Hogy Medical Co Ltd
TSE:3593
Balance Sheet
Balance Sheet Decomposition
Hogy Medical Co Ltd
Hogy Medical Co Ltd
Balance Sheet
Hogy Medical 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 |
6 279
|
7 820
|
8 815
|
10 313
|
6 326
|
8 114
|
11 138
|
12 501
|
17 766
|
18 505
|
19 610
|
22 471
|
28 595
|
23 033
|
12 380
|
16 658
|
21 274
|
23 336
|
23 377
|
20 549
|
14 364
|
18 862
|
19 419
|
22 005
|
|
| Cash Equivalents |
6 279
|
7 820
|
8 815
|
10 313
|
6 326
|
8 114
|
11 138
|
12 501
|
17 766
|
18 505
|
19 610
|
22 471
|
28 595
|
23 033
|
12 380
|
16 658
|
21 274
|
23 336
|
23 377
|
20 549
|
14 364
|
18 862
|
19 419
|
22 005
|
|
| Short-Term Investments |
9 174
|
6 098
|
5 985
|
5 675
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
7 706
|
6 744
|
7 022
|
7 339
|
7 739
|
8 919
|
8 484
|
9 095
|
9 122
|
9 087
|
10 351
|
10 465
|
10 182
|
10 927
|
11 615
|
11 289
|
12 116
|
12 004
|
11 352
|
11 390
|
11 340
|
11 962
|
12 765
|
11 445
|
|
| Accounts Receivables |
7 706
|
6 744
|
7 022
|
7 339
|
7 739
|
8 919
|
8 484
|
9 095
|
9 122
|
9 087
|
10 351
|
10 465
|
10 182
|
10 927
|
11 615
|
11 289
|
12 116
|
12 004
|
11 352
|
11 390
|
5 274
|
5 623
|
10 054
|
9 849
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 066
|
6 339
|
2 711
|
1 596
|
|
| Inventory |
5 769
|
5 547
|
5 723
|
5 532
|
5 652
|
5 328
|
5 674
|
5 755
|
5 642
|
4 941
|
5 510
|
6 988
|
7 759
|
7 520
|
7 532
|
8 393
|
8 703
|
8 289
|
7 867
|
8 804
|
8 810
|
8 867
|
9 455
|
9 944
|
|
| Other Current Assets |
748
|
697
|
610
|
593
|
919
|
701
|
667
|
764
|
832
|
977
|
994
|
1 113
|
895
|
1 383
|
2 128
|
769
|
357
|
479
|
633
|
579
|
776
|
599
|
1 386
|
806
|
|
| Total Current Assets |
29 675
|
26 905
|
28 154
|
29 452
|
20 636
|
23 061
|
25 963
|
28 115
|
33 362
|
33 510
|
36 465
|
41 037
|
47 431
|
42 863
|
33 655
|
37 109
|
42 450
|
44 108
|
43 229
|
41 322
|
35 290
|
40 290
|
43 025
|
44 200
|
|
| PP&E Net |
23 190
|
27 749
|
27 671
|
28 952
|
32 117
|
30 461
|
29 547
|
29 073
|
30 119
|
31 519
|
29 585
|
28 430
|
32 949
|
44 845
|
49 742
|
51 986
|
47 891
|
45 944
|
51 851
|
52 794
|
52 759
|
51 555
|
45 712
|
45 763
|
|
| PP&E Gross |
23 190
|
27 749
|
27 671
|
28 952
|
32 117
|
30 461
|
29 547
|
29 073
|
30 119
|
31 519
|
29 585
|
28 430
|
32 949
|
44 845
|
49 742
|
51 986
|
47 891
|
45 944
|
51 851
|
52 794
|
52 759
|
51 555
|
45 712
|
45 763
|
|
| Accumulated Depreciation |
13 072
|
14 204
|
16 216
|
17 391
|
19 684
|
22 458
|
25 041
|
27 382
|
29 608
|
31 266
|
33 891
|
36 269
|
39 004
|
41 557
|
44 102
|
47 596
|
53 027
|
57 573
|
61 917
|
