Seria Co Ltd
TSE:2782
Balance Sheet
Balance Sheet Decomposition
Seria Co Ltd
Seria Co Ltd
Balance Sheet
Seria 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 |
5 539
|
4 765
|
3 139
|
3 478
|
4 241
|
6 854
|
3 114
|
2 789
|
5 366
|
8 231
|
11 523
|
13 240
|
14 655
|
17 221
|
21 487
|
29 301
|
35 979
|
37 080
|
42 288
|
53 593
|
55 246
|
55 078
|
55 191
|
59 154
|
|
| Cash Equivalents |
5 539
|
4 765
|
3 139
|
3 478
|
4 241
|
6 854
|
3 114
|
2 789
|
5 366
|
8 231
|
11 523
|
13 240
|
14 655
|
17 221
|
21 487
|
29 301
|
35 979
|
37 080
|
42 288
|
53 593
|
55 246
|
55 078
|
55 191
|
59 154
|
|
| Short-Term Investments |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 990
|
0
|
0
|
3 000
|
3 000
|
3 000
|
3 000
|
|
| Total Receivables |
979
|
932
|
882
|
745
|
544
|
509
|
449
|
421
|
388
|
381
|
416
|
435
|
383
|
392
|
312
|
281
|
355
|
272
|
298
|
338
|
645
|
2 094
|
5 416
|
6 675
|
|
| Accounts Receivables |
978
|
745
|
653
|
745
|
544
|
509
|
449
|
421
|
388
|
381
|
416
|
435
|
383
|
392
|
312
|
281
|
355
|
272
|
298
|
338
|
645
|
2 094
|
5 416
|
6 675
|
|
| Other Receivables |
1
|
187
|
229
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
3 820
|
4 298
|
5 408
|
6 328
|
6 641
|
7 790
|
9 151
|
9 656
|
9 745
|
9 369
|
9 521
|
9 648
|
10 014
|
10 767
|
12 365
|
13 562
|
14 433
|
15 585
|
16 376
|
18 238
|
18 987
|
20 555
|
22 428
|
23 639
|
|
| Other Current Assets |
1 155
|
930
|
987
|
1 127
|
1 126
|
1 191
|
1 263
|
1 945
|
2 367
|
2 673
|
3 039
|
3 114
|
4 005
|
3 947
|
4 728
|
5 145
|
5 336
|
6 096
|
9 723
|
7 224
|
7 189
|
6 515
|
5 802
|
5 430
|
|
| Total Current Assets |
11 494
|
10 926
|
10 416
|
11 677
|
12 552
|
16 344
|
13 977
|
14 811
|
17 866
|
20 654
|
24 499
|
26 437
|
29 057
|
32 327
|
38 892
|
48 289
|
56 103
|
62 023
|
68 685
|
79 393
|
85 067
|
87 242
|
91 837
|
97 898
|
|
| PP&E Net |
2 977
|
2 801
|
3 365
|
4 178
|
3 896
|
3 738
|
4 064
|
5 913
|
6 939
|
7 903
|
7 895
|
7 812
|
8 317
|
9 511
|
10 292
|
11 826
|
13 758
|
16 937
|
19 155
|
21 170
|
22 034
|
23 317
|
23 645
|
25 411
|
|
| PP&E Gross |
2 977
|
2 801
|
3 365
|
4 178
|
3 896
|
3 738
|
4 064
|
5 913
|
6 939
|
7 903
|
7 895
|
7 812
|
8 317
|
9 511
|
10 292
|
11 826
|
13 758
|
16 937
|
19 155
|
21 170
|
22 034
|
23 317
|
23 645
|
25 411
|
|
| Accumulated Depreciation |
1 732
|
2 239
|
2 684
|
3 248
|
3 514
|
4 107
|
4 807
|
6 100
|
7 470
|
8 707
|
9 762
|
10 840
|
12 023
|
13 421
|
15 255
|
16 295
|
17 969
|
