Takasago Thermal Engineering Co Ltd
TSE:1969
Balance Sheet
Balance Sheet Decomposition
Takasago Thermal Engineering Co Ltd
Takasago Thermal Engineering Co Ltd
Balance Sheet
Takasago Thermal Engineering 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 |
53 569
|
40 316
|
45 279
|
36 120
|
31 619
|
23 663
|
26 573
|
24 169
|
28 343
|
21 367
|
20 019
|
32 565
|
46 253
|
37 354
|
28 398
|
47 075
|
55 067
|
57 939
|
39 268
|
64 127
|
56 960
|
72 317
|
53 298
|
47 647
|
|
| Cash Equivalents |
53 569
|
40 316
|
45 279
|
36 120
|
31 619
|
23 663
|
26 573
|
24 169
|
28 343
|
21 367
|
20 019
|
32 565
|
46 253
|
37 354
|
28 398
|
47 075
|
55 067
|
57 939
|
39 268
|
64 127
|
56 960
|
72 317
|
53 298
|
47 647
|
|
| Short-Term Investments |
362
|
39
|
212
|
402
|
199
|
503
|
0
|
499
|
0
|
0
|
773
|
138
|
54
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
74 236
|
73 609
|
74 586
|
83 099
|
83 672
|
100 627
|
101 681
|
89 319
|
86 003
|
99 775
|
122 112
|
112 717
|
107 090
|
108 779
|
121 179
|
116 741
|
128 689
|
142 190
|
146 730
|
120 616
|
158 636
|
147 880
|
185 660
|
185 841
|
|
| Accounts Receivables |
74 236
|
73 609
|
74 586
|
83 099
|
83 672
|
100 627
|
101 681
|
89 319
|
86 003
|
99 775
|
122 112
|
112 717
|
107 090
|
108 779
|
121 179
|
116 741
|
128 689
|
142 190
|
146 730
|
120 616
|
158 636
|
147 880
|
185 194
|
185 580
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
466
|
261
|
|
| Inventory |
31 840
|
20 971
|
24 910
|
17 777
|
17 929
|
22 769
|
18 227
|
31 401
|
22 153
|
4 126
|
3 222
|
3 141
|
3 482
|
2 978
|
3 209
|
3 358
|
4 048
|
4 684
|
4 599
|
4 433
|
3 229
|
3 330
|
4 057
|
3 889
|
|
| Other Current Assets |
10 436
|
7 998
|
9 098
|
11 778
|
7 743
|
8 652
|
7 840
|
7 053
|
7 660
|
9 458
|
8 606
|
8 036
|
9 433
|
9 513
|
8 300
|
7 007
|
8 247
|
7 405
|
6 766
|
7 335
|
9 383
|
14 804
|
5 371
|
7 761
|
|
| Total Current Assets |
170 443
|
142 933
|
154 085
|
149 176
|
141 162
|
156 214
|
154 321
|
152 441
|
144 159
|
134 726
|
154 732
|
156 597
|
166 312
|
158 724
|
161 086
|
174 181
|
196 051
|
212 218
|
197 363
|
196 511
|
228 208
|
238 331
|
248 386
|
245 138
|
|
| PP&E Net |
6 293
|
5 994
|
5 768
|
5 641
|
6 314
|
6 009
|
6 655
|
6 425
|
6 510
|
6 203
|
5 739
|
6 270
|
6 268
|
6 523
|
7 940
|
6 966
|
9 157
|
12 176
|
22 737
|
21 036
|
20 760
|
23 756
|
23 483
|
23 919
|
|
| PP&E Gross |
6 293
|
5 994
|
5 768
|
5 641
|
6 314
|
6 009
|
6 655
|
6 425
|
6 510
|
6 203
|
5 739
|
6 270
|
6 268
|
6 523
|
7 940
|
6 966
|
9 157
|
12 176
|
22 737
|
21 036
|
20 760
|
23 756
|
23 483
|
23 919
|
|
| Accumulated Depreciation |
6 758
|
6 942
|
7 182
|
7 171
|
7 373
|
7 023
|
6 748
|
7 025
|
7 388
|
7 715
|
8 294
|
8 594
|
8 462
|
8 475
|
8 651
|
8 869
|
8 293
|
8 651
|
9 362
|
10 007
|
10 971
|
11 502
|
11 808
|
11 983
|
|
| Intangible Assets |
515
|
343
|
250
|
234
|
413
|
691
|
808
|
1 326
|
1 160
|
1 064
|
997
|
848
|
755
|
731
|
614
|
714
|
1 671
|
777
