Obic Business Consultants Co Ltd
TSE:4733
Balance Sheet
Balance Sheet Decomposition
Obic Business Consultants Co Ltd
Obic Business Consultants Co Ltd
Balance Sheet
Obic Business Consultants 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 |
11 647
|
18 736
|
24 842
|
22 941
|
26 280
|
28 823
|
36 076
|
29 309
|
31 802
|
32 662
|
37 989
|
46 042
|
53 445
|
58 092
|
69 699
|
81 311
|
87 124
|
97 840
|
106 701
|
114 105
|
124 469
|
134 454
|
151 601
|
161 058
|
|
| Cash Equivalents |
11 647
|
18 736
|
24 842
|
22 941
|
26 280
|
28 823
|
36 076
|
29 309
|
31 802
|
32 662
|
37 989
|
46 042
|
53 445
|
58 092
|
69 699
|
81 311
|
87 124
|
97 840
|
106 701
|
114 105
|
124 469
|
134 454
|
151 601
|
161 058
|
|
| Short-Term Investments |
4 584
|
1 783
|
695
|
2 074
|
0
|
0
|
0
|
521
|
0
|
7
|
0
|
0
|
0
|
0
|
838
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
3 313
|
3 116
|
3 333
|
3 414
|
3 994
|
4 370
|
4 506
|
4 321
|
4 393
|
4 648
|
4 714
|
4 688
|
6 800
|
6 762
|
7 310
|
7 507
|
8 172
|
10 078
|
9 085
|
10 354
|
11 594
|
12 941
|
12 794
|
11 997
|
|
| Accounts Receivables |
2 926
|
2 470
|
3 105
|
3 238
|
3 776
|
4 184
|
4 377
|
4 089
|
4 065
|
4 414
|
4 459
|
4 478
|
5 966
|
5 698
|
5 817
|
6 145
|
6 567
|
7 709
|
7 353
|
8 436
|
8 909
|
10 234
|
9 066
|
8 968
|
|
| Other Receivables |
387
|
646
|
228
|
176
|
218
|
186
|
129
|
232
|
328
|
234
|
255
|
210
|
834
|
1 064
|
1 493
|
1 363
|
1 605
|
2 369
|
1 732
|
1 918
|
2 685
|
2 707
|
3 728
|
3 028
|
|
| Inventory |
171
|
129
|
175
|
154
|
117
|
104
|
155
|
156
|
177
|
169
|
184
|
165
|
206
|
203
|
219
|
198
|
187
|
191
|
208
|
190
|
193
|
156
|
133
|
73
|
|
| Other Current Assets |
183
|
279
|
361
|
69
|
220
|
81
|
213
|
103
|
335
|
433
|
361
|
464
|
570
|
371
|
417
|
545
|
193
|
192
|
159
|
201
|
142
|
161
|
226
|
549
|
|
| Total Current Assets |
19 900
|
24 043
|
29 407
|
28 651
|
30 611
|
33 378
|
40 950
|
34 410
|
36 707
|
37 918
|
43 248
|
51 358
|
61 020
|
65 429
|
78 483
|
89 560
|
95 675
|
108 301
|
116 153
|
124 849
|
136 399
|
147 712
|
164 754
|
173 677
|
|
| PP&E Net |
415
|
427
|
406
|
509
|
368
|
366
|
421
|
348
|
287
|
287
|
326
|
339
|
381
|
364
|
295
|
477
|
537
|
448
|
506
|
1 098
|
1 232
|
1 146
|
1 230
|
1 217
|
|
| PP&E Gross |
415
|
427
|
406
|
509
|
368
|
366
|
421
|
348
|
287
|
287
|
326
|
339
|
381
|
364
|
295
|
477
|
537
|
448
|
506
|
1 098
|
1 232
|
1 146
|
1 230
|
1 217
|
|
| Accumulated Depreciation |
231
|
284
|
334
|
370
|
451
|
515
|
602
|
697
|
757
|
850
|
922
|
917
|
994
|
1 060
|
1 117
|
1 032
|
1 009
|
1 032
|
1 008
|
1 106
|
1 266
|
1 475
|
1 627
|
1 842
|
|
| Intangible Assets |
98
|
81
|
92
|
87
|
141
|
298
|
301
|
210
|
176
|
156
|
234
|
286
|
538
|
503
|
464
|
418
|
454
|
456
|
417
|
435
|
533
|
621
|
1 228
|
1 272
|
|
| Note Receivable |
14
|
15
|
8
|
3
|
162
|
14
|
14
|
100
|
193
|
336
|
191
|
188
|
13
|
6
|
3
|
118
|
71
|
68
|
66
|
69
|
78
|
79
|
104
|
49
|
|
| Long-Term Investments |
26 983
|
21 927
|
30 554
|
32 667
|
39 871
|
48 312
|
34 002
|
28 104
|
33 042
|
35 015
|
30 973
|
37 253
|
35 373
|
38 383
|
32 578
|
26 856
|
26 244
|
29 949
|
25 307
|
31 068
|
32 797
|
28 907
|
29 651
|
31 406
|
|
| Other Long-Term Assets |
582
|
570
|
638
|
1 796
|
1 774
|
1 800
|
1 942
|
2 956
|
2 324
|
2 317
|
2 218
|
742
|
556
|
522
|
601
|
501
|
635
|
642
|
681
|
844
|
868
|
850
|
840
|
1 018
|
|
| Total Assets |
47 992
N/A
|
47 063
-2%
|
61 104
+30%
|
63 715
+4%
|
72 926
+14%
|
84 169
+15%
|
77 632
-8%
|
66 128
-15%
|
72 728
+10%
|
76 030
+5%
|
77 190
+2%
|
90 167
+17%
|
97 880
+9%
|
105 207
+7%
|
112 425
+7%
|
117 931
+5%
|
123 616
+5%
|
