Takakita Co Ltd
TSE:6325
Balance Sheet
Balance Sheet Decomposition
Takakita Co Ltd
Takakita Co Ltd
Balance Sheet
Takakita 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 |
334
|
250
|
238
|
232
|
218
|
471
|
363
|
530
|
320
|
320
|
343
|
249
|
428
|
261
|
525
|
362
|
672
|
877
|
852
|
862
|
1 204
|
778
|
1 136
|
1 773
|
|
| Cash Equivalents |
334
|
250
|
238
|
232
|
218
|
471
|
363
|
530
|
320
|
320
|
343
|
249
|
428
|
261
|
525
|
362
|
672
|
877
|
852
|
862
|
1 204
|
778
|
1 136
|
1 773
|
|
| Short-Term Investments |
2
|
10
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
2 928
|
2 641
|
2 402
|
2 085
|
1 775
|
2 211
|
2 531
|
2 224
|
2 706
|
1 788
|
2 140
|
2 078
|
2 487
|
2 040
|
2 089
|
2 511
|
2 561
|
2 310
|
2 052
|
2 585
|
2 611
|
3 447
|
3 840
|
2 911
|
|
| Accounts Receivables |
1 023
|
1 028
|
1 110
|
917
|
1 037
|
890
|
879
|
647
|
655
|
493
|
628
|
585
|
876
|
1 098
|
1 198
|
1 592
|
2 070
|
1 621
|
1 403
|
1 959
|
2 135
|
2 851
|
3 237
|
2 312
|
|
| Other Receivables |
1 905
|
1 613
|
1 291
|
1 168
|
738
|
1 321
|
1 653
|
1 578
|
2 051
|
1 295
|
1 513
|
1 493
|
1 611
|
942
|
891
|
919
|
492
|
689
|
649
|
626
|
477
|
596
|
603
|
599
|
|
| Inventory |
1 671
|
1 528
|
1 282
|
1 390
|
1 450
|
1 592
|
1 442
|
1 334
|
1 099
|
1 055
|
982
|
1 049
|
906
|
1 116
|
1 239
|
1 283
|
1 477
|
1 522
|
1 352
|
1 097
|
1 243
|
1 412
|
1 582
|
1 483
|
|
| Other Current Assets |
60
|
66
|
76
|
101
|
90
|
62
|
74
|
75
|
112
|
92
|
95
|
104
|
117
|
87
|
109
|
108
|
17
|
38
|
11
|
34
|
16
|
25
|
30
|
26
|
|
| Total Current Assets |
4 995
|
4 497
|
3 998
|
3 809
|
3 532
|
4 336
|
4 411
|
4 162
|
4 237
|
3 255
|
3 561
|
3 480
|
3 938
|
3 503
|
3 962
|
4 264
|
4 727
|
4 748
|
4 266
|
4 579
|
5 075
|
5 662
|
6 587
|
6 193
|
|
| PP&E Net |
1 691
|
1 646
|
1 652
|
1 570
|
1 619
|
1 549
|
1 481
|
1 547
|
1 523
|
1 549
|
1 469
|
1 474
|
1 687
|
1 890
|
1 823
|
1 915
|
2 061
|
2 329
|
2 188
|
2 143
|
2 044
|
1 936
|
1 854
|
2 338
|
|
| PP&E Gross |
1 691
|
1 646
|
1 652
|
1 570
|
1 619
|
1 549
|
1 481
|
1 547
|
1 523
|
1 549
|
1 469
|
1 474
|
1 687
|
1 890
|
1 823
|
1 915
|
0
|
2 329
|
2 188
|
2 143
|
2 044
|
1 936
|
1 854
|
2 338
|
|
| Accumulated Depreciation |
2 200
|
2 217
|
2 277
|
2 378
|
2 237
|
2 346
|
2 337
|
2 478
|
2 607
|
2 748
|
2 797
|
2 930
|
2 986
|
2 986
|
3 315
|
3 377
|
0
|
3 652
|
3 860
|
3 980
|
4 150
|
4 348
|
4 479
|
4 499
|
|
| Intangible Assets |
15
|
8
|
8
|
39
|
58
|
42
|
31
|
21
|
30
|
22
|
18
|
21
|
63
|
88
|
74
|
55
|
34
|
65
|
135
|
145
|
209
|
177
|
118
|
105
|
|
| Note Receivable |
37
|
36
|
36
|
33
|
36
|
33
|
30
|
25
|
19
|
17
|
12
|
11
|
9
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
550
|
434
|
564
|
720
|
942
|
825
|
666
|
586
|
789
|
682
|
745
|
981
|
1 048
|
1 211
|
938
|
1 195
|
938
|
1 098
|
995
|
1 268
|
1 292
|
1 265
|
1 613
|
1 164
|
|
| Other Long-Term Assets |
345
|
442
|
471
|
471
|
366
|
251
|
314
|
216
|
214
|
219
|
173
|
100
|
70
|
13
|
77
|
33
|
446
|
113
|
114
|
30
|
28
|
74
|
58
|
129
|
|
| Total Assets |
7 632
N/A
|
7 063
-7%
|
6 728
-5%
|
6 641
-1%
|
6 553
-1%
|
7 037
+7%
|
6 933
-1%
|
6 558
-5%
|
6 812
+4%
|
5 743
-16%
|
5 978
+4%
|
6 065
+1%
|
6 814
+12%
|
6 710
-2%
|
6 881
+3%
|
7 467
+9%
|
8 205
+10%
|
8 352
+2%
|
7 698
-8%
|
8 165
+6%
|
8 648
+6%
|
9 114
+5%
|
10 230
+12%
|
9 930
