Ishizuka Glass Co Ltd
TSE:5204
Balance Sheet
Balance Sheet Decomposition
Ishizuka Glass Co Ltd
Ishizuka Glass Co Ltd
Balance Sheet
Ishizuka Glass 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 |
672
|
1 153
|
987
|
1 394
|
1 730
|
1 218
|
943
|
972
|
1 744
|
1 763
|
2 588
|
2 576
|
2 534
|
4 354
|
3 923
|
5 941
|
6 724
|
3 538
|
1 528
|
2 402
|
4 138
|
5 074
|
3 783
|
4 905
|
|
| Cash Equivalents |
672
|
1 153
|
987
|
1 394
|
1 730
|
1 218
|
943
|
972
|
1 744
|
1 763
|
2 588
|
2 576
|
2 534
|
4 354
|
3 923
|
5 941
|
6 724
|
3 538
|
1 528
|
2 402
|
4 138
|
5 074
|
3 783
|
4 905
|
|
| Short-Term Investments |
926
|
511
|
606
|
766
|
552
|
553
|
514
|
556
|
0
|
100
|
100
|
100
|
100
|
0
|
100
|
0
|
0
|
0
|
1 100
|
1 200
|
1 200
|
1 000
|
0
|
0
|
|
| Total Receivables |
10 778
|
11 215
|
12 351
|
11 831
|
10 989
|
10 817
|
8 582
|
8 046
|
9 582
|
11 383
|
10 045
|
10 090
|
10 417
|
12 502
|
12 548
|
12 025
|
11 866
|
11 502
|
11 679
|
13 619
|
15 069
|
15 763
|
19 911
|
20 316
|
|
| Accounts Receivables |
10 778
|
11 215
|
12 351
|
11 831
|
10 989
|
10 817
|
8 582
|
8 046
|
9 582
|
11 383
|
10 045
|
10 090
|
10 417
|
12 502
|
12 548
|
12 025
|
11 866
|
11 502
|
11 679
|
13 619
|
15 069
|
15 763
|
19 911
|
20 316
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
8 893
|
10 033
|
11 407
|
10 860
|
12 063
|
14 116
|
14 436
|
14 595
|
13 705
|
12 557
|
12 853
|
13 596
|
15 192
|
17 974
|
18 221
|
17 393
|
16 133
|
16 915
|
18 236
|
17 668
|
19 015
|
15 423
|
15 129
|
15 076
|
|
| Other Current Assets |
714
|
1 301
|
1 802
|
2 238
|
2 619
|
2 469
|
2 816
|
2 311
|
2 087
|
1 266
|
1 809
|
1 593
|
1 353
|
1 949
|
1 562
|
1 492
|
1 499
|
3 186
|
1 667
|
1 477
|
1 224
|
5 602
|
5 624
|
7 711
|
|
| Total Current Assets |
21 982
|
24 214
|
27 154
|
27 089
|
27 953
|
29 173
|
27 291
|
26 480
|
27 118
|
27 069
|
27 395
|
27 955
|
29 596
|
38 579
|
36 354
|
36 851
|
36 222
|
35 141
|
34 210
|
36 366
|
40 646
|
42 862
|
44 447
|
48 008
|
|
| PP&E Net |
31 992
|
32 737
|
37 403
|
34 153
|
32 163
|
33 868
|
34 847
|
33 587
|
32 571
|
31 458
|
34 817
|
34 644
|
34 666
|
38 052
|
36 333
|
36 591
|
36 610
|
36 702
|
40 373
|
35 272
|
32 675
|
35 423
|
40 071
|
44 495
|
|
| PP&E Gross |
31 992
|
32 737
|
37 403
|
34 153
|
32 163
|
33 868
|
34 847
|
33 587
|
32 571
|
31 458
|
34 817
|
34 644
|
34 666
|
38 052
|
36 333
|
36 591
|
36 610
|
36 702
|
40 373
|
35 272
|
32 675
|
35 423
|
40 071
|
44 495
|
|
| Accumulated Depreciation |
47 448
|
49 646
|
54 394
|
54 211
|
53 136
|
53 777
|
55 370
|
51 489
|
52 193
|
53 287
|
54 577
|
55 852
|
57 588
|
57 588
|
68 703
|
69 570
|
70 842
|
67 623
|
68 015
|
70 623
|
71 351
|
70 037
|
65 174
|
67 159
|
|
| Intangible Assets |
37
|
39
|
35
|
40
|
48
|
67
|
67
|
53
|
38
|
25
|
37
|
34
|
