792
|
9 726
|
9 453
|
10 840
|
21 792
|
17 061
|
17 676
|
|
| Total Current Assets |
137 954
|
127 672
|
130 794
|
133 690
|
133 666
|
135 264
|
116 992
|
119 013
|
108 884
|
118 423
|
95 178
|
110 211
|
113 973
|
135 784
|
135 742
|
158 172
|
178 884
|
206 268
|
216 269
|
212 574
|
216 979
|
278 220
|
324 418
|
299 268
|
|
| PP&E Net |
75 031
|
75 838
|
79 761
|
81 372
|
79 284
|
77 302
|
76 620
|
66 416
|
65 743
|
66 319
|
67 680
|
68 485
|
77 966
|
81 571
|
83 279
|
85 762
|
85 164
|
83 750
|
82 625
|
80 698
|
80 844
|
81 745
|
78 667
|
78 575
|
|
| PP&E Gross |
75 031
|
75 838
|
79 761
|
81 372
|
79 284
|
77 302
|
76 620
|
66 416
|
65 743
|
66 319
|
67 680
|
68 485
|
77 966
|
81 571
|
83 279
|
85 762
|
85 164
|
83 750
|
82 625
|
80 698
|
80 844
|
81 745
|
78 667
|
78 575
|
|
| Accumulated Depreciation |
52 943
|
55 286
|
58 313
|
63 053
|
63 774
|
62 931
|
63 129
|
32 674
|
34 313
|
36 417
|
38 006
|
40 427
|
43 890
|
46 601
|
50 648
|
53 453
|
56 657
|
60 259
|
64 158
|
67 894
|
71 694
|
78 415
|
81 574
|
83 912
|
|
| Intangible Assets |
759
|
1 148
|
1 289
|
1 675
|
1 629
|
1 571
|
1 324
|
1 177
|
1 074
|
1 173
|
1 139
|
1 322
|
1 360
|
1 190
|
1 012
|
975
|
943
|
986
|
1 466
|
1 729
|
3 613
|
3 457
|
3 883
|
3 933
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 389
|
1 408
|
1 556
|
1 175
|
500
|
343
|
182
|
0
|
755
|
821
|
507
|
522
|
|
| Note Receivable |
363
|
339
|
475
|
864
|
981
|
842
|
3 112
|
775
|
727
|
485
|
387
|
365
|
295
|
297
|
483
|
576
|
932
|
1 179
|
1 209
|
1 256
|
313
|
89
|
14
|
5
|
|
| Long-Term Investments |
15 952
|
13 934
|
15 444
|
15 276
|
15 625
|
28 930
|
23 446
|
21 068
|
22 541
|
20 605
|
20 737
|
22 912
|
23 655
|
29 768
|
31 953
|
46 897
|
48 675
|
53 928
|
56 107
|
63 194
|
61 175
|
64 494
|
73 645
|
80 153
|
|
| Other Long-Term Assets |
24 456
|
19 597
|
21 706
|
20 815
|
21 160
|
17 901
|
18 269
|
15 419
|
13 584
|
12 194
|
10 272
|
8 649
|
6 089
|
4 924
|
8 015
|
6 921
|
9 821
|
10 817
|
10 624
|
7 081
|
14 717
|
17 584
|
22 150
|
26 016
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 389
|
1 408
|
1 556
|
1 175
|
500
|
343
|
182
|
0
|
755
|
821
|
507
|
522
|
|
| Total Assets |
254 515
N/A
|
238 528
-6%
|
249 469
+5%
|
253 692
+2%
|
252 345
-1%
|
261 810
+4%
|
239 763
-8%
|
223 868
-7%
|
212 553
-5%
|
219 199
+3%
|
195 393
-11%
|
211 944
+8%
|
225 727
+7%
|
254 942
+13%
|
262 040
+3%
|
300 478
+15%
|
324 919
+8%
|
357 271
+10%
|
368 482
+3%
|
366 532
-1%
|
378 396
+3%
|
446 410
+18%
|
503 284
+13%
|
488 472
-3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
56 969
|
50 302
|
53 456
|
59 678
|
58 795
|
66 814
|
51 455
|
44 061
|
42 984
|
55 246
|
57 897
|
62 598
|
66 988
|
68 445
|
68 369
|
80 636
|
98 738
|
109 454
|
101 478
|
87 152
|
88 747
|
98 594
|
119 498
|
90 584
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
116
|
131
|
137
|
135
|
72
|
23
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 718
|
986
|
726
|
396
|
14 839
|
400
|
88
|
30
|
25
|
18
|
1 200
|
1 322
|
1 351
|
|
| Current Portion of Long-Term Debt |
27 484
|
27 272
|
33 705
|
35 655
|
34 321
|
31 501
|
24 615
|
15 017
|
12 889
|
14 968
|
5 192
|
40
|
2 439
|
2 556
|
2 561
|
6 548
|
8 096
|
2 844
|
2 916
|
2 894
|
7 964
|
2 414
|
28 821
|
1 816
|
|
| Other Current Liabilities |
25 259
|
23 825
|
25 193
|
21 945
|
21 440
|
27 021
|
28 574
|
30 568
|
23 561
|
18 607
|
12 744
|
15 946
|
21 940
|
28 605
|
25 719
|
22 722
|
22 988
|
29 758
|
38 299
|
35 290
|
26 717
|
39 483
|
45 886
|
