Aisan Industry Co Ltd
TSE:7283
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Aisan Industry Co Ltd
TSE:7283
|
JP |
|
AO World PLC
LSE:AO
|
UK |
Balance Sheet
Balance Sheet Decomposition
Aisan Industry Co Ltd
Aisan Industry Co Ltd
Balance Sheet
Aisan Industry 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 |
7 729
|
5 133
|
4 580
|
5 571
|
8 873
|
11 357
|
12 488
|
11 454
|
15 288
|
22 719
|
21 169
|
24 441
|
23 292
|
20 847
|
27 368
|
24 601
|
33 238
|
31 150
|
31 720
|
44 845
|
45 602
|
42 555
|
65 554
|
85 776
|
|
| Cash Equivalents |
7 729
|
5 133
|
4 580
|
5 571
|
8 873
|
11 357
|
12 488
|
11 454
|
15 288
|
22 719
|
21 169
|
24 441
|
23 292
|
20 847
|
27 368
|
24 601
|
33 238
|
31 150
|
31 720
|
44 845
|
45 602
|
42 555
|
65 554
|
85 776
|
|
| Short-Term Investments |
5 509
|
8 888
|
5 694
|
7 951
|
5 316
|
6 371
|
3 382
|
759
|
893
|
948
|
2 783
|
1 863
|
1 889
|
5 319
|
7 745
|
5 492
|
11 690
|
5 485
|
4 484
|
1 484
|
4 484
|
3 418
|
1 482
|
0
|
|
| Total Receivables |
16 789
|
18 770
|
21 288
|
24 054
|
28 412
|
30 352
|
31 048
|
18 080
|
25 572
|
22 951
|
32 342
|
30 586
|
32 887
|
41 213
|
33 510
|
35 648
|
33 819
|
33 747
|
32 565
|
29 797
|
30 199
|
34 658
|
42 949
|
41 425
|
|
| Accounts Receivables |
16 789
|
18 770
|
21 288
|
24 054
|
28 412
|
30 352
|
31 048
|
17 908
|
25 411
|
22 861
|
32 107
|
30 385
|
32 832
|
40 483
|
33 510
|
35 648
|
33 819
|
33 747
|
32 565
|
29 797
|
30 199
|
34 658
|
42 949
|
41 425
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
172
|
161
|
90
|
235
|
201
|
55
|
730
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
6 935
|
7 049
|
7 953
|
10 074
|
11 945
|
12 992
|
13 531
|
11 944
|
11 976
|
12 498
|
14 630
|
16 167
|
20 000
|
22 680
|
22 426
|
20 940
|
23 027
|
21 756
|
23 104
|
21 739
|
27 504
|
34 776
|
33 566
|
39 204
|
|
| Other Current Assets |
5 172
|
5 169
|
6 391
|
6 190
|
6 640
|
7 523
|
8 397
|
6 699
|
8 241
|
10 549
|
9 756
|
12 103
|
8 439
|
9 271
|
9 346
|
8 391
|
4 367
|
5 986
|
5 615
|
5 213
|
4 383
|
5 919
|
6 085
|
8 459
|
|
| Total Current Assets |
42 134
|
45 009
|
45 906
|
53 840
|
61 186
|
68 595
|
68 846
|
48 936
|
61 970
|
69 665
|
80 680
|
85 160
|
86 507
|
99 330
|
100 395
|
95 072
|
106 141
|
98 124
|
97 488
|
103 078
|
112 172
|
121 326
|
149 636
|
174 864
|
|
| PP&E Net |
35 467
|
38 049
|
41 757
|
45 700
|
50 546
|
56 673
|
57 971
|
52 423
|
48 061
|
45 444
|
45 335
|
51 035
|
56 869
|
64 187
|
68 509
|
67 459
|
70 616
|
74 899
|
69 789
|
64 022
|
64 980
|
79 903
|
83 599
|
86 121
|
|
| PP&E Gross |
35 467
|
38 049
|
41 757
|
45 700
|
50 546
|
56 673
|
57 971
|
52 423
|
48 061
|
45 444
|
45 335
|
51 035
|
56 869
|
64 187
|
68 509
|
67 459
|
70 616
|
74 899
|
69 789
|
64 022
|
64 980
|
79 903
|
83 599
|
86 121
|
|
| Accumulated Depreciation |
93 045
|
95 426
|
97 805
|
101 818
|
104 407
|
111 114
|
117 738
|
114 468
|
120 753
|
124 019
|
126 516
|
132 409
|
140 414
|
146 020
|
149 985
|
154 503
|
160 187
|
161 812
|
168 366
|
173 984
|
185 402
|
210 945
|
226 962
|
228 702
|
|
| Intangible Assets |
228
|
462
|
702
|
923
|