34
|
412
|
350
|
262
|
181
|
176
|
152
|
177
|
147
|
121
|
108
|
82
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
949
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
6 032
|
5 359
|
7 321
|
8 056
|
9 729
|
7 932
|
6 179
|
4 527
|
5 233
|
5 331
|
5 018
|
6 118
|
6 895
|
6 053
|
6 343
|
7 525
|
7 605
|
7 445
|
6 218
|
6 922
|
6 922
|
6 801
|
6 239
|
6 463
|
|
| Other Long-Term Assets |
1 555
|
1 497
|
932
|
1 161
|
780
|
1 333
|
1 894
|
2 722
|
3 195
|
2 280
|
1 681
|
1 293
|
1 247
|
1 394
|
1 124
|
1 349
|
977
|
1 735
|
1 862
|
1 827
|
1 707
|
1 329
|
1 250
|
1 369
|
|
| Total Assets |
61 599
N/A
|
63 846
+4%
|
72 846
+14%
|
70 499
-3%
|
70 673
+0%
|
72 373
+2%
|
70 278
-3%
|
67 369
-4%
|
68 155
+1%
|
67 112
-2%
|
68 948
+3%
|
70 044
+2%
|
72 438
+3%
|
84 490
+17%
|
80 504
-5%
|
82 578
+3%
|
81 595
-1%
|
81 199
0%
|
82 815
+2%
|
80 564
-3%
|
82 097
+2%
|
86 536
+5%
|
92 115
+6%
|
100 417
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
6 512
|
7 252
|
6 818
|
7 215
|
8 310
|
6 752
|
5 644
|
5 294
|
4 783
|
5 684
|
5 507
|
5 396
|
5 570
|
6 451
|
6 522
|
6 708
|
6 192
|
7 445
|
7 507
|
8 259
|
9 353
|
9 782
|
10 998
|
11 523
|
|
| Accrued Liabilities |
2 520
|
2 261
|
3 267
|
720
|
2 547
|
3 392
|
3 195
|
2 987
|
2 804
|
3 350
|
3 038
|
2 725
|
2 553
|
3 105
|
3 250
|
3 164
|
2 812
|
2 837
|
3 312
|
2 966
|
3 202
|
2 995
|
3 165
|
3 226
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
169
|
334
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 320
|
0
|
0
|
9 620
|
3 443
|
4 030
|
5 800
|
7 910
|
2 640
|
1 150
|
1 050
|
|
| Current Portion of Long-Term Debt |
17 907
|
17 402
|
19 985
|
16 744
|
11 428
|
13 547
|
13 370
|
13 301
|
16 270
|
13 940
|
14 140
|
17 025
|
16 265
|
10 264
|
16 632
|
16 090
|
6 419
|
5 637
|
7 661
|
3 907
|
3 020
|
3 515
|
4 422
|
7 494
|
|
| Other Current Liabilities |
1 221
|
2 348
|
2 406
|
4 399
|
2 172
|
1 696
|
1 679
|
2 851
|
1 477
|
1 570
|
3 176
|
1 824
|
1 863
|
5 126
|
3 381
|
3 362
|
2 746
|
4 414
|
4 980
|
3 064
|
3 075
|
3 934
|
5 168
|
4 258
|
|
| Total Current Liabilities |
28 160
|
29 263
|
32 476
|
29 078
|
24 626
|
25 721
|
23 888
|
24 433
|
25 334
|
24 544
|
25 861
|
26 970
|
26 251
|
35 266
|
29 785
|
29 324
|
27 789
|
23 776
|
27 490
|
23 996
|
26 560
|
22 866
|
24 903
|
27 551
|
|
| Long-Term Debt |
5 430
|
7 465
|
9 749
|
10 472
|
13 509
|
12 194
|
13 948
|
14 872
|
14 131
|
14 681
|
15 767
|
14 899
|
17 395
|
17 641
|
18 420
|
17 937
|
16 964
|
18 552
|
16 297
|
18 503
|
15 293
|
24 641
|
26 058
|
28 062
|
|
| Deferred Income Tax |
4 377
|
4 288
|
4 194
|
4 341
|
4 571
|
4 509
|
4 380
|
4 242
|
4 212
|
4 173
|
3 625
|
3 696
|
3 868
|
3 868
|
4 208
|
4 792
|
4 590
|
4 405
|
4 417
|
4 294
|
4 411
|
4 384
|
3 467
|
3 505
|
|
| Minority Interest |
