Kobayashi Pharmaceutical Co Ltd
TSE:4967
Balance Sheet
Balance Sheet Decomposition
Kobayashi Pharmaceutical Co Ltd
Kobayashi Pharmaceutical Co Ltd
Balance Sheet
Kobayashi Pharmaceutical Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
58 173
|
64 990
|
74 456
|
75 580
|
78 253
|
95 024
|
96 233
|
71 536
|
50 873
|
62 314
|
|
| Cash Equivalents |
58 173
|
64 990
|
74 456
|
75 580
|
78 253
|
95 024
|
96 233
|
71 536
|
50 873
|
62 314
|
|
| Short-Term Investments |
5 500
|
8 300
|
8 300
|
14 977
|
16 085
|
14 022
|
8 300
|
8 300
|
14 872
|
8 300
|
|
| Total Receivables |
47 000
|
49 998
|
53 255
|
54 105
|
52 829
|
55 147
|
47 853
|
52 984
|
49 384
|
52 135
|
|
| Accounts Receivables |
47 000
|
49 998
|
53 255
|
54 105
|
52 829
|
55 147
|
47 853
|
52 984
|
49 384
|
52 135
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
12 805
|
13 289
|
13 643
|
15 325
|
14 139
|
15 107
|
17 678
|
22 081
|
24 163
|
22 752
|
|
| Other Current Assets |
5 168
|
5 769
|
2 170
|
3 059
|
2 919
|
2 589
|
2 828
|
3 430
|
5 176
|
3 319
|
|
| Total Current Assets |
128 646
|
142 346
|
151 824
|
163 046
|
164 225
|
181 889
|
172 892
|
158 331
|
144 468
|
148 820
|
|
| PP&E Net |
17 833
|
18 247
|
19 024
|
21 180
|
20 821
|
22 524
|
34 778
|
47 665
|
67 448
|
67 367
|
|
| Intangible Assets |
2 494
|
2 172
|
1 582
|
1 530
|
5 510
|
5 469
|
6 160
|
11 959
|
11 414
|
9 703
|
|
| Goodwill |
4 729
|
2 626
|
3 241
|
1 582
|
7 284
|
7 189
|
7 147
|
9 655
|
9 260
|
7 711
|
|
| Note Receivable |
171
|
261
|
386
|
572
|
700
|
816
|
975
|
1 132
|
1 269
|
1 334
|
|
| Long-Term Investments |
43 248
|
49 778
|
48 872
|
42 260
|
37 239
|
32 201
|
31 216
|
34 802
|
27 267
|
34 282
|
|
| Other Long-Term Assets |
4 113
|
3 401
|
3 858
|
3 562
|
2 587
|
2 466
|
2 659
|
3 929
|
4 242
|
6 112
|
|
| Other Assets |
4 729
|
2 626
|
3 241
|
1 582
|
7 284
|
7 189
|
7 147
|
9 655
|
9 260
|
7 711
|
|
| Total Assets |
201 234
N/A
|
218 831
+9%
|
228 787
+5%
|
233 732
+2%
|
238 366
+2%
|
252 554
+6%
|
255 827
+1%
|
267 473
+5%
|
265 368
-1%
|
275 329
+4%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
16 018
|
17 500
|
17 776
|
16 815
|
15 926
|
17 444
|
18 056
|
17 305
|
14 688
|
14 898
|
|
| Accrued Liabilities |
2 237
|
3 495
|
3 542
|
3 592
|
4 214
|
3 125
|
3 474
|
3 493
|
3 186
|
4 190
|
|
| Short-Term Debt |
192
|
194
|
506
|
19
|
13
|
1
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
56
|
55
|
53
|
190
|
170
|
169
|
261
|
379
|
343
|
319
|
|
| Other Current Liabilities |
28 472
|
33 030
|
33 176
|
33 151
|
29 784
|
29 964
|
30 018
|
34 934
|
28 206
|
40 730
|
|
| Total Current Liabilities |
46 975
|
54 274
|
55 053
|
53 767
|
50 107
|
50 703
|
51 809
|
56 111
|
46 423
|
60 137
|
|
| Long-Term Debt |
581
|
527
|
472
|
682
|
505
|
460
|
531
|
608
|
503
|
359
|
|
| Deferred Income Tax |
3 841
|
5 224
|
2 812
|
2 779
|
1 357
|
1 564
|
1 310
|
2 594
|
1 554
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
9
|
|
| Other Liabilities |
6 517
|
4 995
|
4 201
|
3 847
|
3 814
|
4 227
|
4 277
|
3 344
|
3 417
|
3 825
|
|
| Total Liabilities |
57 914
N/A
|
65 020
+12%
|
62 538
-4%
|
61 075
-2%
|
55 783
-9%
|
56 954
+2%
|
57 927
+2%
|
62 657
+8%
|
51 901
-17%
|
64 330
+24%
|
|
| Equity | |||||||||||
| Common Stock |
3 450
|
3 450
|
3 450
|
3 450
|
3 450
|
3 450
|
3 450
|
3 450
|
3 450
|
3 450
|
|
| Retained Earnings |
147 968
|
146 794
|
159 857
|
173 650
|
187 071
|
200 587
|
194 545
|
206 127
|
208 928
|
205 033
|
|
| Additional Paid In Capital |
4 958
|
4 183
|
4 183
|
4 183
|
4 183
|
4 183
|
522
|
522
|
522
|
522
|
|
| Unrealized Security Profit/Loss |
9 481
|
13 267
|
12 636
|
13 212
|
10 449
|
10 953
|
10 346
|
12 819
|
12 469
|
13 085
|
|
| Treasury Stock |
21 088
|
12 259
|
11 763
|
19 762
|
19 763
|
23 706
|
14 482
|
24 766
|
24 767
|
24 767
|
|
| Other Equity |
1 449
|
1 624
|
2 114
|
2 076
|
2 807
|
133
|
3 519
|
6 664
|
12 865
|
13 676
|
|
| Total Equity |
143 320
N/A
|
153 811
+7%
|
166 249
+8%
|
172 657
+4%
|
182 583
+6%
|
195 600
+7%
|
197 900
+1%
|
204 816
+3%
|
213 467
+4%
|
210 999
-1%
|
|
| Total Liabilities & Equity |
201 234
N/A
|
218 831
+9%
|
228 787
+5%
|
233 732
+2%
|
238 366
+2%
|
252 554
+6%
|
255 827
+1%
|
267 473
+5%
|
265 368
-1%
|
275 329
+4%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
79
|
82
|
79
|
78
|
78
|
78
|
76
|
74
|
74
|
74
|
|