139 864
+13%
|
143 129
+2%
|
158 362
+11%
|
171 907
+9%
|
179 315
+4%
|
197 807
+10%
|
208 639
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
138
|
148
|
170
|
166
|
200
|
252
|
178
|
292
|
216
|
207
|
250
|
222
|
329
|
307
|
260
|
234
|
244
|
316
|
290
|
281
|
360
|
380
|
450
|
362
|
|
| Accrued Liabilities |
376
|
412
|
440
|
408
|
482
|
638
|
573
|
509
|
669
|
691
|
621
|
643
|
797
|
1 182
|
986
|
1 116
|
1 039
|
1 682
|
1 441
|
1 519
|
1 973
|
1 436
|
2 098
|
2 344
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
3 521
|
4 443
|
5 918
|
5 471
|
7 137
|
7 605
|
7 512
|
5 739
|
8 248
|
7 880
|
6 374
|
8 170
|
10 833
|
9 049
|
11 639
|
12 486
|
13 672
|
16 447
|
17 983
|
21 324
|
25 601
|
31 411
|
39 955
|
40 025
|
|
| Total Current Liabilities |
4 035
|
5 003
|
6 528
|
6 045
|
7 819
|
8 495
|
8 263
|
6 539
|
9 134
|
8 778
|
7 245
|
9 035
|
11 959
|
10 538
|
12 885
|
13 836
|
14 954
|
18 445
|
19 713
|
23 124
|
27 934
|
33 227
|
42 502
|
42 731
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
2 525
|
1 307
|
4 107
|
3 575
|
4 904
|
7 020
|
2 518
|
0
|
0
|
0
|
0
|
1 926
|
1 283
|
2 455
|
2 544
|
2 461
|
1 600
|
2 728
|
1 297
|
2 628
|
3 114
|
1 912
|
1 909
|
2 343
|
|
| Other Liabilities |
152
|
189
|
247
|
293
|
349
|
402
|
518
|
602
|
648
|
784
|
865
|
1 104
|
1 262
|
1 220
|
1 465
|
1 591
|
1 796
|
3 252
|
3 593
|
4 048
|
4 220
|
4 387
|
4 502
|
4 575
|
|
| Total Liabilities |
6 712
N/A
|
6 500
-3%
|
10 882
+67%
|
9 913
-9%
|
13 071
+32%
|
15 917
+22%
|
11 298
-29%
|
7 141
-37%
|
9 782
+37%
|
9 562
-2%
|
8 110
-15%
|
12 065
+49%
|
14 504
+20%
|
14 212
-2%
|
16 894
+19%
|
17 888
+6%
|
18 351
+3%
|
24 425
+33%
|
24 604
+1%
|
29 800
+21%
|
35 268
+18%
|
39 526
+12%
|
48 913
+24%
|
49 649
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
10 519
|
|
| Retained Earnings |
12 338
|
14 344
|
17 686
|
21 161
|
24 740
|
28 819
|
32 396
|
33 412
|
36 248
|
39 542
|
43 121
|
46 382
|
51 942
|
56 510
|
61 165
|
66 204
|
71 558
|
78 622
|
84 821
|
90 733
|
93 092
|
98 864
|
107 443
|
116 484
|
|
| Additional Paid In Capital |
18 415
|
18 415
|
18 911
|
18 915
|
18 920
|
18 939
|
18 946
|
18 949
|
18 949
|
18 949
|
18 949
|
18 949
|
18 949
|
18 949
|
18 949
|
18 949
|
18 949
|
18 949
|
18 957
|
18 967
|
18 415
|
18 430
|
18 438
|
18 450
|
|
| Unrealized Security Profit/Loss |
638
|
714
|
4 000
|
4 076
|
6 681
|
10 783
|
5 283
|
1 261
|
2 398
|
2 625
|
1 658
|
7 599
|
7 314
|
10 364
|
10 246
|
9 719
|
9 588
|
12 698
|
9 576
|
13 690
|
14 841
|
12 200
|
12 717
|
13 758
|
|
| Treasury Stock |
630
|
2 001
|
893
|
870
|
1 005
|
808
|
811
|
5 155
|
5 168
|
5 168
|
5 168
|
5 348
|
5 348
|
5 348
|
5 348
|
5 349
|
5 349
|
5 350
|
5 348
|
5 346
|
228
|
224
|
223
|
221
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
41 281
N/A
|
40 563
-2%
|
50 222
+24%
|
53 801
+7%
|
59 855
+11%
|
68 252
+14%
|
66 334
-3%
|
58 987
-11%
|
62 946
+7%
|
66 468
+6%
|
69 080
+4%
|
78 102
+13%
|
83 376
+7%
|
90 995
+9%
|
95 531
+5%
|
100 042
+5%
|
105 265
+5%
|
115 438
+10%
|
118 526
+3%
|
128 563
+8%
|
136 639
+6%
|
139 789
+2%
|
148 894
+7%
|
158 990
+7%
|
|
| Total Liabilities & Equity |
47 992
N/A
|
47 063
-2%
|
61 104
+30%
|
63 715
+4%
|
72 926
+14%
|
84 169
+15%
|
77 632
-8%
|
66 128
-15%
|
72 728
+10%
|
76 030
+5%
|
77 190
+2%
|
90 167
+17%
|
97 880
+9%
|
105 207
+7%
|
112 425
+7%
|
117 931
+5%
|
123 616
+5%
|
139 864
+13%
|
143 129
+2%
|
158 362
+11%
|
171 907
+9%
|
179 315
+4%
|
197 807
+10%
|
208 639
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
80
|
79
|
80
|
80
|
80
|
80
|
80
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
|