Iriso Electronics Co Ltd
TSE:6908
Balance Sheet
Balance Sheet Decomposition
Iriso Electronics Co Ltd
Iriso Electronics Co Ltd
Balance Sheet
Iriso Electronics 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 |
1 982
|
1 986
|
2 889
|
3 761
|
4 338
|
8 035
|
4 310
|
4 361
|
4 160
|
4 354
|
4 180
|
5 774
|
7 634
|
11 089
|
13 051
|
15 242
|
17 352
|
15 456
|
13 819
|
14 260
|
14 066
|
18 640
|
26 692
|
24 314
|
|
| Cash Equivalents |
1 982
|
1 986
|
2 889
|
3 761
|
4 338
|
8 035
|
4 310
|
4 361
|
4 160
|
4 354
|
4 180
|
5 774
|
7 634
|
11 089
|
13 051
|
15 242
|
17 352
|
15 456
|
13 819
|
14 260
|
14 066
|
18 640
|
26 692
|
24 314
|
|
| Total Receivables |
2 951
|
2 942
|
3 347
|
3 739
|
4 710
|
5 107
|
5 548
|
3 305
|
5 550
|
6 135
|
7 216
|
6 958
|
8 414
|
9 710
|
9 060
|
9 605
|
10 568
|
10 367
|
10 057
|
11 127
|
12 855
|
13 919
|
14 946
|
12 769
|
|
| Accounts Receivables |
2 951
|
2 942
|
3 347
|
3 739
|
4 710
|
5 107
|
5 548
|
3 305
|
5 550
|
6 135
|
7 216
|
6 958
|
8 414
|
9 710
|
9 060
|
9 605
|
10 568
|
10 367
|
10 057
|
11 127
|
12 855
|
13 919
|
14 946
|
12 769
|
|
| 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 |
2 009
|
1 756
|
1 768
|
1 909
|
2 479
|
3 380
|
3 222
|
2 814
|
3 348
|
3 855
|
4 876
|
4 605
|
5 100
|
5 319
|
5 275
|
5 785
|
6 701
|
7 733
|
6 843
|
7 935
|
11 591
|
12 066
|
12 615
|
13 481
|
|
| Other Current Assets |
705
|
813
|
936
|
896
|
747
|
772
|
928
|
718
|
710
|
749
|
765
|
783
|
1 042
|
1 374
|
1 053
|
1 196
|
1 237
|
1 547
|
1 676
|
1 887
|
1 924
|
1 569
|
1 840
|
1 645
|
|
| Total Current Assets |
7 647
|
7 497
|
8 939
|
10 304
|
12 275
|
17 294
|
14 008
|
11 199
|
13 768
|
15 092
|
17 037
|
18 120
|
22 190
|
27 492
|
28 439
|
31 828
|
35 858
|
35 103
|
32 395
|
35 209
|
40 436
|
46 194
|
56 093
|
52 209
|
|
| PP&E Net |
5 147
|
5 000
|
4 869
|
5 891
|
6 873
|
8 750
|
10 433
|
10 915
|
10 757
|
10 928
|
11 811
|
13 356
|
13 956
|
17 189
|
18 353
|
19 583
|
22 018
|
24 225
|
26 211
|
26 512
|
29 380
|
32 111
|
35 330
|
34 033
|
|
| PP&E Gross |
5 147
|
5 000
|
4 869
|
5 891
|
6 873
|
8 750
|
10 433
|
10 915
|
10 757
|
10 928
|
11 811
|
13 356
|
13 956
|
17 189
|
18 353
|
19 583
|
22 018
|
24 225
|
26 211
|
26 512
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
4 806
|
5 444
|
5 730
|
6 057
|
7 066
|
8 213
|
9 313
|
10 258
|
11 215
|
11 694
|
12 824
|
14 637
|
16 958
|
20 121
|
20 627
|
22 770
|
24 156
|
25 979
|
28 560
|
33 167
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
82
|
62
|
39
|
23
|
17
|
273
|
911
|
1 023
|
