Nichias Corp
TSE:5393
Balance Sheet
Balance Sheet Decomposition
Nichias Corp
Nichias Corp
Balance Sheet
Nichias Corp
| 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 |
5 348
|
7 119
|
2 167
|
2 899
|
4 176
|
6 016
|
11 440
|
14 062
|
14 360
|
13 522
|
12 281
|
19 383
|
11 453
|
14 905
|
20 352
|
29 881
|
27 252
|
28 527
|
34 320
|
39 799
|
54 597
|
59 433
|
56 376
|
59 678
|
|
| Cash Equivalents |
5 348
|
7 119
|
2 167
|
2 899
|
4 176
|
6 016
|
11 440
|
14 062
|
14 360
|
13 522
|
12 281
|
19 383
|
11 453
|
14 905
|
20 352
|
29 881
|
27 252
|
28 527
|
34 320
|
39 799
|
54 597
|
59 433
|
56 376
|
59 678
|
|
| Short-Term Investments |
569
|
589
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
35 849
|
33 579
|
32 765
|
37 216
|
44 039
|
47 182
|
46 732
|
41 449
|
39 446
|
42 744
|
45 640
|
42 454
|
48 702
|
53 927
|
54 329
|
52 493
|
55 817
|
60 062
|
55 832
|
58 948
|
64 360
|
69 367
|
75 447
|
72 010
|
|
| Accounts Receivables |
35 849
|
33 579
|
32 765
|
37 216
|
44 039
|
47 182
|
46 732
|
39 838
|
39 210
|
42 663
|
45 640
|
42 454
|
48 702
|
53 927
|
54 329
|
52 493
|
55 817
|
60 062
|
55 832
|
58 948
|
64 360
|
69 367
|
75 447
|
72 010
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 611
|
236
|
81
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
10 326
|
8 515
|
9 000
|
9 757
|
15 014
|
16 643
|
18 829
|
17 158
|
15 188
|
14 463
|
16 853
|
16 633
|
17 675
|
20 556
|
21 384
|
24 645
|
31 457
|
33 711
|
32 873
|
33 666
|
36 719
|
43 591
|
49 907
|
54 694
|
|
| Other Current Assets |
3 804
|
4 165
|
5 113
|
5 288
|
3 507
|
3 801
|
3 952
|
3 110
|
3 972
|
4 770
|
3 253
|
3 335
|
4 584
|
4 331
|
3 957
|
5 123
|
3 993
|
3 076
|
3 365
|
3 232
|
3 746
|
3 572
|
3 384
|
3 665
|
|
| Total Current Assets |
55 896
|
53 967
|
49 065
|
55 160
|
66 736
|
73 642
|
80 953
|
75 779
|
72 966
|
75 499
|
78 027
|
81 805
|
82 414
|
93 719
|
100 022
|
112 142
|
118 519
|
125 376
|
126 390
|
135 645
|
159 422
|
175 963
|
185 114
|
190 047
|
|
| PP&E Net |
36 482
|
34 851
|
32 149
|
34 008
|
38 315
|
39 202
|
39 281
|
37 513
|
34 729
|
33 975
|
33 691
|
36 561
|
40 326
|
38 889
|
35 972
|
42 676
|
51 067
|
57 765
|
60 265
|
57 391
|
61 851
|
64 152
|
67 976
|
67 692
|
|
| PP&E Gross |
36 482
|
34 851
|
32 149
|
34 008
|
38 315
|
39 202
|
39 281
|
37 513
|
34 729
|
33 975
|
33 691
|
36 561
|
40 326
|
38 889
|
35 972
|
42 676
|
51 067
|
57 765
|
60 265
|
57 391
|
61 851
|
64 152
|
67 976
|
67 692
|
|
| Accumulated Depreciation |
54 313
|
55 326
|
56 063
|
57 513
|
61 716
|
64 227
|
69 521
|
73 305
|
76 794
|
79 615
|
81 350
|
83 838
|
86 435
|
89 519
|
94 042
|
94 399
|
95 305
|
98 284
|
102 557
|
110 232
|
113 694
|
120 974
|
127 160
|
127 938
|
|
| Intangible Assets |
488
|
509
|
577
|
589
|
612
|
540
|
510
|
557
|
561
|
621
|
917
|
1 795
|
3 318
|
2 894
|
1 993
|
1 595
|
1 257
|
1 198
|
1 369
|
1 335
|
1 407
|
1 525
|
1 577
|
1 511
|
|
| Goodwill |
0
|
0
|
0
|
126
|
388
|
660
|
479
|
285
|