20 245
|
23 180
|
26 679
|
30 189
|
33 970
|
37 229
|
40 727
|
|
| Intangible Assets |
71
|
137
|
136
|
234
|
225
|
212
|
522
|
575
|
468
|
370
|
309
|
224
|
231
|
203
|
163
|
117
|
78
|
89
|
95
|
82
|
100
|
116
|
220
|
513
|
|
| Note Receivable |
367
|
511
|
526
|
382
|
154
|
154
|
135
|
82
|
100
|
75
|
68
|
54
|
45
|
45
|
0
|
45
|
44
|
50
|
47
|
47
|
39
|
39
|
23
|
22
|
|
| Long-Term Investments |
130
|
108
|
221
|
234
|
231
|
209
|
198
|
279
|
293
|
268
|
181
|
197
|
175
|
214
|
193
|
203
|
202
|
280
|
256
|
372
|
369
|
372
|
418
|
439
|
|
| Other Long-Term Assets |
1 793
|
2 238
|
3 015
|
3 736
|
4 103
|
4 499
|
5 122
|
5 965
|
6 465
|
7 025
|
7 175
|
7 529
|
8 332
|
8 860
|
9 606
|
10 288
|
11 484
|
12 318
|
13 192
|
14 330
|
15 090
|
15 771
|
16 562
|
17 213
|
|
| Total Assets |
16 832
N/A
|
16 721
-1%
|
17 679
+6%
|
20 441
+16%
|
21 161
+4%
|
25 156
+19%
|
24 018
-5%
|
27 625
+15%
|
32 131
+16%
|
36 295
+13%
|
40 127
+11%
|
42 253
+5%
|
46 157
+9%
|
51 160
+11%
|
59 189
+16%
|
70 768
+20%
|
81 669
+15%
|
91 697
+12%
|
101 430
+11%
|
115 394
+14%
|
122 699
+6%
|
126 857
+3%
|
132 705
+5%
|
141 496
+7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4 144
|
2 817
|
3 539
|
4 175
|
4 705
|
7 216
|
5 552
|
5 981
|
6 482
|
7 312
|
7 208
|
6 528
|
5 977
|
5 986
|
7 210
|
8 255
|
8 603
|
8 918
|
9 931
|
11 095
|
11 580
|
12 792
|
12 454
|
12 973
|
|
| Accrued Liabilities |
481
|
632
|
632
|
783
|
971
|
1 003
|
987
|
1 339
|
1 713
|
1 860
|
2 212
|
2 247
|
2 509
|
3 368
|
3 129
|
3 770
|
4 203
|
4 381
|
4 888
|
5 725
|
5 480
|
4 732
|
5 624
|
5 866
|
|
| Short-Term Debt |
374
|
400
|
50
|
200
|
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 |
3 933
|
3 826
|
3 886
|
3 731
|
2 474
|
2 571
|
2 335
|
3 099
|
3 313
|
3 375
|
2 913
|
2 724
|
2 072
|
1 521
|
1 080
|
1 069
|
642
|
645
|
648
|
675
|
671
|
649
|
633
|
557
|
|
| Other Current Liabilities |
446
|
742
|
794
|
919
|
1 114
|
1 419
|
1 011
|
1 027
|
1 795
|
2 126
|
3 499
|
2 702
|
3 410
|
2 711
|
3 592
|
4 382
|
4 855
|
5 207
|
5 177
|
6 075
|
5 634
|
3 775
|
4 507
|
5 656
|
|
| Total Current Liabilities |
9 378
|
8 418
|
8 901
|
9 808
|
9 264
|
12 209
|
9 885
|
11 446
|
13 303
|
14 673
|
15 832
|
14 201
|
13 968
|
13 586
|
15 011
|
17 476
|
18 303
|
19 151
|
20 644
|
23 570
|
23 365
|
21 948
|
23 218
|
25 052
|
|
| Long-Term Debt |
5 226
|
5 157
|
4 199
|
4 361
|
4 738
|
4 545
|
4 735
|
6 180
|
7 335
|
7 295
|
5 806
|
5 180
|
3 610
|
