Miyakoshi Holdings Inc
TSE:6620
Balance Sheet
Balance Sheet Decomposition
Miyakoshi Holdings Inc
Miyakoshi Holdings Inc
Balance Sheet
Miyakoshi Holdings Inc
| 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 |
151
|
147
|
761
|
1 378
|
6 140
|
5 376
|
6 506
|
6 778
|
7 453
|
8 176
|
9 397
|
9 981
|
11 003
|
11 844
|
|
| Cash Equivalents |
151
|
147
|
761
|
1 378
|
6 140
|
5 376
|
6 506
|
6 778
|
7 453
|
8 176
|
9 397
|
9 981
|
11 003
|
11 844
|
|
| Total Receivables |
2 089
|
972
|
1 150
|
4 602
|
29
|
5 617
|
1 547
|
8 113
|
7 687
|
136
|
125
|
100
|
56
|
55
|
|
| Accounts Receivables |
2 089
|
972
|
1 150
|
5
|
29
|
14
|
19
|
13
|
27
|
136
|
125
|
100
|
56
|
55
|
|
| Other Receivables |
0
|
0
|
0
|
4 597
|
0
|
5 603
|
1 528
|
8 100
|
7 660
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
57
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
495
|
430
|
330
|
323
|
376
|
299
|
292
|
544
|
532
|
671
|
845
|
815
|
832
|
895
|
|
| Total Current Assets |
2 792
|
1 595
|
2 241
|
6 303
|
6 545
|
11 292
|
8 345
|
15 435
|
15 672
|
8 983
|
10 367
|
10 896
|
11 891
|
12 794
|
|
| PP&E Net |
33
|
56
|
42
|
13
|
23
|
15
|
10
|
6
|
9
|
7
|
7
|
210
|
261
|
638
|
|
| PP&E Gross |
33
|
56
|
42
|
13
|
23
|
15
|
10
|
6
|
9
|
7
|
7
|
210
|
261
|
638
|
|
| Accumulated Depreciation |
1 724
|
1 938
|
2 325
|
2 699
|
2 541
|
2 298
|
2 378
|
2 230
|
2 164
|
2 196
|
2 408
|
2 632
|
2 760
|
3 001
|
|
| Intangible Assets |
1 117
|
1 194
|
1 392
|
1 423
|
1 359
|
1 169
|
1 149
|
1 020
|
938
|
897
|
960
|
948
|
927
|
936
|
|
| Goodwill |
511
|
472
|
433
|
393
|
354
|
315
|
275
|
236
|
196
|
157
|
118
|
78
|
39
|
0
|
|
| Note Receivable |
17 546
|
16 748
|
15 388
|
7 712
|
0
|
2 058
|
5 370
|
5 834
|
5 894
|
13 368
|
13 340
|
13 451
|
13 413
|
13 571
|
|
| Long-Term Investments |
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
9 001
|
7 875
|
6 638
|
25
|
190
|
254
|
298
|
761
|
1 177
|
1 358
|
1 410
|
1 285
|
1 178
|
924
|
|
| Other Assets |
511
|
472
|
433
|
393
|
354
|
315
|
275
|
236
|
196
|
157
|
118
|
78
|
39
|
0
|
|
| Total Assets |
13 008
N/A
|
12 200
-6%
|
12 868
+5%
|
15 879
+23%
|
16 143
+2%
|
15 113
-6%
|
15 457
+2%
|
23 302
+51%
|
23 896
+3%
|
24 780
+4%
|
26 202
+6%
|
26 868
+3%
|
27 709
+3%
|
28 863
+4%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
1 982
|
881
|
876
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accrued Liabilities |
4
|
3
|
3
|
4
|
3
|
2
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
4
|
|
| Short-Term Debt |
333
|
0
|
0
|
0
|
0
|
0
|
236
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
25
|
5 845
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
347
|
608
|
661
|
1 857
|
1 423
|
500
|
559
|
432
|
471
|
354
|
390
|
376
|
272
|
354
|
|
| Total Current Liabilities |
2 666
|
1 492
|
1 540
|
1 901
|
1 451
|
6 347
|
798
|
434
|
473
|
355
|
392
|
378
|
274
|
358
|
|
| Long-Term Debt |
7 411
|
7 696
|
7 696
|
7 721
|
7 696
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
260
|
93
|
55
|
323
|
196
|
206
|
270
|
281
|
282
|
349
|
152
|
94
|
72
|
76
|
|
| Minority Interest |
189
|
199
|
288
|
761
|
744
|
716
|
858
|
886
|
937
|
1 045
|
1 251
|
1 376
|
1 490
|
1 670
|
|
| Other Liabilities |
251
|
239
|
328
|
340
|
580
|
556
|
747
|
787
|
807
|
811
|
754
|
718
|
717
|
435
|
|
| Total Liabilities |
10 777
N/A
|
9 719
-10%
|
9 907
+2%
|
11 046
+11%
|
10 667
-3%
|
7 825
-27%
|
2 673
-66%
|
2 388
-11%
|
2 499
+5%
|
2 560
+2%
|
2 549
0%
|
2 566
+1%
|
2 553
-1%
|
2 539
-1%
|
|
| Equity | |||||||||||||||
| Common Stock |
2 000
|
2 000
|
2 000
|
2 000
|
2 000
|
2 925
|
5 347
|
9 217
|
9 217
|
9 217
|
9 217
|
9 217
|
9 217
|
9 217
|
|
| Retained Earnings |
806
|
639
|
334
|
1 069
|
1 683
|
2 060
|
2 548
|
3 237
|
3 826
|
4 582
|
5 241
|
5 543
|
6 079
|
6 445
|
|
| Additional Paid In Capital |
1 744
|
1 744
|
1 744
|
1 744
|
1 744
|
2 670
|
5 092
|
8 962
|
8 962
|
8 962
|
8 962
|
8 962
|
8 962
|
8 962
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
706
|
624
|
449
|
20
|
49
|
367
|
203
|
502
|
608
|
541
|
233
|
580
|
898
|
1 700
|
|
| Total Equity |
2 232
N/A
|
2 481
+11%
|
2 961
+19%
|
4 833
+63%
|
5 476
+13%
|
7 288
+33%
|
12 784
+75%
|
20 914
+64%
|
21 397
+2%
|
22 220
+4%
|
23 653
+6%
|
24 302
+3%
|
25 156
+4%
|
26 324
+5%
|
|
| Total Liabilities & Equity |
13 009
N/A
|
12 200
-6%
|
12 868
+5%
|
15 879
+23%
|
16 143
+2%
|
15 113
-6%
|
15 457
+2%
|
23 302
+51%
|
23 896
+3%
|
24 780
+4%
|
26 202
+6%
|
26 868
+3%
|
27 709
+3%
|
28 863
+4%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
16
|
16
|
16
|
16
|
16
|
19
|
30
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
|