2 471
|
2 439
|
2 436
|
2 211
|
2 393
|
2 539
|
2 327
|
2 134
|
2 140
|
2 166
|
2 240
|
2 367
|
2 577
|
2 604
|
2 620
|
2 725
|
2 800
|
2 945
|
3 046
|
3 591
|
3 616
|
3 644
|
1 407
|
1 419
|
|
| Other Liabilities |
3 763
|
3 555
|
5 750
|
5 532
|
5 379
|
6 279
|
5 653
|
5 351
|
5 277
|
5 254
|
5 075
|
4 947
|
4 841
|
6 291
|
7 175
|
6 891
|
7 102
|
6 869
|
6 672
|
7 112
|
6 970
|
5 896
|
5 337
|
5 967
|
|
| Total Liabilities |
44 202
N/A
|
47 010
+6%
|
54 605
+16%
|
51 634
-5%
|
50 478
-2%
|
51 242
+2%
|
50 196
-2%
|
51 032
+2%
|
51 094
+0%
|
50 818
-1%
|
52 568
+3%
|
52 879
+1%
|
54 932
+4%
|
66 627
+21%
|
62 208
-7%
|
61 669
-1%
|
59 245
-4%
|
56 547
-5%
|
57 922
+2%
|
57 496
-1%
|
56 850
-1%
|
61 431
+8%
|
61 172
0%
|
66 504
+9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5 911
|
5 911
|
5 911
|
5 911
|
5 911
|
5 911
|
5 911
|
5 911
|
5 911
|
5 911
|
5 911
|
5 911
|
5 911
|
5 911
|
5 911
|
5 911
|
5 911
|
6 344
|
6 344
|
6 344
|
6 344
|
6 344
|
6 344
|
6 344
|
|
| Retained Earnings |
1 761
|
1 500
|
1 904
|
2 173
|
2 581
|
3 148
|
3 322
|
1 065
|
2 285
|
1 508
|
945
|
869
|
903
|
1 483
|
2 142
|
3 490
|
5 018
|
6 349
|
7 256
|
4 409
|
6 663
|
6 719
|
11 281
|
14 119
|
|
| Additional Paid In Capital |
4 913
|
4 913
|
4 915
|
4 915
|
4 915
|
4 932
|
4 932
|
4 931
|
4 149
|
4 149
|
4 149
|
4 149
|
4 149
|
4 149
|
4 149
|
4 149
|
4 149
|
4 600
|
4 600
|
4 606
|
4 606
|
4 606
|
4 678
|
4 687
|
|
| Unrealized Security Profit/Loss |
4 982
|
4 687
|
5 612
|
6 107
|
7 119
|
7 176
|
6 065
|
4 831
|
5 010
|
5 057
|
5 838
|
6 537
|
6 724
|
6 866
|
7 287
|
8 069
|
8 109
|
7 905
|
6 999
|
7 856
|
7 679
|
7 634
|
8 105
|
8 239
|
|
| Treasury Stock |
170
|
175
|
101
|
252
|
333
|
259
|
263
|
266
|
267
|
267
|
268
|
283
|
285
|
286
|
287
|
288
|
298
|
84
|
85
|
85
|
85
|
86
|
109
|
88
|
|
| Other Equity |
0
|
0
|
0
|
11
|
0
|
221
|
112
|
134
|
27
|
64
|
194
|
18
|
104
|
260
|
906
|
422
|
539
|
462
|
221
|
62
|
40
|
112
|
644
|
612
|
|
| Total Equity |
17 397
N/A
|
16 836
-3%
|
18 242
+8%
|
18 865
+3%
|
20 193
+7%
|
21 129
+5%
|
20 079
-5%
|
16 338
-19%
|
17 061
+4%
|
16 294
-4%
|
16 381
+1%
|
17 165
+5%
|
17 506
+2%
|
17 863
+2%
|
18 296
+2%
|
20 909
+14%
|
22 350
+7%
|
24 652
+10%
|
24 893
+1%
|
23 068
-7%
|
25 247
+9%
|
25 105
-1%
|
30 943
+23%
|
33 913
+10%
|
|
| Total Liabilities & Equity |
61 599
N/A
|
63 846
+4%
|
72 846
+14%
|
70 499
-3%
|
70 671
+0%
|
72 371
+2%
|
70 275
-3%
|
67 370
-4%
|
68 155
+1%
|
67 112
-2%
|
68 949
+3%
|
70 044
+2%
|
72 438
+3%
|
84 490
+17%
|
80 504
-5%
|
82 578
+3%
|
81 595
-1%
|
81 199
0%
|
82 815
+2%
|
80 564
-3%
|
82 097
+2%
|
86 536
+5%
|
92 115
+6%
|
100 417
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
4
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|