Katakura Industries Co Ltd
TSE:3001
Balance Sheet
Balance Sheet Decomposition
Katakura Industries Co Ltd
Katakura Industries Co Ltd
Balance Sheet
Katakura Industries Co Ltd
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
17 101
|
19 227
|
22 642
|
21 780
|
23 483
|
28 278
|
30 298
|
30 212
|
27 476
|
25 953
|
28 669
|
27 818
|
24 953
|
22 461
|
25 136
|
26 893
|
28 814
|
27 825
|
31 522
|
34 518
|
30 467
|
29 743
|
30 419
|
31 491
|
|
| Cash Equivalents |
17 101
|
19 227
|
22 642
|
21 780
|
23 483
|
28 278
|
30 298
|
30 212
|
27 476
|
25 953
|
28 669
|
27 818
|
24 953
|
22 461
|
25 136
|
26 893
|
28 814
|
27 825
|
31 522
|
34 518
|
30 467
|
29 743
|
30 419
|
31 491
|
|
| Short-Term Investments |
7 588
|
8 588
|
8 589
|
10 093
|
8 281
|
5 324
|
3 779
|
491
|
491
|
492
|
492
|
292
|
0
|
2 293
|
0
|
0
|
1 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
16 563
|
16 238
|
15 759
|
15 588
|
16 832
|
15 447
|
18 167
|
15 994
|
15 140
|
13 644
|
13 706
|
13 612
|
12 648
|
12 701
|
11 829
|
10 663
|
10 609
|
9 894
|
7 670
|
7 480
|
8 456
|
8 565
|
8 574
|
8 103
|
|
| Accounts Receivables |
16 563
|
16 238
|
15 759
|
15 588
|
16 832
|
15 447
|
18 167
|
15 994
|
15 140
|
13 644
|
13 706
|
13 612
|
12 648
|
12 701
|
11 829
|
10 663
|
10 609
|
9 894
|
7 670
|
7 480
|
8 456
|
8 565
|
8 574
|
8 103
|
|
| 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 |
7 932
|
7 093
|
6 901
|
7 193
|
7 267
|
7 361
|
8 239
|
8 161
|
7 336
|
8 712
|
8 169
|
8 516
|
9 949
|
9 739
|
10 384
|
10 053
|
9 565
|
8 176
|
8 098
|
7 591
|
10 115
|
11 682
|
12 114
|
11 598
|
|
| Other Current Assets |
1 989
|
2 038
|
4 686
|
3 286
|
3 617
|
5 141
|
3 099
|
4 622
|
4 252
|
3 874
|
3 099
|
3 480
|
3 846
|
8 096
|
6 879
|
7 184
|
6 649
|
6 654
|
6 532
|
7 470
|
7 341
|
7 161
|
7 330
|
7 334
|
|
| Total Current Assets |
51 173
|
53 184
|
58 577
|
57 940
|
59 480
|
61 551
|
63 582
|
59 480
|
54 695
|
52 675
|
54 135
|
53 718
|
51 689
|
55 290
|
54 228
|
54 793
|
56 637
|
52 549
|
53 822
|
57 059
|
56 379
|
57 151
|
58 437
|
58 526
|
|
| PP&E Net |
27 819
|
28 252
|
31 804
|
30 665
|
28 622
|
27 240
|
32 434
|
32 972
|
38 999
|
38 294
|
38 569
|
40 954
|
44 792
|
53 401
|
51 509
|
50 284
|
48 670
|
47 979
|
46 143
|
44 789
|
43 171
|
41 573
|
41 162
|
41 420
|
|
| Intangible Assets |
261
|
194
|
197
|
187
|
213
|
209
|
227
|
301
|
290
|
2 194
|
1 746
|
1 343
|
1 188
|
848
|
1 350
|
1 019
|
732
|
512
|
381
|
361
|
337
|
632
|
566
|
512
|
|
| Note Receivable |
362
|
321
|
282
|
889
|
826
|
711
|
606
|
492
|
392
|
285
|
179
|
567
|
567
|
498
|
472
|
404
|
12
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
13 100
|
15 054
|
18 114
|
24 950