-3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 991
|
1 696
|
1 581
|
1 211
|
977
|
1 294
|
1 013
|
520
|
507
|
336
|
500
|
538
|
564
|
532
|
645
|
679
|
839
|
1 008
|
594
|
651
|
862
|
1 110
|
1 315
|
548
|
|
| Accrued Liabilities |
226
|
267
|
227
|
200
|
230
|
255
|
244
|
280
|
349
|
216
|
308
|
279
|
380
|
280
|
362
|
365
|
121
|
321
|
338
|
341
|
290
|
359
|
352
|
256
|
|
| Short-Term Debt |
488
|
12
|
0
|
200
|
200
|
473
|
655
|
791
|
821
|
500
|
380
|
410
|
330
|
321
|
190
|
170
|
417
|
170
|
70
|
70
|
70
|
70
|
70
|
70
|
|
| Current Portion of Long-Term Debt |
108
|
93
|
80
|
80
|
100
|
50
|
73
|
73
|
225
|
180
|
182
|
182
|
163
|
163
|
17
|
56
|
0
|
58
|
1
|
1
|
7
|
14
|
13
|
15
|
|
| Other Current Liabilities |
240
|
249
|
44
|
141
|
54
|
147
|
144
|
121
|
281
|
62
|
207
|
147
|
650
|
343
|
407
|
327
|
442
|
260
|
142
|
213
|
278
|
299
|
417
|
831
|
|
| Total Current Liabilities |
3 052
|
2 317
|
1 931
|
1 832
|
1 561
|
2 218
|
2 129
|
1 785
|
2 182
|
1 294
|
1 577
|
1 556
|
2 087
|
1 614
|
1 621
|
1 597
|
1 820
|
1 818
|
1 146
|
1 277
|
1 507
|
1 851
|
2 166
|
1 720
|
|
| Long-Term Debt |
153
|
230
|
150
|
70
|
147
|
97
|
118
|
45
|
703
|
523
|
343
|
163
|
0
|
17
|
0
|
5
|
58
|
0
|
3
|
2
|
23
|
41
|
28
|
23
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
27
|
25
|
149
|
82
|
|
| Other Liabilities |
651
|
722
|
710
|
747
|
696
|
631
|
653
|
643
|
686
|
666
|
627
|
591
|
577
|
555
|
517
|
490
|
473
|
406
|
332
|
253
|
191
|
145
|
36
|
15
|
|
| Total Liabilities |
3 856
N/A
|
3 269
-15%
|
2 791
-15%
|
2 649
-5%
|
2 404
-9%
|
2 946
+23%
|
2 900
-2%
|
2 473
-15%
|
3 571
+44%
|
2 483
-30%
|
2 547
+3%
|
2 310
-9%
|
2 665
+15%
|
2 185
-18%
|
2 138
-2%
|
2 092
-2%
|
2 352
+12%
|
2 225
-5%
|
1 481
-33%
|
1 533
+4%
|
1 748
+14%
|
2 061
+18%
|
2 380
+15%
|
1 840
-23%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
1 350
|
|
| Retained Earnings |
1 605
|
1 643
|
1 688
|
1 727
|
1 754
|
1 768
|
1 818
|
1 882
|
2 137
|
1 672
|
1 798
|
1 959
|
2 316
|
2 568
|
2 973
|
3 474
|
3 957
|
4 288
|
4 446
|
4 655
|
4 946
|
5 317
|
5 871
|
6 278
|
|
| Additional Paid In Capital |
826
|
826
|
826
|
826
|
826
|
826
|
826
|
826
|
833
|
826
|
826
|
826
|
826
|
826
|
826
|
826
|
826
|
826
|
826
|
830
|
832
|
832
|
832
|
872
|
|
| Unrealized Security Profit/Loss |
5
|
24
|
75
|
92
|
221
|
150
|
42
|
31
|
63
|
27
|
73
|
235
|
274
|
400
|
0
|
342
|
338
|
282
|
213
|
409
|
421
|
404
|
647
|
382
|
|
| Treasury Stock |
0
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
1 142
|
617
|
617
|
618
|
618
|
618
|
0
|
618
|
618
|
618
|
618
|
613
|
649
|
851
|
851
|
792
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Total Equity |
3 776
N/A
|
3 794
+0%
|
3 937
+4%
|
3 992
+1%
|
4 148
+4%
|
4 091
-1%
|
4 033
-1%
|
4 085
+1%
|
3 240
-21%
|
3 260
+1%
|
3 431
+5%
|
3 755
+9%
|
4 150
+11%
|
4 525
+9%
|
4 743
+5%
|
5 375
+13%
|
5 854
+9%
|
6 127
+5%
|
6 217
+1%
|
6 632
+7%
|
6 900
+4%
|
7 053
+2%
|
7 850
+11%
|
8 089
+3%
|
|
| Total Liabilities & Equity |
7 632
N/A
|
7 063
-7%
|
6 728
-5%
|
6 641
-1%
|
6 553
-1%
|
7 037
+7%
|
6 933
-1%
|
6 558
-5%
|
6 812
+4%
|
5 743
-16%
|
5 978
+4%
|
6 065
+1%
|
6 814
+12%
|
6 710
-2%
|
6 881
+3%
|
7 467
+9%
|
8 205
+10%
|
8 352
+2%
|
7 698
-8%
|
8 165
+6%
|
8 648
+6%
|
9 114
+5%
|
10 230
+12%
|
9 930
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
11
|
11
|
11
|
11
|
|