Iida Group Holdings Co Ltd
TSE:3291
Balance Sheet
Balance Sheet Decomposition
Iida Group Holdings Co Ltd
Iida Group Holdings Co Ltd
Balance Sheet
Iida Group Holdings Co Ltd
| 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 |
129 299
|
187 972
|
233 316
|
265 586
|
298 658
|
344 583
|
387 003
|
550 587
|
561 261
|
440 878
|
433 931
|
501 094
|
|
| Cash Equivalents |
129 299
|
187 972
|
233 316
|
265 586
|
298 658
|
344 583
|
387 003
|
550 587
|
561 261
|
440 878
|
433 931
|
501 094
|
|
| Short-Term Investments |
0
|
476
|
1 498
|
1 930
|
2 746
|
1 763
|
3 841
|
2 845
|
4 256
|
6 439
|
5 453
|
2 291
|
|
| Total Receivables |
14 834
|
25 994
|
28 261
|
39 685
|
48 824
|
52 524
|
58 289
|
54 599
|
69 042
|
53 302
|
28 771
|
26 942
|
|
| Accounts Receivables |
43
|
678
|
737
|
1 018
|
1 010
|
5 501
|
7 116
|
8 965
|
9 992
|
10 899
|
10 390
|
9 171
|
|
| Other Receivables |
14 877
|
25 316
|
27 524
|
38 667
|
47 814
|
47 023
|
51 173
|
45 634
|
59 050
|
42 403
|
18 381
|
17 771
|
|
| Inventory |
526 359
|
458 615
|
460 794
|
558 853
|
615 792
|
649 621
|
709 240
|
478 492
|
615 053
|
757 127
|
818 356
|
791 372
|
|
| Other Current Assets |
17 923
|
8 276
|
10 660
|
12 955
|
9 628
|
13 912
|
12 162
|
9 923
|
13 050
|
13 124
|
12 041
|
20 923
|
|
| Total Current Assets |
688 415
|
681 333
|
734 529
|
879 009
|
975 648
|
1 062 403
|
1 170 535
|
1 096 446
|
1 262 662
|
1 270 870
|
1 298 552
|
1 342 622
|
|
| PP&E Net |
43 404
|
54 516
|
56 032
|
60 691
|
65 954
|
86 159
|
119 145
|
123 847
|
163 024
|
196 799
|
148 446
|
153 230
|
|
| PP&E Gross |
43 404
|
54 516
|
56 032
|
60 691
|
65 954
|
86 159
|
119 145
|
123 847
|
163 024
|
196 799
|
148 446
|
153 230
|
|
| Accumulated Depreciation |
14 805
|
19 345
|
21 858
|
22 857
|
24 386
|
27 811
|
31 350
|
35 142
|
39 425
|
51 397
|
54 123
|
61 314
|
|
| Intangible Assets |
886
|
1 052
|
1 164
|
1 140
|
1 630
|
1 583
|
1 750
|
2 100
|
10 793
|
12 763
|
13 973
|
15 210
|
|
| Goodwill |
198 093
|
198 307
|
198 297
|
198 288
|
198 278
|
198 509
|
199 776
|
199 776
|
210 840
|
215 637
|
214 832
|
215 952
|
|
| Note Receivable |
2 277
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
3 333
|
12 682
|
15 519
|
21 720
|
31 807
|
31 787
|
33 003
|
39 356
|
45 716
|
49 786
|
112 244
|
104 330
|
|
| Other Long-Term Assets |
7 798
|
7 121
|
7 986
|
7 541
|
7 223
|
8 814
|
12 328
|
13 406
|
15 633
|
19 063
|
23 132
|
22 486
|
|
| Other Assets |
198 093
|
198 307
|
198 297
|
198 288
|
198 278
|
198 509
|
199 776
|
199 776
|
210 840
|
215 637
|
214 832
|
215 952
|
|
| Total Assets |
944 206
N/A
|
955 011
+1%
|
1 013 527
+6%
|
1 168 389
+15%
|
1 280 540
+10%
|
1 389 255
+8%
|
1 536 537
+11%
|
1 474 931
-4%
|
1 708 668
+16%
|
1 764 918
+3%
|
1 811 179
+3%
|
1 853 830
+2%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