131
|
32
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
481
|
1 159
|
1 146
|
1 045
|
434
|
312
|
283
|
230
|
166
|
117
|
595
|
668
|
689
|
148
|
0
|
195
|
13
|
7
|
4
|
4
|
364
|
364
|
181
|
90
|
|
| Long-Term Investments |
5 131
|
3 685
|
6 397
|
6 257
|
10 557
|
12 722
|
9 446
|
6 975
|
8 137
|
7 623
|
6 858
|
8 895
|
9 981
|
13 386
|
12 535
|
14 564
|
18 837
|
15 738
|
13 604
|
18 379
|
17 151
|
17 601
|
22 377
|
13 834
|
|
| Other Long-Term Assets |
4 936
|
5 993
|
4 235
|
4 071
|
2 791
|
3 033
|
18 574
|
16 359
|
10 517
|
5 598
|
5 493
|
5 677
|
4 583
|
7 198
|
4 378
|
4 827
|
6 766
|
6 342
|
6 444
|
6 848
|
6 729
|
7 302
|
13 563
|
15 870
|
|
| Other Assets |
0
|
0
|
0
|
126
|
388
|
660
|
479
|
285
|
131
|
32
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
103 414
N/A
|
100 164
-3%
|
93 569
-7%
|
101 256
+8%
|
119 833
+18%
|
130 111
+9%
|
149 526
+15%
|
137 698
-8%
|
127 207
-8%
|
123 465
-3%
|
125 598
+2%
|
135 401
+8%
|
141 311
+4%
|
156 234
+11%
|
154 922
-1%
|
175 999
+14%
|
196 459
+12%
|
206 426
+5%
|
208 076
+1%
|
219 602
+6%
|
246 924
+12%
|
266 907
+8%
|
290 788
+9%
|
289 044
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
21 613
|
19 977
|
22 550
|
25 005
|
29 820
|
32 583
|
30 409
|
22 689
|
22 278
|
24 833
|
25 795
|
22 182
|
24 219
|
24 776
|
25 878
|
30 590
|
34 518
|
35 847
|
31 082
|
31 424
|
36 963
|
37 213
|
31 339
|
26 826
|
|
| Accrued Liabilities |
1 313
|
1 257
|
1 460
|
1 744
|
1 819
|
2 052
|
1 798
|
1 550
|
1 611
|
1 717
|
1 891
|
1 925
|
2 034
|
2 239
|
2 398
|
2 755
|
2 995
|
3 185
|
3 134
|
3 175
|
3 268
|
3 324
|
3 389
|
3 516
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 298
|
11 281
|
10 697
|
10 798
|
0
|
6 855
|
6 725
|
6 805
|
6 845
|
9 985
|
16 805
|
9 870
|
|
| Current Portion of Long-Term Debt |
20 467
|
22 466
|
21 495
|
12 301
|
19 748
|
11 863
|
24 364
|
47 487
|
24 162
|
12 234
|
13 872
|
15 369
|
6 481
|
1 191
|
3 568
|
493
|
15 067
|
6 507
|
1 053
|
570
|
3 444
|
8 760
|
5 262
|
317
|
|
| Other Current Liabilities |
3 898
|
7 192
|
5 177
|
7 416
|
9 757
|
12 055
|
8 716
|
8 641
|
7 754
|
10 664
|
7 702
|
9 512
|
9 599
|
11 020
|
10 234
|
14 045
|
18 383
|
16 963
|
13 968
|
13 883
|
17 205
|
17 389
|
18 479
|
19 245
|
|
| Total Current Liabilities |
47 291
|
50 892
|
50 682
|
46 466
|
61 144
|
58 553
|
65 287
|
80 367
|
55 805
|
49 448
|
49 260
|
48 988
|
51 631
|
50 507
|
52 775
|
58 681
|
70 963
|
69 357
|
55 962
|
55 857
|
67 725
|
76 671
|
75 274
|
59 774
|
|
| Long-Term Debt |
19 787
|
11 911
|
6 960
|
13 837
|
9 579
|
15 814
|
14 618
|
4 311
|
16 988
|
20 409
|
17 414
|
20 640
|
18 243
|
21 357
|
11 574
|
12 683
|
7 896
|
12 702
|
18 297
|
18 484
|
15 361
|
7 147
|
2 218
|
2 423
|
|
| Deferred Income Tax |
129
|
89
|
142
|
117
|
711
|
512
|
100
|
133
|
127
|
146
|
142
|
126
|
215
|
1 807
|
937
|
1 715
|
1 565
|
920
|
566
|
2 264
|
1 921
|
2 589
|
5 625
|
3 400
|
|
| Minority Interest |
500
|
538
|
510
|
583
|