|
1 699
|
4 720
|
6 184
|
6 376
|
7 470
|
8 209
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 745
|
2 511
|
2 080
|
1 978
|
1 920
|
1 728
|
1 703
|
1 419
|
|
| Note Receivable |
143
|
128
|
112
|
115
|
126
|
139
|
126
|
109
|
116
|
120
|
119
|
13
|
13
|
637
|
0
|
1 209
|
1 280
|
1 877
|
1 898
|
2 536
|
2 972
|
329
|
242
|
228
|
|
| Long-Term Investments |
25 406
|
23 762
|
44 689
|
37 266
|
56 396
|
52 231
|
36 984
|
24 206
|
24 701
|
20 872
|
24 190
|
32 702
|
33 026
|
46 261
|
42 287
|
41 376
|
42 017
|
39 746
|
32 348
|
36 114
|
33 463
|
33 775
|
46 530
|
43 220
|
|
| Other Long-Term Assets |
18 415
|
18 641
|
13 005
|
12 469
|
11 686
|
12 119
|
10 548
|
12 362
|
11 498
|
12 172
|
11 657
|
11 035
|
10 758
|
14 002
|
11 796
|
10 270
|
11 141
|
10 438
|
7 524
|
8 251
|
7 229
|
9 096
|
12 292
|
12 816
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 745
|
2 511
|
2 080
|
1 978
|
1 920
|
1 728
|
1 703
|
1 419
|
|
| Total Assets |
221 215
N/A
|
191 801
-13%
|
217 909
+14%
|
204 901
-6%
|
216 097
+5%
|
227 403
+5%
|
209 442
-8%
|
196 869
-6%
|
188 144
-4%
|
175 157
-7%
|
197 434
+13%
|
207 465
+5%
|
217 132
+5%
|
226 878
+4%
|
224 367
-1%
|
234 716
+5%
|
264 062
+13%
|
279 743
+6%
|
265 649
-5%
|
271 146
+2%
|
300 736
+11%
|
313 391
+4%
|
340 106
+9%
|
334 949
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
83 027
|
71 341
|
78 182
|
80 871
|
82 031
|
94 033
|
84 825
|
57 685
|
53 641
|
52 250
|
63 992
|
61 343
|
62 184
|
56 188
|
55 305
|
57 096
|
85 639
|
99 212
|
83 314
|
72 958
|
86 272
|
87 393
|
77 279
|
49 713
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
96
|
112
|
127
|
102
|
42
|
130
|
116
|
123
|
122
|
138
|
137
|
137
|
111
|
4 995
|
3 960
|
4 485
|
5 761
|
8 886
|
10 033
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 353
|
4 347
|
7 632
|
9 399
|
5 527
|
6 026
|
6 386
|
5 984
|
4 752
|
7 919
|
4 702
|
14 060
|
17 737
|
|
| Current Portion of Long-Term Debt |
14 610
|
13 498
|
13 324
|
11 831
|
6 025
|
5 636
|
5 356
|
4 116
|
3 640
|
3 476
|
4 968
|
20
|
32
|
32
|
111
|
0
|
173
|
281
|
541
|
508
|
463
|
509
|
5 489
|
5 386
|
|
| Other Current Liabilities |
31 500
|
19 262
|
23 773
|
18 727
|
18 339
|
21 780
|
25 944
|
49 745
|
45 683
|
35 232
|
39 943
|
42 435
|
46 775
|
44 539
|
47 772
|
53 320
|
30 900
|
31 676
|
26 577
|
23 230
|
35 203
|
38 781
|
41 036
|
47 171
|
|
| Total Current Liabilities |
129 137
|
104 101
|
115 279
|
111 429
|
106 395
|
121 545
|
116 237
|
111 673
|
103 066
|
91 000
|
109 033
|
108 267
|
113 461
|
108 513
|
112 725
|
116 080
|
122 875
|
137 666
|
121 411
|
105 408
|
134 342
|
137 146
|
146 750
|
130 040
|
|
| Long-Term Debt |
2 178
|
1 580
|
2 111
|
1 748
|
1 536
|
647
|
111
|
255
|
180
|
40
|
90
|
70
|
68
|
36
|
423
|
0
|
10 480
|
11 093
|
15 999
|
25 775
|
25 640
|
25 690
|
20 457
|
15 437
|
|
| Deferred Income Tax |
0
|
0
|
3 019
|
379
|
7 934
|
6 664
|
1 522
|
0
|
0
|
0
|
223
|
2 981
|
4 112
|