1 000
|
951
|
825
|
602
|
404
|
327
|
232
|
432
|
517
|
532
|
295
|
333
|
1 030
|
2 272
|
3 382
|
2 742
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
121
|
91
|
60
|
|
| Long-Term Investments |
169
|
237
|
310
|
204
|
309
|
295
|
357
|
281
|
295
|
276
|
257
|
307
|
330
|
294
|
159
|
169
|
663
|
628
|
595
|
632
|
617
|
130
|
239
|
276
|
|
| Other Long-Term Assets |
253
|
190
|
171
|
186
|
184
|
209
|
284
|
506
|
494
|
550
|
561
|
426
|
457
|
382
|
373
|
351
|
1 027
|
983
|
1 142
|
1 255
|
1 690
|
1 663
|
1 721
|
2 050
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
121
|
91
|
60
|
|
| Total Assets |
13 298
N/A
|
12 986
-2%
|
14 328
+10%
|
16 608
+16%
|
19 658
+18%
|
26 821
+36%
|
25 992
-3%
|
23 923
-8%
|
26 314
+10%
|
27 797
+6%
|
30 491
+10%
|
32 810
+8%
|
37 336
+14%
|
45 684
+22%
|
47 556
+4%
|
52 363
+10%
|
60 083
+15%
|
61 471
+2%
|
60 638
-1%
|
63 941
+5%
|
73 153
+14%
|
82 491
+13%
|
96 856
+17%
|
91 370
-6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
841
|
917
|
1 317
|
1 237
|
1 905
|
2 509
|
2 588
|
1 308
|
2 520
|
3 166
|
3 567
|
2 561
|
2 820
|
2 898
|
2 481
|
2 953
|
4 331
|
3 686
|
3 245
|
3 675
|
4 504
|
4 364
|
5 466
|
4 689
|
|
| Accrued Liabilities |
145
|
143
|
156
|
198
|
236
|
221
|
234
|
160
|
221
|
211
|
211
|
204
|
248
|
414
|
378
|
370
|
524
|
456
|
467
|
455
|
568
|
602
|
724
|
840
|
|
| Short-Term Debt |
2 014
|
2 226
|
1 862
|
1 885
|
1 998
|
1 232
|
898
|
2 408
|
1 736
|
2 008
|
2 284
|
2 212
|
515
|
390
|
383
|
359
|
391
|
373
|
358
|
389
|
410
|
731
|
1 261
|
4 000
|
|
| Current Portion of Long-Term Debt |
1 182
|
922
|
2 675
|
603
|
544
|
318
|
191
|
122
|
86
|
70
|
62
|
62
|
57
|
56
|
56
|
56
|
78
|
71
|
66
|
17
|
189
|
500
|
1 031
|
1 117
|
|
| Other Current Liabilities |
730
|
548
|
600
|
1 079
|
1 536
|
1 731
|
1 061
|
723
|
2 047
|
1 716
|
2 094
|
2 149
|
2 623
|
2 995
|
4 173
|
3 262
|
4 722
|
4 856
|
3 792
|
3 420
|
4 218
|
5 095
|
4 941
|
3 595
|
|
| Total Current Liabilities |
4 913
|
4 757
|
6 610
|
5 003
|
6 219
|
6 011
|
4 973
|
4 721
|
6 610
|
7 171
|
8 217
|
7 188
|
6 261
|
6 753
|
7 471
|
7 000
|
10 046
|
9 442
|
7 928
|
7 956
|
9 889
|
11 292
|
13 423
|
14 241
|
|
| Long-Term Debt |
3 151
|
2 834
|
717
|
3 234
|
270
|
988
|
805
|
684
|
596
|
521
|
464
|
407
|
350
|
293
|
236
|
179
|
173
|
88
|
23
|
3
|
611
|
2 187
|
5 456
|
5 111
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
14
|
14
|
17
|
28
|
62
|
63
|
29
|
39
|
43
|
24
|
9
|
17
|
111
|
164
|
239
|
270
|
315
|
317
|
382
|
439
|
600
|
783
|
575
|
|