53 778
|
|
| Total Current Liabilities |
109 712
|
101 399
|
112 354
|
117 278
|
114 556
|
125 452
|
104 775
|
89 783
|
79 569
|
88 893
|
75 856
|
86 315
|
92 353
|
100 332
|
97 045
|
124 745
|
130 222
|
142 144
|
142 723
|
125 361
|
123 446
|
141 691
|
195 527
|
147 529
|
|
| Long-Term Debt |
9 093
|
9 774
|
6 852
|
6 333
|
8 088
|
13 152
|
15 872
|
15 343
|
12 019
|
10 341
|
2 576
|
7 288
|
20 938
|
29 805
|
28 209
|
13 889
|
11 580
|
16 256
|
14 906
|
12 851
|
6 276
|
33 945
|
6 405
|
20 554
|
|
| Minority Interest |
1 070
|
909
|
916
|
914
|
868
|
863
|
888
|
855
|
902
|
945
|
959
|
994
|
1 679
|
2 040
|
2 026
|
1 622
|
2 689
|
1 858
|
1 831
|
1 933
|
2 059
|
2 175
|
2 344
|
2 048
|
|
| Other Liabilities |
50 608
|
42 811
|
44 677
|
42 602
|
41 265
|
38 146
|
34 588
|
32 413
|
30 558
|
27 580
|
24 241
|
22 391
|
17 998
|
20 147
|
23 587
|
20 341
|
18 978
|
16 695
|
13 411
|
6 579
|
7 480
|
7 757
|
10 227
|
8 237
|
|
| Total Liabilities |
170 483
N/A
|
154 893
-9%
|
164 799
+6%
|
167 127
+1%
|
164 777
-1%
|
177 613
+8%
|
156 123
-12%
|
138 394
-11%
|
123 048
-11%
|
127 759
+4%
|
103 632
-19%
|
116 988
+13%
|
132 968
+14%
|
152 324
+15%
|
150 867
-1%
|
160 597
+6%
|
163 469
+2%
|
176 953
+8%
|
172 871
-2%
|
146 724
-15%
|
139 261
-5%
|
185 568
+33%
|
214 503
+16%
|
178 368
-17%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7 901
|
7 901
|
7 901
|
7 901
|
7 901
|
7 901
|
7 901
|
7 901
|
7 901
|
7 901
|
7 901
|
7 901
|
7 901
|
7 901
|
7 901
|
11 632
|
12 555
|
12 561
|
12 561
|
12 561
|
12 561
|
12 561
|
12 561
|
12 561
|
|
| Retained Earnings |
68 572
|
69 986
|
71 816
|
73 489
|
74 243
|
70 741
|
73 372
|
73 516
|
76 725
|
79 758
|
80 111
|
82 260
|
76 691
|
85 537
|
101 173
|
119 700
|
139 809
|
159 401
|
177 642
|
195 601
|
214 655
|
233 918
|
253 824
|
273 660
|
|
| Additional Paid In Capital |
7 889
|
7 889
|
7 889
|
7 889
|
7 889
|
7 889
|
7 889
|
7 889
|
7 889
|
7 889
|
7 889
|
7 889
|
7 889
|
7 889
|
7 891
|
11 907
|
12 853
|
13 012
|
12 982
|
12 987
|
12 987
|
13 046
|
13 069
|
13 220
|
|
| Unrealized Security Profit/Loss |
233
|
205
|
726
|
934
|
1 191
|
1 354
|
1 824
|
2
|
820
|
189
|
195
|
1 376
|
1 578
|
4 012
|
2 117
|
3 097
|
4 261
|
3 585
|
745
|
3 998
|
1 848
|
2 428
|
7 810
|
7 539
|
|
| Treasury Stock |
10
|
2 254
|
3 584
|
3 611
|
3 649
|
3 681
|
3 710
|
3 757
|
3 766
|
4 237
|
4 285
|
4 420
|
19
|
48
|
611
|
8
|
8
|
10
|
8
|
8
|
9
|
10
|
493
|
486
|
|
| Other Equity |
87
|
91
|
79
|
39
|
7
|
7
|
11
|
78
|
65
|
60
|
50
|
50
|
1 281
|
2 673
|
7 298
|
6 447
|
8 020
|
8 231
|
8 311
|
5 331
|
2 907
|
1 101
|
2 010
|
3 610
|
|
| Total Equity |
84 032
N/A
|
83 636
0%
|
84 669
+1%
|
86 563
+2%
|
87 568
+1%
|
84 197
-4%
|
83 639
-1%
|
85 473
+2%
|
89 504
+5%
|
91 440
+2%
|
91 761
+0%
|
94 956
+3%
|
92 759
-2%
|
102 618
+11%
|
111 173
+8%
|
139 881
+26%
|
161 450
+15%
|
180 318
+12%
|
195 611
+8%
|
219 808
+12%
|
239 135
+9%
|
260 842
+9%
|
288 781
+11%
|
310 104
+7%
|
|
| Total Liabilities & Equity |
254 515
N/A
|
238 529
-6%
|
249 468
+5%
|
253 690
+2%
|
252 345
-1%
|
261 810
+4%
|
239 762
-8%
|
223 867
-7%
|
212 552
-5%
|
219 199
+3%
|
195 393
-11%
|
211 944
+8%
|
225 727
+7%
|
254 942
+13%
|
262 040
+3%
|
300 478
+15%
|
324 919
+8%
|
357 271
+10%
|
368 482
+3%
|
366 532
-1%
|
378 396
+3%
|
446 410
+18%
|
503 284
+13%
|
488 472
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
83
|
78
|
75
|
75
|
75
|
75
|
75
|
74
|
74
|
73
|
73
|
73
|
66
|
66
|
66
|
70
|
71
|
71
|
71
|
71
|
71
|
71
|
71
|
71
|
|