65 220
|
69 000
|
72 993
|
79 626
|
85 239
|
|
| Intangible Assets |
141
|
89
|
217
|
207
|
320
|
533
|
463
|
502
|
595
|
886
|
1 291
|
1 605
|
1 814
|
2 532
|
3 241
|
3 101
|
2 965
|
2 600
|
2 300
|
1 951
|
1 536
|
819
|
495
|
377
|
|
| Long-Term Investments |
464
|
395
|
580
|
369
|
207
|
2 793
|
3 038
|
2 096
|
2 698
|
2 257
|
2 627
|
4 409
|
5 658
|
10 035
|
11 160
|
9 504
|
11 547
|
9 275
|
7 941
|
7 987
|
8 105
|
8 239
|
9 213
|
5 982
|
|
| Other Long-Term Assets |
2 780
|
2 198
|
1 887
|
1 863
|
2 660
|
2 383
|
2 503
|
2 154
|
1 479
|
1 659
|
2 554
|
2 798
|
2 559
|
2 669
|
2 165
|
1 496
|
1 300
|
1 400
|
1 343
|
1 590
|
1 277
|
1 277
|
1 596
|
1 573
|
|
| Total Assets |
56 251
N/A
|
57 337
+2%
|
58 509
+2%
|
60 842
+4%
|
55 939
-8%
|
59 231
+6%
|
61 515
+4%
|
61 942
+1%
|
68 253
+10%
|
69 831
+2%
|
72 522
+4%
|
78 279
+8%
|
90 411
+15%
|
102 944
+14%
|
99 963
-3%
|
103 196
+3%
|
106 153
+3%
|
103 327
-3%
|
106 664
+3%
|
105 644
-1%
|
98 967
-6%
|
102 180
+3%
|
100 041
-2%
|
97 895
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 980
|
3 358
|
3 045
|
2 944
|
4 063
|
3 065
|
3 814
|
4 143
|
3 634
|
3 718
|
4 194
|
4 622
|
4 901
|
10 709
|
6 271
|
5 968
|
5 455
|
5 936
|
4 675
|
4 615
|
4 336
|
4 813
|
4 834
|
4 765
|
|
| Accrued Liabilities |
363
|
426
|
391
|
350
|
360
|
457
|
494
|
569
|
545
|
497
|
584
|
460
|
489
|
523
|
474
|
491
|
473
|
486
|
466
|
520
|
478
|
508
|
534
|
528
|
|
| Short-Term Debt |
850
|
0
|
0
|
0
|
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 |
0
|
0
|
0
|
10 000
|
0
|
1 000
|
1 000
|
1 000
|
1 000
|
925
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
64
|
1 999
|
1 999
|
1 999
|
1 999
|
|
| Other Current Liabilities |
2 475
|
2 612
|
2 612
|
2 231
|
2 083
|
1 613
|
2 334
|
1 516
|
2 825
|
3 181
|
2 828
|
2 229
|
7 840
|
5 388
|
2 398
|
3 718
|
2 469
|
2 765
|
5 219
|
2 391
|
2 535
|
3 814
|
874
|
3 089
|
|
| Total Current Liabilities |
6 668
|
6 397
|
6 048
|
15 525
|
6 505
|
6 135
|
7 643
|
7 227
|
8 004
|
8 321
|
7 606
|
7 311
|
13 230
|
16 620
|
9 143
|
10 177
|
8 397
|
9 187
|
10 360
|
7 590
|
9 348
|
11 134
|
8 241
|
10 381
|
|
| Long-Term Debt |
10 000
|
10 000
|
10 000
|
0
|
0
|
3 925
|
2 925
|
1 925
|
925
|
0
|
0
|
0
|
0
|
0
|
0
|
508
|
399
|
285
|
175
|
0
|
7 667
|
5 668
|
3 669
|
11 670
|
|
| Deferred Income Tax |
245
|
203
|
168
|
148
|
150
|
358
|
98
|
53
|
29
|
8
|
0
|
768
|
1 176
|
2 325
|
2 467
|
2 058
|
2 430
|
1 603
|
1 232
|
1 145
|
927
|
546
|
942
|
299
|
|
| Minority Interest |
8
|
9
|
10
|
11
|
12
|
13
|
14
|
12
|
14
|
13
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