| Other Liabilities |
820
|
725
|
707
|
659
|
481
|
643
|
496
|
470
|
534
|
586
|
578
|
667
|
764
|
641
|
553
|
492
|
581
|
612
|
1 168
|
1 251
|
877
|
993
|
961
|
822
|
|
| Total Liabilities |
8 883
N/A
|
8 330
-6%
|
8 049
-3%
|
8 913
+11%
|
7 043
-21%
|
7 705
+9%
|
6 337
-18%
|
5 904
-7%
|
7 778
+32%
|
8 321
+7%
|
9 283
+12%
|
8 271
-11%
|
7 393
-11%
|
7 798
+5%
|
8 424
+8%
|
7 910
-6%
|
11 070
+40%
|
10 457
-6%
|
9 436
-10%
|
9 592
+2%
|
11 816
+23%
|
15 072
+28%
|
20 623
+37%
|
20 749
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 607
|
1 607
|
2 240
|
2 240
|
3 490
|
5 640
|
5 640
|
5 640
|
5 640
|
5 640
|
5 640
|
5 640
|
5 640
|
5 640
|
5 640
|
5 640
|
5 640
|
5 640
|
5 640
|
5 640
|
5 640
|
5 640
|
5 640
|
5 640
|
|
| Retained Earnings |
126
|
284
|
860
|
2 258
|
4 222
|
6 126
|
7 690
|
6 386
|
7 320
|
9 312
|
10 920
|
12 579
|
16 748
|
21 367
|
24 726
|
28 677
|
33 423
|
35 962
|
37 829
|
38 787
|
41 461
|
45 582
|
49 281
|
49 813
|
|
| Additional Paid In Capital |
2 701
|
2 701
|
3 333
|
3 333
|
4 583
|
6 779
|
6 782
|
6 782
|
6 782
|
6 782
|
6 782
|
6 782
|
6 782
|
6 781
|
6 781
|
8 744
|
8 744
|
8 744
|
8 744
|
8 744
|
8 744
|
8 744
|
8 744
|
8 045
|
|
| Unrealized Security Profit/Loss |
6
|
8
|
39
|
37
|
94
|
84
|
1
|
54
|
25
|
37
|
36
|
5
|
10
|
52
|
0
|
49
|
29
|
23
|
4
|
33
|
26
|
36
|
72
|
87
|
|
| Treasury Stock |
17
|
38
|
52
|
149
|
150
|
75
|
70
|
351
|
351
|
602
|
602
|
603
|
603
|
602
|
0
|
324
|
325
|
995
|
995
|
994
|
1 185
|
1 179
|
1 167
|
6 099
|
|
| Other Equity |
257
|
108
|
141
|
24
|
377
|
562
|
387
|
384
|
830
|
1 619
|
1 496
|
145
|
1 367
|
4 648
|
2 560
|
1 667
|
1 502
|
1 640
|
20
|
2 139
|
6 651
|
8 596
|
13 663
|
13 135
|
|
| Total Equity |
4 415
N/A
|
4 655
+5%
|
6 279
+35%
|
7 695
+23%
|
12 616
+64%
|
19 116
+52%
|
19 656
+3%
|
18 019
-8%
|
18 536
+3%
|
19 476
+5%
|
21 208
+9%
|
24 539
+16%
|
29 944
+22%
|
37 886
+27%
|
39 132
+3%
|
44 453
+14%
|
49 013
+10%
|
51 014
+4%
|
51 202
+0%
|
54 349
+6%
|
61 337
+13%
|
67 419
+10%
|
76 233
+13%
|
70 621
-7%
|
|
| Total Liabilities & Equity |
13 298
N/A
|
12 986
-2%
|
14 328
+10%
|
16 608
+16%
|
19 658
+18%
|
26 821
+36%
|
25 992
-3%
|
23 923
-8%
|
26 314
+10%
|
27 797
+6%
|
30 491
+10%
|
32 810
+8%
|
37 336
+14%
|
45 684
+22%
|
47 556
+4%
|
52 363
+10%
|
60 083
+15%
|
61 471
+2%
|
60 638
-1%
|
63 941
+5%
|
73 153
+14%
|
82 491
+13%
|
96 856
+17%
|
91 370
-6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
18
|
17
|
19
|
19
|
22
|
24
|
24
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
21
|
|