Kasumigaseki Capital Co Ltd
TSE:3498
Balance Sheet
Balance Sheet Decomposition
Kasumigaseki Capital Co Ltd
Kasumigaseki Capital Co Ltd
Balance Sheet
Kasumigaseki Capital Co Ltd
| Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | Aug-2024 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
175
|
375
|
607
|
573
|
2 180
|
3 607
|
5 394
|
5 898
|
11 064
|
24 016
|
|
| Cash Equivalents |
175
|
375
|
607
|
573
|
2 180
|
3 607
|
5 394
|
5 898
|
11 064
|
24 016
|
|
| Short-Term Investments |
0
|
0
|
0
|
170
|
156
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
52
|
15
|
26
|
133
|
30
|
137
|
272
|
438
|
1 693
|
2 235
|
|
| Accounts Receivables |
18
|
15
|
26
|
133
|
30
|
137
|
272
|
438
|
1 693
|
2 235
|
|
| Other Receivables |
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
395
|
130
|
697
|
4 078
|
3 921
|
5 142
|
18 705
|
29 411
|
48 670
|
53 321
|
|
| Other Current Assets |
188
|
380
|
222
|
842
|
839
|
1 820
|
1 389
|
1 604
|
5 639
|
7 767
|
|
| Total Current Assets |
810
|
899
|
1 552
|
5 795
|
7 125
|
10 705
|
25 760
|
37 350
|
67 067
|
87 339
|
|
| PP&E Net |
647
|
882
|
1 611
|
947
|
774
|
3 276
|
3 236
|
2 383
|
4 489
|
12 914
|
|
| PP&E Gross |
647
|
882
|
1 611
|
947
|
774
|
3 276
|
3 236
|
2 383
|
4 489
|
12 914
|
|
| Accumulated Depreciation |
146
|
210
|
283
|
208
|
70
|
438
|
692
|
829
|
1 549
|
2 234
|
|
| Intangible Assets |
51
|
51
|
57
|
20
|
22
|
77
|
74
|
79
|
779
|
798
|
|
| Long-Term Investments |
16
|
0
|
0
|
0
|
76
|
124
|
331
|
1 659
|
2 196
|
10 658
|
|
| Other Long-Term Assets |
27
|
55
|
93
|
182
|
444
|
859
|
1 036
|
2 310
|
3 019
|
9 979
|
|
| Total Assets |
1 551
N/A
|
1 888
+22%
|
3 313
+75%
|
6 944
+110%
|
8 440
+22%
|
15 040
+78%
|
30 437
+102%
|
43 780
+44%
|
77 549
+77%
|
121 688
+57%
|
|
| Liabilities | |||||||||||
| Accrued Liabilities |
0
|
5
|
24
|
99
|
69
|
198
|
205
|
327
|
444
|
518
|
|
| Short-Term Debt |
385
|
315
|
350
|
570
|
1 708
|
1 755
|
3 281
|
6 408
|
10 781
|
13 612
|
|
| Current Portion of Long-Term Debt |
138
|
102
|
185
|
294
|
346
|
971
|
8 593
|
6 615
|
5 447
|
14 018
|
|
| Other Current Liabilities |
193
|
233
|
497
|
789
|
471
|
1 216
|
1 811
|
2 817
|
5 459
|
11 857
|
|
| Total Current Liabilities |
716
|
655
|
1 056
|
1 752
|
2 594
|
4 140
|
13 890
|
16 167
|
22 131
|
40 005
|
|
| Long-Term Debt |
431
|
631
|
1 455
|
3 490
|
1 921
|
4 779
|
6 532
|
15 261
|
25 661
|
41 238
|
|
| Deferred Income Tax |
85
|
39
|
15
|
0
|
0
|
398
|
349
|
358
|
1 177
|
436
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
28
|
82
|
497
|
708
|
1 580
|
|
| Other Liabilities |
128
|
146
|
142
|
145
|
53
|
817
|
306
|
313
|
840
|
1 816
|
|
| Total Liabilities |
1 360
N/A
|
1 472
+8%
|
2 668
+81%
|
5 388
+102%
|
4 567
-15%
|
10 162
+122%
|
21 160
+108%
|
32 596
+54%
|
50 518
+55%
|
85 075
+68%
|
|
| Equity | |||||||||||
| Common Stock |
95
|
170
|
170
|
409
|
1 586
|
1 644
|
3 514
|
3 550
|
9 287
|
9 523
|
|
| Retained Earnings |
96
|
171
|
399
|
835
|
927
|
1 690
|
2 610
|
4 280
|
8 854
|
17 693
|
|
| Additional Paid In Capital |
0
|
75
|
75
|
314
|
1 495
|
1 562
|
3 439
|
3 453
|
9 207
|
9 478
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
106
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
132
|
16
|
264
|
42
|
42
|
42
|
|
| Other Equity |
0
|
0
|
0
|
0
|
3
|
2
|
21
|
57
|
274
|
145
|
|
| Total Equity |
191
N/A
|
416
+118%
|
644
+55%
|
1 557
+142%
|
3 873
+149%
|
4 878
+26%
|
9 278
+90%
|
11 184
+21%
|
27 031
+142%
|
36 613
+35%
|
|
| Total Liabilities & Equity |
1 551
N/A
|
1 888
+22%
|
3 313
+75%
|
6 944
+110%
|
8 440
+22%
|
15 040
+78%
|
30 437
+102%
|
43 780
+44%
|
77 549
+77%
|
121 688
+57%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
9
|
10
|
10
|
11
|
13
|
13
|
16
|
16
|
20
|
20
|
|