7
|
103
|
73
|
37
|
72
|
8
|
8
|
|
| Other Liabilities |
1 936
|
1 454
|
1 235
|
1 222
|
1 889
|
782
|
1 218
|
1 230
|
790
|
804
|
902
|
598
|
626
|
698
|
743
|
824
|
864
|
848
|
976
|
958
|
1 029
|
1 154
|
1 069
|
1 213
|
|
| Total Liabilities |
18 857
N/A
|
18 063
-4%
|
17 461
-3%
|
16 907
-3%
|
8 556
-49%
|
11 213
+31%
|
11 897
+6%
|
10 448
-12%
|
9 762
-7%
|
9 146
-6%
|
8 513
-7%
|
8 682
+2%
|
15 038
+73%
|
19 649
+31%
|
12 359
-37%
|
13 573
+10%
|
12 096
-11%
|
11 930
-1%
|
12 846
+8%
|
9 766
-24%
|
19 008
+95%
|
18 574
-2%
|
13 929
-25%
|
23 571
+69%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
7 123
|
|
| Retained Earnings |
24 385
|
27 444
|
30 226
|
33 280
|
36 374
|
38 627
|
41 479
|
43 726
|
46 598
|
49 510
|
52 750
|
56 472
|
60 422
|
64 335
|
68 438
|
72 352
|
75 680
|
79 770
|
83 234
|
86 149
|
88 523
|
91 142
|
67 762
|
56 552
|
|
| Additional Paid In Capital |
8 336
|
8 336
|
8 336
|
8 336
|
8 336
|
8 336
|
8 336
|
8 336
|
8 336
|
8 336
|
8 336
|
8 336
|
8 336
|
8 336
|
8 336
|
8 336
|
8 336
|
8 336
|
8 336
|
8 336
|
8 336
|
8 270
|
8 294
|
8 294
|
|
| Unrealized Security Profit/Loss |
1
|
6
|
117
|
15
|
2
|
23
|
426
|
17
|
345
|
78
|
326
|
1 422
|
2 297
|
5 229
|
6 267
|
5 098
|
6 575
|
4 693
|
3 623
|
3 340
|
2 831
|
2 719
|
3 418
|
2 154
|
|
| Treasury Stock |
2 670
|
3 678
|
4 582
|
4 590
|
4 512
|
7 100
|
7 104
|
7 111
|
3 313
|
3 316
|
3 317
|
3 318
|
3 321
|
3 323
|
3 325
|
3 841
|
3 759
|
8 663
|
8 557
|
8 902
|
27 561
|
27 561
|
3 217
|
3 909
|
|
| Other Equity |
219
|
44
|
173
|
228
|
60
|
1 009
|
208
|
564
|
598
|
1 046
|
1 211
|
438
|
516
|
1 595
|
765
|
555
|
102
|
138
|
59
|
168
|
707
|
1 913
|
2 732
|
4 110
|
|
| Total Equity |
37 394
N/A
|
39 274
+5%
|
41 047
+5%
|
43 935
+7%
|
47 383
+8%
|
48 018
+1%
|
49 617
+3%
|
51 494
+4%
|
58 491
+14%
|
60 685
+4%
|
64 007
+5%
|
69 597
+9%
|
75 373
+8%
|
83 295
+11%
|
87 604
+5%
|
89 623
+2%
|
94 057
+5%
|
91 397
-3%
|
93 818
+3%
|
95 878
+2%
|
79 959
-17%
|
83 606
+5%
|
86 112
+3%
|
74 324
-14%
|
|
| Total Liabilities & Equity |
56 251
N/A
|
57 337
+2%
|
58 509
+2%
|
60 842
+4%
|
55 939
-8%
|
59 231
+6%
|
61 515
+4%
|
61 942
+1%
|
68 253
+10%
|
69 831
+2%
|
72 520
+4%
|
78 279
+8%
|
90 411
+15%
|
102 944
+14%
|
99 963
-3%
|
103 196
+3%
|
106 153
+3%
|
103 327
-3%
|
106 664
+3%
|
105 644
-1%
|
98 967
-6%
|
102 180
+3%
|
100 041
-2%
|
97 895
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
32
|
32
|
31
|
31
|
31
|
30
|
30
|
30
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
30
|
30
|
30
|
24
|
24
|
24
|
22
|
|