1 169
|
1 383
|
1 436
|
1 113
|
1 132
|
1 002
|
911
|
919
|
1 171
|
1 387
|
1 670
|
1 524
|
1 461
|
1 481
|
1 202
|
1 029
|
899
|
1 137
|
2 398
|
2 404
|
|
| Goodwill |
0
|
315
|
367
|
301
|
253
|
0
|
258
|
829
|
572
|
330
|
162
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 092
|
0
|
0
|
|
| Note Receivable |
84
|
101
|
85
|
69
|
48
|
26
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
6 138
|
3 919
|
4 804
|
5 824
|
6 636
|
2 925
|
4 596
|
2 346
|
3 147
|
2 858
|
2 548
|
4 100
|
5 793
|
9 036
|
3 525
|
3 806
|
4 343
|
4 911
|
3 174
|
5 525
|
5 799
|
5 331
|
9 200
|
6 443
|
|
| Other Long-Term Assets |
4 221
|
4 913
|
4 553
|
4 679
|
4 579
|
5 973
|
6 608
|
9 042
|
7 465
|
6 235
|
7 770
|
7 584
|
10 554
|
11 480
|
10 057
|
11 053
|
13 473
|
13 085
|
14 709
|
16 264
|
18 086
|
16 973
|
27 716
|
31 150
|
|
| Other Assets |
0
|
315
|
367
|
301
|
253
|
0
|
258
|
829
|
572
|
330
|
162
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 092
|
0
|
0
|
|
| Total Assets |
88 272
N/A
|
92 768
+5%
|
98 174
+6%
|
111 336
+13%
|
124 417
+12%
|
135 575
+9%
|
139 742
+3%
|
114 689
-18%
|
122 347
+7%
|
125 534
+3%
|
137 406
+9%
|
148 803
+8%
|
160 898
+8%
|
185 422
+15%
|
184 156
-1%
|
178 914
-3%
|
196 034
+10%
|
192 500
-2%
|
186 362
-3%
|
189 918
+2%
|
201 936
+6%
|
225 762
+12%
|
272 549
+21%
|
300 982
+10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
16 404
|
15 946
|
17 944
|
20 670
|
24 837
|
30 148
|
25 962
|
13 808
|
19 442
|
16 830
|
23 822
|
22 383
|
24 290
|
29 950
|
29 979
|
30 075
|
30 118
|
25 637
|
24 554
|
23 730
|
24 486
|
30 123
|
40 334
|
40 470
|
|
| Accrued Liabilities |
6 397
|
6 732
|
6 811
|
7 344
|
7 155
|
7 756
|
7 477
|
6 079
|
7 092
|
6 933
|
7 357
|
7 638
|
8 179
|
9 214
|
8 225
|
8 840
|
9 308
|
8 534
|
8 473
|
8 131
|
8 514
|
9 517
|
11 051
|
11 477
|
|
| Short-Term Debt |
2 249
|
3 392
|
5 177
|
7 432
|
8 640
|
8 251
|
8 120
|
5 913
|
3 738
|
3 412
|
3 297
|
5 252
|
4 917
|
4 318
|
4 468
|
2 745
|
4 333
|
5 697
|
7 186
|
7 448
|
3 845
|
2 909
|
2 219
|
1 676
|
|
| Current Portion of Long-Term Debt |
2 725
|
2 784
|
2 770
|
3 035
|
3 046
|
2 834
|
2 791
|
6 299
|
5 363
|
6 346
|
2 954
|
6 695
|
8 028
|
6 123
|
4 380
|
192
|
8 176
|
6 170
|
3 232
|
6 649
|
12 579
|
6 732
|
8 736
|
3 337
|
|
| Other Current Liabilities |
4 898
|
5 567
|
4 353
|
4 715
|
6 699
|
7 782
|
8 366
|
9 005
|
10 297
|
15 895
|
14 189
|
21 770
|
14 797
|
12 757
|
17 465
|
13 662
|
10 038
|
10 227
|
8 955
|
7 756
|
7 869
|
9 600
|
19 727
|
28 785
|
|
| Total Current Liabilities |
32 673
|
34 421
|
37 055
|
43 196
|
50 377
|
56 771
|
52 716
|
41 104
|
45 932
|
49 416
|
51 619
|
63 738
|
60 211
|
62 362
|
64 517
|
55 514
|
61 973
|
56 265
|
52 400
|
53 714
|
57 293
|
58 881
|
82 067
|
85 745
|
|
| Long-Term Debt |
476
|
606
|
554
|
746
|
684
|
2 611
|
5 607
|
5 429
|
6 073
|
8 787
|
15 741
|
12 012
|
15 000
|
18 187
|
17 425
|
21 325
|
25 245
|
27 705
|
33 236
|
30 261
|
26 304
|
40 160
|
31 883
|
52 286
|
|
| Deferred Income Tax |
44
|
87
|
333
|
421
|
712
|
594
|
624
|
457
|
528
|
413
|
555
|
764
|
1 268
|
1 571