106 446
|
114 916
|
111 373
|
112 562
|
115 528
|
122 994
|
132 353
|
102 410
|
127 324
|
137 317
|
124 589
|
106 445
|
|
| Accrued Liabilities |
2 097
|
4 918
|
4 997
|
5 507
|
6 149
|
10 516
|
11 352
|
10 644
|
16 922
|
15 315
|
16 486
|
17 716
|
|
| Short-Term Debt |
240 453
|
201 569
|
178 897
|
218 421
|
233 782
|
202 615
|
288 952
|
198 073
|
246 297
|
266 613
|
285 518
|
275 214
|
|
| Current Portion of Long-Term Debt |
28 661
|
20 195
|
16 571
|
3 700
|
3 224
|
3 104
|
37 214
|
8 483
|
8 931
|
7 957
|
15 702
|
17 206
|
|
| Other Current Liabilities |
24 201
|
32 830
|
40 509
|
40 954
|
42 624
|
43 849
|
39 764
|
60 919
|
69 168
|
48 498
|
37 752
|
55 837
|
|
| Total Current Liabilities |
401 858
|
374 428
|
352 347
|
381 144
|
401 307
|
383 078
|
509 635
|
380 529
|
468 642
|
475 700
|
480 047
|
472 418
|
|
| Long-Term Debt |
20 280
|
32 867
|
60 382
|
121 120
|
157 429
|
233 958
|
216 027
|
215 139
|
268 880
|
279 473
|
316 530
|
354 987
|
|
| Deferred Income Tax |
3 541
|
3 331
|
331
|
357
|
484
|
643
|
569
|
462
|
4 770
|
4 814
|
4 234
|
2 512
|
|
| Minority Interest |
492
|
492
|
637
|
765
|
0
|
30
|
1 571
|
1 958
|
3 305
|
413
|
460
|
498
|
|
| Other Liabilities |
8 566
|
8 653
|
9 475
|
10 492
|
11 893
|
13 356
|
15 667
|
18 932
|
30 545
|
37 199
|
38 089
|
41 927
|
|
| Total Liabilities |
434 737
N/A
|
419 848
-3%
|
423 172
+1%
|
513 878
+21%
|
571 113
+11%
|
631 065
+10%
|
743 469
+18%
|
617 020
-17%
|
776 142
+26%
|
797 599
+3%
|
839 360
+5%
|
872 342
+4%
|
|
| Equity | |||||||||||||
| Common Stock |
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
|
| Retained Earnings |
94 876
|
120 045
|
174 000
|
237 476
|
289 834
|
341 567
|
379 073
|
445 464
|
523 545
|
572 897
|
585 230
|
605 464
|
|
| Additional Paid In Capital |
417 750
|
417 723
|
418 503
|
418 503
|
418 913
|
418 913
|
418 941
|
418 161
|
415 410
|
400 793
|
380 687
|
374 634
|
|
| Unrealized Security Profit/Loss |
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 376
|
2 641
|
4 172
|
1 247
|
|
| Treasury Stock |
13 186
|
13 190
|
0
|
13 198
|
13 200
|
13 201
|
13 203
|
13 205
|
13 207
|
13 506
|
1
|
9 182
|
|
| Other Equity |
0
|
585
|
1 048
|
1 730
|
3 880
|
911
|
1 743
|
2 509
|
846
|
224
|
75
|
1 819
|
|
| Total Equity |
509 469
N/A
|
535 163
+5%
|
590 355
+10%
|
654 511
+11%
|
709 427
+8%
|
758 190
+7%
|
793 068
+5%
|
857 911
+8%
|
932 526
+9%
|
967 319
+4%
|
971 819
+0%
|
981 488
+1%
|
|
| Total Liabilities & Equity |
944 206
N/A
|
955 011
+1%
|
1 013 527
+6%
|
1 168 389
+15%
|
1 280 540
+10%
|
1 389 255
+8%
|
1 536 537
+11%
|
1 474 931
-4%
|
1 708 668
+16%
|
1 764 918
+3%
|
1 811 179
+3%
|
1 853 830
+2%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
288
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
282
|
280
|
276
|
|