8 017
|
5 180
|
5 166
|
5 031
|
2 828
|
263
|
2 199
|
1 734
|
1 050
|
3 388
|
2 210
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
320
|
232
|
147
|
131
|
1 651
|
3 471
|
3 893
|
2 491
|
2 098
|
1 972
|
3 708
|
4 147
|
3 770
|
3 713
|
4 000
|
4 694
|
2 875
|
3 615
|
|
| Other Liabilities |
9 828
|
7 410
|
7 140
|
6 899
|
5 219
|
4 422
|
3 496
|
3 728
|
2 187
|
2 333
|
2 317
|
2 215
|
2 075
|
1 950
|
1 426
|
1 896
|
1 192
|
1 948
|
2 115
|
1 915
|
2 123
|
2 340
|
2 280
|
2 979
|
|
| Total Liabilities |
141 143
N/A
|
113 091
-20%
|
127 549
+13%
|
120 455
-6%
|
121 084
+1%
|
133 278
+10%
|
121 686
-9%
|
115 888
-5%
|
105 580
-9%
|
93 504
-11%
|
113 314
+21%
|
117 004
+3%
|
123 609
+6%
|
121 007
-2%
|
121 852
+1%
|
125 114
+3%
|
143 286
+15%
|
157 682
+10%
|
143 558
-9%
|
139 010
-3%
|
167 839
+21%
|
170 920
+2%
|
175 750
+3%
|
154 281
-12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
13 134
|
|
| Retained Earnings |
55 137
|
54 521
|
54 904
|
53 769
|
55 364
|
56 789
|
58 376
|
58 909
|
61 236
|
62 300
|
64 674
|
65 912
|
66 410
|
69 938
|
74 754
|
80 985
|
90 067
|
94 659
|
104 065
|
97 901
|
105 788
|
113 913
|
128 724
|
145 846
|
|
| Additional Paid In Capital |
12 853
|
12 853
|
12 853
|
12 853
|
12 853
|
12 853
|
12 853
|
12 854
|
12 854
|
12 854
|
12 854
|
12 854
|
12 854
|
12 854
|
12 854
|
12 854
|
12 730
|
12 730
|
12 730
|
12 692
|
12 691
|
12 691
|
10 488
|
11 639
|
|
| Unrealized Security Profit/Loss |
1 044
|
1 741
|
10 013
|
5 955
|
15 851
|
13 500
|
5 542
|
518
|
1 922
|
24
|
1 114
|
6 075
|
7 526
|
14 841
|
0
|
11 603
|
13 230
|
11 075
|
7 194
|
10 596
|
9 355
|
10 181
|
15 822
|
14 249
|
|
| Treasury Stock |
8
|
57
|
545
|
1 253
|
2 256
|
2 297
|
2 335
|
4 148
|
6 339
|
6 341
|
7 308
|
7 222
|
6 799
|
6 935
|
0
|
8 850
|
8 789
|
9 437
|
13 360
|
1 443
|
7 750
|
7 567
|
7 307
|
8 408
|
|
| Other Equity |
0
|
0
|
0
|
14
|
64
|
146
|
185
|
283
|
242
|
317
|
348
|
292
|
398
|
2 039
|
3
|
124
|
404
|
100
|
1 672
|
744
|
321
|
119
|
3 495
|
4 208
|
|
| Total Equity |
80 072
N/A
|
78 710
-2%
|
90 359
+15%
|
84 444
-7%
|
95 010
+13%
|
94 125
-1%
|
87 755
-7%
|
80 984
-8%
|
82 565
+2%
|
81 654
-1%
|
84 120
+3%
|
90 461
+8%
|
93 523
+3%
|
105 871
+13%
|
102 515
-3%
|
109 602
+7%
|
120 776
+10%
|
122 061
+1%
|
122 091
+0%
|
132 136
+8%
|
132 897
+1%
|
142 471
+7%
|
164 356
+15%
|
180 668
+10%
|
|
| Total Liabilities & Equity |
221 215
N/A
|
191 801
-13%
|
217 908
+14%
|
204 899
-6%
|
216 094
+5%
|
227 403
+5%
|
209 441
-8%
|
196 872
-6%
|
188 145
-4%
|
175 158
-7%
|
197 434
+13%
|
207 465
+5%
|
217 132
+5%
|
226 878
+4%
|
224 367
-1%
|
234 716
+5%
|
264 062
+13%
|
279 743
+6%
|
265 649
-5%
|
271 146
+2%
|
300 736
+11%
|
313 391
+4%
|
340 106
+9%
|
334 949
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
172
|
171
|
170
|
168
|
165
|
165
|
165
|
161
|
155
|
155
|
152
|
152
|
150
|
150
|
147
|
147
|
147
|
143
|
139
|
139
|
132
|
132
|
133
|
133
|
|