761
|
753
|
957
|
941
|
1 080
|
972
|
857
|
976
|
679
|
761
|
786
|
523
|
510
|
988
|
936
|
1 021
|
1 235
|
1 382
|
1 236
|
1 013
|
|
| Other Liabilities |
6 021
|
7 140
|
3 634
|
3 204
|
3 391
|
3 724
|
32 057
|
18 134
|
9 488
|
3 470
|
3 543
|
3 348
|
3 266
|
3 670
|
3 971
|
5 030
|
6 330
|
5 673
|
6 018
|
6 547
|
6 395
|
6 758
|
6 753
|
7 013
|
|
| Total Liabilities |
73 728
N/A
|
70 570
-4%
|
61 928
-12%
|
64 207
+4%
|
75 586
+18%
|
79 356
+5%
|
113 019
+42%
|
103 886
-8%
|
83 488
-20%
|
74 445
-11%
|
71 216
-4%
|
74 078
+4%
|
74 034
0%
|
78 102
+5%
|
70 043
-10%
|
78 632
+12%
|
87 264
+11%
|
89 640
+3%
|
81 779
-9%
|
84 173
+3%
|
92 637
+10%
|
94 547
+2%
|
91 106
-4%
|
73 623
-19%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
8 704
|
8 704
|
8 704
|
9 283
|
9 283
|
9 283
|
9 283
|
9 283
|
9 283
|
9 283
|
9 283
|
9 283
|
9 283
|
9 283
|
11 421
|
12 128
|
12 128
|
12 128
|
12 128
|
12 128
|
12 128
|
12 128
|
12 128
|
12 128
|
|
| Retained Earnings |
13 173
|
14 748
|
18 419
|
22 741
|
24 071
|
30 521
|
18 009
|
17 889
|
26 570
|
32 734
|
38 068
|
42 749
|
47 812
|
53 642
|
58 281
|
68 498
|
79 680
|
91 441
|
101 206
|
106 880
|
123 904
|
139 332
|
160 058
|
185 429
|
|
| Additional Paid In Capital |
9 145
|
9 145
|
9 146
|
9 724
|
9 798
|
9 812
|
9 843
|
9 842
|
9 841
|
9 841
|
9 881
|
9 904
|
9 932
|
10 249
|
13 314
|
13 832
|
13 857
|
13 857
|
13 857
|
13 857
|
13 857
|
13 857
|
13 892
|
13 852
|
|
| Unrealized Security Profit/Loss |
225
|
43
|
1 332
|
1 375
|
3 422
|
3 180
|
1 466
|
229
|
1 155
|
701
|
831
|
2 340
|
3 024
|
4 768
|
0
|
6 098
|
7 759
|
6 659
|
5 604
|
8 922
|
8 911
|
9 200
|
12 540
|
6 978
|
|
| Treasury Stock |
1 324
|
2 640
|
5 194
|
5 143
|
1 862
|
1 866
|
1 934
|
1 951
|
1 955
|
1 962
|
1 877
|
1 834
|
1 792
|
1 455
|
0
|
16
|
2 039
|
4 050
|
4 053
|
4 056
|
4 059
|
4 061
|
6 590
|
14 555
|
|
| Other Equity |
237
|
409
|
769
|
930
|
465
|
175
|
158
|
1 480
|
1 177
|
1 577
|
1 802
|
1 119
|
982
|
1 645
|
2 710
|
3 173
|
2 190
|
3 249
|
2 445
|
2 302
|
454
|
1 904
|
7 654
|
11 589
|
|
| Total Equity |
29 686
N/A
|
29 591
0%
|
31 638
+7%
|
37 050
+17%
|
44 247
+19%
|
50 755
+15%
|
36 509
-28%
|
33 812
-7%
|
43 717
+29%
|
49 020
+12%
|
54 384
+11%
|
61 323
+13%
|
67 277
+10%
|
78 132
+16%
|
84 879
+9%
|
97 367
+15%
|
109 195
+12%
|
116 786
+7%
|
126 297
+8%
|
135 429
+7%
|
154 287
+14%
|
172 360
+12%
|
199 682
+16%
|
215 421
+8%
|
|
| Total Liabilities & Equity |
103 414
N/A
|
100 161
-3%
|
93 566
-7%
|
101 257
+8%
|
119 833
+18%
|
130 111
+9%
|
149 528
+15%
|
137 698
-8%
|
127 205
-8%
|
123 465
-3%
|
125 600
+2%
|
135 401
+8%
|
141 311
+4%
|
156 234
+11%
|
154 922
-1%
|
175 999
+14%
|
196 459
+12%
|
206 426
+5%
|
208 076
+1%
|
219 602
+6%
|
246 924
+12%
|
266 907
+8%
|
290 788
+9%
|
289 044
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
64
|
61
|
57
|
59
|
59
|
60
|
59
|
59
|
59
|
59
|
60
|
60
|
60
|
60
|
66
|
68
|
67
|
66
|
66
|
66
|
66
|
66
|
66
|
64
|
|