|
1 682
|
1 545
|
1 105
|
1 443
|
1 593
|
1 568
|
1 436
|
1 040
|
3 448
|
1 407
|
|
| Minority Interest |
1 383
|
1 428
|
1 287
|
1 516
|
1 751
|
1 438
|
1 465
|
1 019
|
1 295
|
1 162
|
1 266
|
1 764
|
2 363
|
2 960
|
3 102
|
3 053
|
3 157
|
3 175
|
3 493
|
3 415
|
3 836
|
3 888
|
4 789
|
4 509
|
|
| Other Liabilities |
8 894
|
7 179
|
7 260
|
7 439
|
7 568
|
7 881
|
8 000
|
8 664
|
8 528
|
9 051
|
11 096
|
11 339
|
14 055
|
15 275
|
15 931
|
15 816
|
16 750
|
15 957
|
16 364
|
16 602
|
16 014
|
15 299
|
15 593
|
21 206
|
|
| Total Liabilities |
43 470
N/A
|
43 721
+1%
|
46 489
+6%
|
53 318
+15%
|
61 092
+15%
|
69 295
+13%
|
68 412
-1%
|
56 673
-17%
|
62 356
+10%
|
68 829
+10%
|
80 277
+17%
|
89 617
+12%
|
92 897
+4%
|
100 355
+8%
|
102 657
+2%
|
97 253
-5%
|
108 230
+11%
|
104 545
-3%
|
107 086
+2%
|
105 560
-1%
|
104 883
-1%
|
119 268
+14%
|
137 780
+16%
|
165 153
+20%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5 875
|
5 875
|
5 875
|
7 260
|
7 351
|
7 401
|
7 488
|
7 488
|
7 488
|
7 488
|
7 488
|
7 499
|
7 649
|
10 382
|
10 500
|
10 518
|
10 651
|
10 681
|
10 684
|
10 684
|
10 708
|
10 714
|
10 838
|
10 866
|
|
| Retained Earnings |
30 577
|
35 361
|
38 199
|
41 680
|
44 774
|
47 093
|
51 622
|
44 428
|
45 537
|
44 918
|
46 087
|
44 405
|
48 972
|
52 834
|
56 579
|
59 282
|
62 085
|
66 401
|
59 605
|
62 239
|
67 388
|
74 043
|
82 749
|
92 276
|
|
| Additional Paid In Capital |
7 880
|
7 880
|
7 880
|
9 262
|
9 353
|
9 403
|
9 490
|
9 490
|
9 490
|
9 490
|
9 490
|
9 501
|
9 651
|
12 384
|
12 502
|
12 477
|
12 610
|
12 640
|
12 643
|
12 643
|
12 667
|
12 541
|
12 668
|
12 699
|
|
| Unrealized Security Profit/Loss |
579
|
476
|
863
|
945
|
1 741
|
897
|
512
|
268
|
554
|
522
|
612
|
1 094
|
1 493
|
2 034
|
1 482
|
1 682
|
2 056
|
1 534
|
1 232
|
2 885
|
3 070
|
2 745
|
5 332
|
3 355
|
|
| Treasury Stock |
6
|
12
|
12
|
14
|
16
|
18
|
19
|
20
|
20
|
20
|
21
|
21
|
21
|
22
|
22
|
22
|
23
|
23
|
25
|
25
|
84
|
56
|
1 032
|
1 005
|
|
| Other Equity |
102
|
534
|
1 122
|
1 117
|
119
|
1 504
|
2 239
|
3 641
|
3 060
|
5 694
|
6 527
|
3 292
|
257
|
7 455
|
458
|
2 276
|
425
|
3 278
|
4 863
|
4 068
|
3 304
|
6 507
|
24 214
|
17 638
|
|
| Total Equity |
44 803
N/A
|
49 046
+9%
|
51 683
+5%
|
58 016
+12%
|
63 322
+9%
|
66 280
+5%
|
71 332
+8%
|
58 013
-19%
|
59 989
+3%
|
56 704
-5%
|
57 129
+1%
|
59 186
+4%
|
68 001
+15%
|
85 067
+25%
|
81 499
-4%
|
81 661
+0%
|
87 804
+8%
|
87 955
+0%
|
79 276
-10%
|
84 358
+6%
|
97 053
+15%
|
106 494
+10%
|
134 769
+27%
|
135 829
+1%
|
|
| Total Liabilities & Equity |
88 273
N/A
|
92 767
+5%
|
98 172
+6%
|
111 334
+13%
|
124 414
+12%
|
135 575
+9%
|
139 744
+3%
|
114 686
-18%
|
122 345
+7%
|
125 533
+3%
|
137 406
+9%
|
148 803
+8%
|
160 898
+8%
|
185 422
+15%
|
184 156
-1%
|
178 914
-3%
|
196 034
+10%
|
192 500
-2%
|
186 362
-3%
|
189 918
+2%
|
201 936
+6%
|
225 762
+12%
|
272 549
+21%
|
300 982
+10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
52
|
52
|
52
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
56
|
56
|
62
|
63
|
63
|
63
|
63
|
63
|
63
|
63
|
63
|
62
|
63
|
|