Tenpos Holdings Co Ltd
TSE:2751
Balance Sheet
Balance Sheet Decomposition
Tenpos Holdings Co Ltd
Tenpos Holdings Co Ltd
Balance Sheet
Tenpos Holdings Co Ltd
| Apr-2002 | Apr-2003 | Apr-2004 | Apr-2005 | Apr-2006 | Apr-2007 | Apr-2008 | Apr-2009 | Apr-2010 | Apr-2011 | Apr-2012 | Apr-2013 | Apr-2014 | Apr-2015 | Apr-2016 | Apr-2017 | Apr-2018 | Apr-2019 | Apr-2020 | Apr-2021 | Apr-2022 | Apr-2023 | Apr-2024 | Apr-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
509
|
166
|
383
|
660
|
623
|
873
|
540
|
620
|
618
|
914
|
1 658
|
1 831
|
2 379
|
3 463
|
4 145
|
5 069
|
6 344
|
7 085
|
7 045
|
8 701
|
10 356
|
10 367
|
10 465
|
9 617
|
|
| Cash Equivalents |
509
|
166
|
383
|
660
|
623
|
873
|
540
|
620
|
618
|
914
|
1 658
|
1 831
|
2 379
|
3 463
|
4 145
|
5 069
|
6 344
|
7 085
|
7 045
|
8 701
|
10 356
|
10 367
|
10 465
|
9 617
|
|
| Short-Term Investments |
0
|
627
|
243
|
80
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
26
|
24
|
40
|
29
|
56
|
284
|
525
|
387
|
428
|
215
|
249
|
353
|
505
|
1 442
|
1 357
|
1 259
|
1 454
|
1 469
|
1 246
|
1 373
|
1 496
|
1 618
|
2 209
|
2 603
|
|
| Accounts Receivables |
21
|
24
|
40
|
29
|
56
|
231
|
195
|
145
|
196
|
211
|
238
|
353
|
505
|
1 442
|
1 357
|
1 259
|
1 454
|
1 469
|
1 246
|
1 373
|
1 496
|
1 618
|
2 209
|
2 603
|
|
| Other Receivables |
5
|
0
|
0
|
0
|
0
|
53
|
330
|
242
|
232
|
4
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
557
|
752
|
1 048
|
1 059
|
1 214
|
1 364
|
1 197
|
1 259
|
1 314
|
1 408
|
1 470
|
1 873
|
2 292
|
2 200
|
2 360
|
2 776
|
2 659
|
2 789
|
3 281
|
3 057
|
3 175
|
3 849
|
4 438
|
5 383
|
|
| Other Current Assets |
83
|
99
|
128
|
129
|
169
|
157
|
204
|
162
|
188
|
192
|
247
|
257
|
272
|
296
|
341
|
340
|
367
|
515
|
309
|
634
|
776
|
492
|
553
|
338
|
|
| Total Current Assets |
1 176
|
1 668
|
1 840
|
1 956
|
2 061
|
2 679
|
2 465
|
2 428
|
2 548
|
2 729
|
3 624
|
4 314
|
5 448
|
7 461
|
8 203
|
9 444
|
10 824
|
11 858
|
11 881
|
13 865
|
15 803
|
16 326
|
17 665
|
17 941
|
|
| PP&E Net |
63
|
65
|
71
|
69
|
60
|
409
|
258
|
239
|
133
|
585
|
543
|
562
|
650
|
1 203
|
1 490
|
1 332
|
1 216
|
1 218
|
1 595
|
1 005
|
746
|
648
|
2 284
|
2 285
|
|
| PP&E Gross |
63
|
65
|
71
|
69
|
60
|
409
|
258
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
47
|
63
|
79
|
101
|
97
|
233
|
235
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
8
|
6
|
7
|
6
|
7
|
9
|
15
|
19
|
19
|
28
|
27
|
49
|
49
|
49
|
51
|
47
|
48
|
39
|
33
|
117
|
111
|
102
|
107
|
119
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
459
|
432
|
339
|
275
|
119
|
107
|
80
|
212
|
231
|
157
|
94
|
265
|
201
|
582
|
0
|
0
|
0
|
1 197
|
1 071
|
|
| Note Receivable |
155
|
128
|
89
|
58
|
52
|
356
|
298
|
301
|
210
|
511
|
220
|
223
|
102
|
24
|
0
|
15
|
111
|
571
|
566
|
518
|
1 206
|
1 202
|
1 171
|
345
|
|
| Long-Term Investments |
10
|
16
|
206
|
159
|
316
|
725
|
1 175
|
908
|
871
|
329
|
375
|
376
|
425
|
421
|
652
|
696
|
715
|
777
|
816
|
806
|
1 022
|
1 106
|
1 432
|
2 666
|
|
| Other Long-Term Assets |
106
|
131
|
157
|
168
|
186
|
256
|
373
|
419
|
208
|
310
|
520
|
426
|
604
|
802
|
991
|
938
|
973
|
517
|
811
|
591
|
29
|
23
|
362
|
1 792
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
459
|
432
|
339
|
275
|
119
|
107
|
80
|
212
|
231
|
157
|
94
|
265
|
201
|
582
|
0
|
0
|
0
|
1 197
|
1 071
|
|
| Total Assets |
1 519
N/A
|
2 014
+33%
|
2 370
+18%
|
2 415
+2%
|
2 681
+11%
|
4 892
+82%
|
5 016
+3%
|
4 653
-7%
|
4 264
-8%
|
4 611
+8%
|
5 416
+17%
|
6 030
+11%
|
7 490
+24%
|
10 191
+36%
|
11 569
+14%
|
12 566
+9%
|
14 152
+13%
|
15 181
+7%
|
16 284
+7%
|
16 902
+4%
|
18 859
+12%
|
19 361
+3%
|
24 218
+25%
|
26 219