|
25 680
|
21 578
|
15 645
|
14 306
|
15 064
|
15 148
|
19 152
|
33 660
|
38 498
|
37 490
|
34 635
|
35 315
|
30 186
|
37 017
|
31 166
|
34 151
|
34 408
|
35 657
|
32 887
|
43 321
|
|
| Other Long-Term Assets |
1 401
|
1 244
|
1 260
|
1 601
|
1 509
|
1 655
|
1 715
|
1 686
|
1 543
|
4 327
|
2 495
|
2 341
|
2 100
|
3 409
|
2 465
|
2 758
|
2 051
|
2 930
|
2 872
|
3 613
|
3 819
|
4 598
|
7 734
|
9 270
|
|
| Total Assets |
94 116
N/A
|
98 249
+4%
|
110 234
+12%
|
116 232
+5%
|
116 330
+0%
|
112 944
-3%
|
114 209
+1%
|
109 237
-4%
|
110 983
+2%
|
112 923
+2%
|
116 276
+3%
|
132 583
+14%
|
138 773
+5%
|
150 936
+9%
|
144 659
-4%
|
144 573
0%
|
138 288
-4%
|
140 993
+2%
|
134 384
-5%
|
139 973
+4%
|
138 114
-1%
|
139 611
+1%
|
140 786
+1%
|
153 049
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
8 269
|
9 681
|
11 055
|
8 225
|
9 046
|
8 385
|
11 051
|
10 626
|
8 889
|
8 700
|
8 293
|
8 959
|
8 337
|
7 869
|
6 937
|
6 391
|
6 331
|
5 634
|
5 180
|
4 377
|
4 823
|
4 279
|
4 785
|
4 702
|
|
| Accrued Liabilities |
384
|
362
|
362
|
352
|
374
|
370
|
419
|
398
|
405
|
430
|
437
|
412
|
406
|
383
|
371
|
365
|
353
|
338
|
302
|
304
|
287
|
287
|
220
|
237
|
|
| Short-Term Debt |
4 223
|
4 331
|
3 884
|
4 760
|
4 700
|
4 694
|
6 133
|
5 508
|
5 724
|
5 691
|
5 332
|
4 908
|
5 500
|
5 832
|
5 253
|
5 258
|
6 169
|
3 572
|
3 041
|
2 870
|
3 168
|
2 856
|
2 878
|
2 761
|
|
| Current Portion of Long-Term Debt |
384
|
352
|
641
|
663
|
768
|
762
|
750
|
736
|
2 795
|
717
|
730
|
1 718
|
1 010
|
3 367
|
1 601
|
1 859
|
1 763
|
1 869
|
1 892
|
1 949
|
2 913
|
2 662
|
2 305
|
1 956
|
|
| Other Current Liabilities |
6 183
|
5 846
|
7 383
|
7 190
|
8 971
|
8 860
|
12 580
|
11 047
|
10 081
|
10 023
|
8 740
|
8 281
|
9 724
|
8 749
|
9 347
|
8 871
|
9 244
|
8 072
|
9 273
|
9 263
|
7 850
|
7 642
|
9 907
|
9 612
|
|
| Total Current Liabilities |
19 443
|
20 572
|
23 325
|
21 190
|
23 859
|
23 071
|
30 933
|
28 315
|
27 894
|
25 561
|
23 532
|
24 278
|
24 977
|
26 200
|
23 509
|
22 744
|
23 860
|
19 485
|
19 688
|
18 763
|
19 041
|
17 726
|
20 095
|
19 268
|
|
| Long-Term Debt |
0
|
0
|
3 342
|
5 154
|
4 702
|
4 250
|
3 798
|
3 546
|
1 035
|
4 442
|
5 445
|
6 013
|
9 014
|
16 838
|
15 728
|
14 997
|
13 331
|
11 583
|
9 965
|
8 393
|
9 701
|
7 087
|
5 798
|
2 962
|
|
| Deferred Income Tax |
4 146
|
4 566
|
5 920
|
8 927
|
7 937
|
6 727
|
4 588
|
3 958
|
5 946
|
5 276
|
6 700
|
11 746
|
12 680
|
11 979
|
10 294
|
10 700
|
8 156
|
10 591
|
8 622
|
9 899
|
9 698
|
10 306
|
11 160
|
15 538
|
|
| Minority Interest |
15 672
|
16 474
|
17 470
|
18 496
|
19 304
|
19 792
|
19 618
|
19 844
|
19 583
|
20 065
|
20 663
|
22 195
|
23 150
|
23 419
|
