JSR Corp
TSE:4185
Balance Sheet
Balance Sheet Decomposition
JSR Corp
JSR Corp
Balance Sheet
JSR Corp
| Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
47 984
|
52 081
|
97 416
|
124 956
|
70 785
|
61 931
|
85 377
|
45 567
|
72 640
|
100 645
|
|
| Cash Equivalents |
47 984
|
52 081
|
97 416
|
124 956
|
70 785
|
61 931
|
85 377
|
45 567
|
72 640
|
100 645
|
|
| Short-Term Investments |
67 997
|
60 010
|
44 970
|
13 776
|
5 002
|
4 064
|
1 933
|
1 289
|
2 657
|
717
|
|
| Total Receivables |
83 122
|
77 878
|
116 587
|
128 764
|
142 496
|
117 912
|
131 612
|
87 617
|
78 999
|
87 897
|
|
| Accounts Receivables |
83 122
|
77 878
|
88 148
|
98 793
|
116 956
|
97 759
|
108 615
|
68 674
|
78 999
|
87 897
|
|
| Other Receivables |
0
|
0
|
28 439
|
29 971
|
25 540
|
20 153
|
22 997
|
18 943
|
0
|
0
|
|
| Inventory |
79 320
|
77 458
|
81 918
|
87 567
|
117 046
|
112 840
|
104 862
|
104 934
|
118 494
|
103 910
|
|
| Other Current Assets |
40 973
|
33 105
|
3 237
|
2 845
|
3 654
|
6 728
|
5 495
|
197 595
|
26 718
|
16 749
|
|
| Total Current Assets |
319 396
|
300 532
|
344 128
|
357 908
|
338 983
|
303 475
|
329 279
|
437 002
|
299 507
|
309 918
|
|
| PP&E Net |
115 913
|
112 693
|
131 748
|
159 834
|
183 457
|
215 664
|
170 428
|
159 539
|
169 617
|
174 891
|
|
| PP&E Gross |
0
|
0
|
131 748
|
159 834
|
183 457
|
215 664
|
170 428
|
159 539
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
374 751
|
383 935
|
436 648
|
451 033
|
545 013
|
251 940
|
0
|
0
|
|
| Intangible Assets |
7 819
|
6 875
|
9 190
|
10 403
|
14 205
|
15 891
|
15 014
|
24 571
|
47 664
|
49 509
|
|
| Goodwill |
6 479
|
9 788
|
9 331
|
19 389
|
59 066
|
58 283
|
58 633
|
117 640
|
135 735
|
153 107
|
|
| Note Receivable |
0
|
5 894
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
78 456
|
73 660
|
68 241
|
89 747
|
83 164
|
70 041
|
70 766
|
34 392
|
35 636
|
52 533
|
|
| Other Long-Term Assets |
6 529
|
6 917
|
15 846
|
10 418
|
12 560
|
14 359
|
28 653
|
36 227
|
29 352
|
31 397
|
|
| Other Assets |
6 479
|
9 788
|
9 331
|
19 389
|
59 066
|
58 283
|
58 633
|
117 640
|
135 735
|
153 107
|
|
| Total Assets |
534 592
N/A
|
516 359
-3%
|
578 484
+12%
|
647 699
+12%
|
691 435
+7%
|
677 713
-2%
|
672 773
-1%
|
809 371
+20%
|
717 511
-11%
|
771 355
+8%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
72 441
|
53 836
|
75 025
|
82 941
|
117 373
|
92 335
|
100 272
|
63 143
|
79 872
|
79 714
|
|
| Accrued Liabilities |
0
|
0
|
5 026
|
5 274
|
6 105
|
6 048
|
6 273
|
4 270
|
0
|
0
|
|
| Short-Term Debt |
16 107
|
14 345
|
15 496
|
18 901
|
21 695
|
23 559
|
22 333
|
60 634
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2 532
|
6 495
|
8 244
|
7 046
|
11 824
|
6 484
|
18 869
|
11 520
|
62 510
|
97 605
|
|
| Other Current Liabilities |
35 247
|
34 646
|
35 329
|
39 857
|
15 458
|
19 972
|
21 063
|
148 698
|
39 580
|
38 486
|
|
| Total Current Liabilities |
126 327
|
109 322
|
139 120
|
154 019
|
172 455
|
148 398
|
168 810
|
288 265
|
181 962
|
215 805
|
|
| Long-Term Debt |
20 387
|
22 249
|
38 381
|
53 456
|
50 777
|
52 684
|
100 449
|
64 968
|
95 683
|
81 465
|
|
| Deferred Income Tax |
6 700
|
0
|
6 432
|
9 955
|
7 565
|
3 139
|
3 077
|
5 133
|
7 162
|
11 210
|
|
| Minority Interest |
5 518
|
8 278
|
14 475
|
18 116
|
38 361
|
40 619
|
36 741
|
38 728
|
25 409
|
26 650
|
|
| Other Liabilities |
16 505
|
22 435
|
18 187
|
18 654
|
20 278
|
36 080
|
29 701
|
36 266
|
51 769
|
60 431
|
|
| Total Liabilities |
175 437
N/A
|
162 284
-7%
|
216 595
+33%
|
254 200
+17%
|
289 436
+14%
|
280 920
-3%
|
338 778
+21%
|
433 360
+28%
|
361 985
-16%
|
395 561
+9%
|
|
| Equity | |||||||||||
| Common Stock |
23 320
|
23 320
|
23 320
|
23 370
|
23 370
|
23 370
|
23 370
|
23 370
|
23 370
|
23 370
|
|
| Retained Earnings |
292 003
|
282 807
|
309 517
|
331 913
|
351 476
|
369 102
|
302 916
|
333 335
|
288 919
|
276 992
|
|
| Additional Paid In Capital |
25 179
|
25 179
|
18 441
|
18 502
|
18 436
|
18 242
|
11 562
|
11 799
|
6 637
|
6 748
|
|
| Unrealized Security Profit/Loss |
19 257
|
15 231
|
17 213
|
25 064
|
19 508
|
10 849
|
15 096
|
8 713
|
0
|
0
|
|
| Treasury Stock |
15 329
|
956
|
5 396
|
5 358
|
10 042
|
19 547
|
19 202
|
18 874
|
2 109
|
1 961
|
|
| Other Equity |
14 725
|
8 494
|
1 206
|
8
|
749
|
5 223
|
253
|
17 668
|
38 709
|
70 645
|
|
| Total Equity |
359 155
N/A
|
354 075
-1%
|
361 889
+2%
|
393 499
+9%
|
401 999
+2%
|
396 793
-1%
|
333 995
-16%
|
376 011
+13%
|
355 526
-5%
|
375 794
+6%
|
|
| Total Liabilities & Equity |
534 592
N/A
|
516 359
-3%
|
578 484
+12%
|
647 699
+12%
|
691 435
+7%
|
677 713
-2%
|
672 773
-1%
|
809 371
+20%
|
717 511
-11%
|
771 355
+8%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
230
|
226
|
223
|
223
|
220
|
215
|
215
|
215
|
208
|
208
|
|