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
278
|
312
|
409
|
435
|
442
|
800
|
653
|
629
|
680
|
748
|
812
|
926
|
964
|
1 830
|
1 882
|
1 964
|
2 023
|
1 993
|
1 697
|
1 839
|
1 842
|
1 941
|
2 648
|
3 059
|
|
| Accrued Liabilities |
83
|
105
|
115
|
170
|
120
|
126
|
139
|
138
|
149
|
146
|
153
|
169
|
179
|
223
|
244
|
235
|
246
|
220
|
225
|
227
|
267
|
305
|
337
|
382
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
50
|
342
|
220
|
170
|
0
|
129
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
400
|
250
|
0
|
0
|
2
|
|
| Current Portion of Long-Term Debt |
47
|
0
|
0
|
0
|
0
|
184
|
288
|
352
|
346
|
179
|
84
|
0
|
0
|
0
|
18
|
16
|
10
|
2
|
45
|
105
|
83
|
12
|
314
|
314
|
|
| Other Current Liabilities |
123
|
173
|
238
|
232
|
504
|
650
|
704
|
498
|
542
|
486
|
866
|
715
|
1 151
|
1 733
|
1 743
|
1 495
|
2 086
|
2 054
|
1 732
|
2 571
|
3 104
|
2 517
|
3 390
|
3 138
|
|
| Total Current Liabilities |
531
|
590
|
762
|
837
|
1 116
|
2 102
|
2 004
|
1 787
|
1 717
|
1 688
|
1 951
|
1 810
|
2 294
|
3 805
|
3 887
|
3 710
|
4 365
|
4 269
|
3 699
|
5 142
|
5 546
|
4 775
|
6 689
|
6 895
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
643
|
794
|
745
|
426
|
189
|
64
|
0
|
0
|
47
|
31
|
14
|
2
|
0
|
101
|
404
|
173
|
92
|
2 155
|
1 640
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
28
|
188
|
165
|
109
|
46
|
310
|
328
|
434
|
575
|
772
|
922
|
1 112
|
1 248
|
1 406
|
1 942
|
1 092
|
1 185
|
1 157
|
956
|
1 174
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
19
|
196
|
256
|
234
|
27
|
47
|
37
|
34
|
63
|
134
|
178
|
137
|
200
|
229
|
311
|
188
|
224
|
226
|
440
|
462
|
|
| Total Liabilities |
531
N/A
|
590
+11%
|
762
+29%
|
837
+10%
|
1 163
+39%
|
3 129
+169%
|
3 219
+3%
|
2 875
-11%
|
2 216
-23%
|
2 234
+1%
|
2 380
+7%
|
2 278
-4%
|
2 932
+29%
|
4 758
+62%
|
5 018
+5%
|
4 973
-1%
|
5 815
+17%
|
5 904
+2%
|
6 053
+3%
|
6 826
+13%
|
7 128
+4%
|
6 250
-12%
|
10 240
+64%
|
10 171
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
424
|
509
|
509
|
509
|
509
|
509
|
509
|
509
|
509
|
509
|
509
|
509
|
509
|
509
|
509
|
509
|
509
|
509
|
509
|
509
|
509
|
499
|
499
|
499
|
|
| Retained Earnings |
289
|
440
|
627
|
784
|
1 071
|
1 332
|
1 602
|
1 619
|
1 887
|
2 217
|
2 876
|
3 634
|
4 433
|
5 258
|
6 374
|
7 378
|
7 937
|
8 855
|
9 726
|
9 808
|
11 382
|
12 706
|
14 437
|
16 448
|
|
| Additional Paid In Capital |
275
|
472
|
472
|
472
|
472
|
472
|
472
|
472
|
472
|
472
|
472
|
472
|
475
|
495
|
486
|
506
|
654
|
672
|
812
|
785
|
843
|
893
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
2
|
0
|
5
|
5
|
14
|
57
|
|
| Treasury Stock |
0
|
0
|
0
|
188
|
534
|
550
|
786
|
821
|
821
|
821
|
821
|
864
|
859
|
832
|
0
|
801
|
765
|
759
|
816
|
1 027
|
1 009
|
993
|
974
|
957
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
2
|
1
|
2
|
0
|
2
|
1
|
1
|
1
|
2
|
1
|
|
| Total Equity |
988
N/A
|
1 424
+44%
|
1 608
+13%
|
1 578
-2%
|
1 518
-4%
|
1 763
+16%
|
1 797
+2%
|
1 779
-1%
|
2 047
+15%
|
2 377
+16%
|
3 036
+28%
|
3 752
+24%
|
4 558
+21%
|
5 433
+19%
|
6 551
+21%
|
7 593
+16%
|
8 337
+10%
|
9 277
+11%
|
10 231
+10%
|
10 076
-2%
|
11 731
+16%
|
13 111
+12%
|
13 978
+7%
|
16 048
+15%
|
|
| Total Liabilities & Equity |
1 519
N/A
|
2 014
+33%
|
2 370
+18%
|
2 415
+2%
|
2 681
+11%
|
4 892
+82%
|
5 016
+3%
|
4 654
-7%
|
4 263
-8%
|
4 611
+8%
|
5 416
+17%
|
6 030
+11%
|
7 490
+24%
|
10 191
+36%
|
11 569
+14%
|
12 566
+9%
|
14 152
+13%
|
15 181
+7%
|
16 284
+7%
|
16 902
+4%
|
18 859
+12%
|
19 361
+3%
|
24 218
+25%
|
26 219
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
13
|
14
|
14
|
14
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
|