23 337
|
23 081
|
23 028
|
24 655
|
24 319
|
25 042
|
14 571
|
14 641
|
3 693
|
2 115
|
|
| Other Liabilities |
26 630
|
24 477
|
25 901
|
22 166
|
20 130
|
18 682
|
16 723
|
16 797
|
15 441
|
14 510
|
14 143
|
13 780
|
13 571
|
16 615
|
16 222
|
15 233
|
15 223
|
14 733
|
14 266
|
15 307
|
15 199
|
15 127
|
14 002
|
15 520
|
|
| Total Liabilities |
65 891
N/A
|
66 089
+0%
|
75 958
+15%
|
75 933
0%
|
75 932
0%
|
72 522
-4%
|
75 660
+4%
|
72 460
-4%
|
69 899
-4%
|
69 854
0%
|
70 483
+1%
|
78 012
+11%
|
83 392
+7%
|
95 051
+14%
|
89 090
-6%
|
86 755
-3%
|
83 598
-4%
|
81 047
-3%
|
76 860
-5%
|
77 404
+1%
|
68 210
-12%
|
64 887
-5%
|
54 748
-16%
|
55 403
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 750
|
1 750
|
1 750
|
1 780
|
1 790
|
1 800
|
1 808
|
1 817
|
1 817
|
1 817
|
1 817
|
1 817
|
1 817
|
1 817
|
1 817
|
1 817
|
1 817
|
1 817
|
1 817
|
1 817
|
1 817
|
1 817
|
1 817
|
1 817
|
|
| Retained Earnings |
22 011
|
24 952
|
25 614
|
27 728
|
28 852
|
30 458
|
31 123
|
29 990
|
33 624
|
35 045
|
35 395
|
36 040
|
35 957
|
35 925
|
37 265
|
38 138
|
38 999
|
40 310
|
42 689
|
47 095
|
49 247
|
52 160
|
55 166
|
59 307
|
|
| Additional Paid In Capital |
265
|
265
|
265
|
296
|
306
|
316
|
324
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
282
|
516
|
5 977
|
6 107
|
15 000
|
16 545
|
|
| Unrealized Security Profit/Loss |
4 226
|
5 382
|
6 847
|
10 509
|
9 572
|
7 970
|
5 425
|
4 742
|
5 402
|
5 950
|
8 303
|
16 405
|
17 491
|
17 508
|
16 349
|
17 317
|
13 848
|
17 289
|
14 264
|
15 593
|
15 466
|
16 995
|
15 342
|
22 027
|
|
| Treasury Stock |
27
|
192
|
203
|
17
|
71
|
75
|
79
|
80
|
81
|
81
|
82
|
82
|
83
|
83
|
83
|
83
|
213
|
210
|
1 352
|
2 660
|
2 806
|
3 046
|
4 463
|
5 846
|
|
| Other Equity |
0
|
0
|
0
|
0
|
51
|
50
|
51
|
24
|
10
|
3
|
28
|
59
|
133
|
386
|
111
|
297
|
93
|
408
|
176
|
208
|
203
|
691
|
3 176
|
3 796
|
|
| Total Equity |
28 225
N/A
|
32 157
+14%
|
34 273
+7%
|
40 296
+18%
|
40 398
+0%
|
40 419
+0%
|
38 550
-5%
|
36 777
-5%
|
41 084
+12%
|
43 066
+5%
|
45 793
+6%
|
54 571
+19%
|
55 381
+1%
|
55 885
+1%
|
55 569
-1%
|
57 818
+4%
|
54 690
-5%
|
59 946
+10%
|
57 524
-4%
|
62 569
+9%
|
69 904
+12%
|
74 724
+7%
|
86 038
+15%
|
97 646
+13%
|
|
| Total Liabilities & Equity |
94 116
N/A
|
98 246
+4%
|
110 231
+12%
|
116 229
+5%
|
116 330
+0%
|
112 941
-3%
|
114 210
+1%
|
109 237
-4%
|
110 983
+2%
|
112 920
+2%
|
116 276
+3%
|
132 583
+14%
|
138 773
+5%
|
150 936
+9%
|
144 659
-4%
|
144 573
0%
|
138 288
-4%
|
140 993
+2%
|
134 384
-5%
|
139 973
+4%
|
138 114
-1%
|
139 611
+1%
|
140 786
+1%
|
153 049
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
34
|
33
|
33
|
33
|
32
|
32
|
|