2 696
|
2 132
|
1 599
|
1 616
|
1 517
|
1 462
|
1 408
|
1 312
|
1 252
|
1 143
|
871
|
|
| Other Liabilities |
128
|
343
|
387
|
434
|
422
|
403
|
422
|
440
|
609
|
1 312
|
1 361
|
1 309
|
1 408
|
1 631
|
1 812
|
2 056
|
2 314
|
3 893
|
4 305
|
5 207
|
5 564
|
6 210
|
6 306
|
7 571
|
|
| Total Liabilities |
14 731
N/A
|
13 917
-6%
|
13 488
-3%
|
14 603
+8%
|
14 424
-1%
|
17 157
+19%
|
15 042
-12%
|
18 066
+20%
|
21 247
+18%
|
23 280
+10%
|
22 999
-1%
|
20 690
-10%
|
18 986
-8%
|
17 913
-6%
|
18 955
+6%
|
21 131
+11%
|
22 233
+5%
|
24 561
+10%
|
26 411
+8%
|
30 185
+14%
|
30 241
+0%
|
29 410
-3%
|
30 667
+4%
|
33 494
+9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
137
|
356
|
747
|
1 279
|
1 278
|
1 278
|
1 278
|
1 278
|
1 278
|
1 278
|
1 278
|
1 278
|
1 278
|
1 278
|
1 278
|
1 278
|
1 278
|
1 278
|
1 278
|
1 278
|
1 278
|
1 278
|
1 278
|
1 278
|
|
| Retained Earnings |
1 911
|
2 145
|
2 554
|
3 131
|
4 036
|
5 312
|
6 297
|
6 892
|
8 198
|
10 327
|
14 430
|
18 853
|
24 479
|
30 524
|
37 528
|
46 925
|
56 725
|
64 450
|
72 349
|
82 525
|
91 518
|
96 506
|
101 062
|
107 014
|
|
| Additional Paid In Capital |
87
|
306
|
888
|
1 419
|
1 419
|
1 419
|
1 419
|
1 419
|
1 419
|
1 419
|
1 419
|
1 419
|
1 419
|
1 419
|
1 419
|
1 419
|
1 419
|
1 419
|
1 419
|
1 419
|
1 419
|
1 419
|
1 419
|
1 419
|
|
| Unrealized Security Profit/Loss |
33
|
5
|
2
|
9
|
3
|
10
|
16
|
28
|
8
|
12
|
0
|
12
|
5
|
24
|
0
|
14
|
13
|
11
|
27
|
13
|
17
|
16
|
17
|
31
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 740
|
1 740
|
1 740
|
1 740
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
|
| Total Equity |
2 101
N/A
|
2 803
+33%
|
4 191
+50%
|
5 838
+39%
|
6 736
+15%
|
7 999
+19%
|
8 978
+12%
|
9 561
+6%
|
10 887
+14%
|
13 012
+20%
|
17 128
+32%
|
21 563
+26%
|
27 171
+26%
|
33 247
+22%
|
40 234
+21%
|
49 637
+23%
|
59 436
+20%
|
67 136
+13%
|
75 019
+12%
|
85 209
+14%
|
92 458
+9%
|
97 447
+5%
|
102 038
+5%
|
108 002
+6%
|
|
| Total Liabilities & Equity |
16 832
N/A
|
16 721
-1%
|
17 679
+6%
|
20 441
+16%
|
21 160
+4%
|
25 156
+19%
|
24 020
-5%
|
27 627
+15%
|
32 134
+16%
|
36 292
+13%
|
40 127
+11%
|
42 253
+5%
|
46 157
+9%
|
51 160
+11%
|
59 189
+16%
|
70 768
+20%
|
81 669
+15%
|
91 697
+12%
|
101 430
+11%
|
115 394
+14%
|
122 699
+6%
|
126 857
+3%
|
132 705
+5%
|
141 496
+7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
48
|
59
|
67
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
75
|
75
|
75
|
75
|
|