Nojima Corp
TSE:7419
Balance Sheet
Balance Sheet Decomposition
Nojima Corp
Nojima Corp
Balance Sheet
Nojima 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 |
7 042
|
4 882
|
3 849
|
4 337
|
6 205
|
11 374
|
3 190
|
5 088
|
7 017
|
3 606
|
3 824
|
5 180
|
7 124
|
10 478
|
12 830
|
6 489
|
11 028
|
20 798
|
17 181
|
18 513
|
31 007
|
37 145
|
35 912
|
66 614
|
|
| Cash Equivalents |
7 042
|
4 882
|
3 849
|
4 337
|
6 205
|
11 374
|
3 190
|
5 088
|
7 017
|
3 606
|
3 824
|
5 180
|
7 124
|
10 478
|
12 830
|
6 489
|
11 028
|
20 798
|
17 181
|
18 513
|
31 007
|
37 145
|
35 912
|
66 614
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
200
|
100
|
230
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19 997
|
0
|
0
|
0
|
|
| Total Receivables |
3 631
|
4 675
|
4 786
|
4 970
|
6 215
|
7 541
|
11 058
|
11 632
|
16 638
|
18 240
|
19 883
|
19 952
|
31 403
|
60 655
|
55 639
|
51 931
|
65 583
|
94 057
|
73 193
|
78 491
|
75 529
|
125 391
|
116 341
|
139 255
|
|
| Accounts Receivables |
3 631
|
4 632
|
4 786
|
4 970
|
6 215
|
7 541
|
8 563
|
9 199
|
11 971
|
12 899
|
14 393
|
15 574
|
25 579
|
55 221
|
50 711
|
46 426
|
58 766
|
86 972
|
66 943
|
69 019
|
68 123
|
88 503
|
83 996
|
100 267
|
|
| Other Receivables |
0
|
43
|
0
|
0
|
0
|
0
|
2 495
|
2 433
|
4 667
|
5 341
|
5 490
|
4 378
|
5 824
|
5 434
|
4 928
|
5 505
|
6 817
|
7 085
|
6 250
|
9 472
|
7 406
|
36 888
|
32 345
|
38 988
|
|
| Inventory |
8 539
|
9 922
|
9 471
|
9 799
|
12 342
|
12 938
|
14 398
|
13 240
|
18 006
|
23 213
|
19 825
|
17 529
|
21 906
|
33 323
|
36 775
|
37 844
|
41 711
|
45 302
|
40 923
|
49 460
|
50 735
|
69 338
|
67 469
|
78 340
|
|
| Other Current Assets |
1 081
|
1 051
|
1 379
|
1 476
|
1 777
|
2 907
|
523
|
761
|
998
|
1 855
|
1 548
|
1 981
|
1 962
|
5 616
|
5 453
|
29 317
|
1 937
|
3 012
|
2 986
|
4 333
|
6 695
|
121 535
|
133 712
|
112 467
|
|
| Total Current Assets |
20 292
|
20 531
|
19 485
|
20 582
|
26 539
|
34 960
|
29 269
|
30 951
|
42 659
|
46 915
|
45 079
|
44 641
|
62 395
|
110 072
|
110 697
|
125 581
|
120 259
|
163 169
|
134 283
|
150 797
|
183 963
|
353 409
|
353 434
|
396 676
|
|
| PP&E Net |
4 626
|
5 148
|
6 062
|
6 269
|
6 677
|
10 349
|
8 736
|
8 934
|
9 663
|
10 107
|
12 406
|
17 026
|
19 232
|
22 779
|
22 179
|
24 578
|
25 947
|
28 531
|
35 372
|
45 242
|
54 262
|
58 859
|
59 273
|
58 948
|
|
| PP&E Gross |
4 626
|
5 148
|
6 062
|
6 269
|
6 677
|
10 349
|
8 736
|
8 934
|
9 663
|
10 107
|
12 406
|
17 026
|
19 232
|
22 779
|
22 179
|
24 578
|
25 947
|
28 531
|
35 372
|
45 242
|
54 262
|
58 859
|
59 273
|
58 948
|
|
| Accumulated Depreciation |
2 291
|
2 536
|
2 692
|
3 016
|
3 626
|
4 490
|
6 822
|
6 974
|
7 967
|
9 618
|
9 664
|
10 930
|
12 345
|
14 206
|
16 771
|
18 367
|
20 038
|
20 893
|
26 812
|
32 984
|
36 574
|
53 127
|
62 556
|
73 452
|
|
| Intangible Assets |
387
|
313
|
313
|
305
|
430
|
401
|
418
|
298
|
341
|
96
|
690
|
916
|
790
|
69 232
|
64 514
|
60 028
|
62 157
|
56 594
|
51 078
|
46 006
|
40 967
|
61 720
|
56 442
|
64 981
|
|
| Goodwill |
0
|
5
|
4
|
399
|
202
|
1 199
|
49
|
129
|
96
|
64
|
31
|
10
|
2 716
|
20 357
|
21 293
|
19 870
|
30 255
|
27 546
|
24 758
|
21 949
|
19 263
|
47 518
|
44 042
|
42 621
|
|
| Note Receivable |
0
|
0
|
0
|
501
|
1
|
71
|
73
|
19
|
16
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
392
|
288
|
318
|
281
|
314
|
1 801
|
1 252
|
755
|
567
|
500
|
558
|
1 302
|
1 539
|
1 921
|
1 739
|
1 768
|
2 828
|
8 311
|
17 415
|
51 333
|
2 419
|
3 682
|
4 674
|
31 412
|
|
| Other Long-Term Assets |
5 708
|
6 237
|
6 299
|
6 440
|
6 742
|
8 116
|
6 725
|
6 365
|
6 493
|
6 360
|
6 925
|
6 737
|
7 978
|
11 744
|
13 012
|
13 642
|
18 310
|
23 584
|
23 341
|
24 856
|
26 078
|
31 714
|
29 277
|
29 172
|
|
| Other Assets |
0
|
5
|
4
|
399
|
202
|
1 199
|
49
|
129
|
96
|
64
|
31
|
10
|
2 716
|
20 357
|
21 293
|
19 870
|
30 255
|
27 546
|
24 758
|
21 949
|
19 263
|
47 518
|
44 042
|
42 621
|
|
| Total Assets |
31 406
N/A
|
32 522
+4%
|
32 481
0%
|
34 778
+7%
|
40 905
+18%
|
56 897
+39%
|
46 522
-18%
|
47 450
+2%
|
59 836
+26%
|
64 055
+7%
|
65 689
+3%
|
70 631
+8%
|
94 650
+34%
|
236 105
+149%
|
233 434
-1%
|
245 467
+5%
|
259 756
+6%
|
307 735
+18%
|
286 247
-7%
|
340 183
+19%
|
326 952
-4%
|
556 902
+70%
|
547 142
-2%
|
623 810
+14%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
7 424
|
8 076
|
7 763
|
9 739
|
10 577
|
12 733
|
12 532
|
12 546
|
19 146
|
18 944
|
21 234
|
21 267
|
25 155
|
51 932
|
50 237
|
48 263
|
56 263
|
59 279
|
50 244
|
55 891
|
57 862
|
75 549
|
80 893
|
94 304
|
|
| Accrued Liabilities |
283
|
424
|
474
|
109
|
130
|
173
|
123
|
158
|
155
|
324
|
320
|
228
|
384
|
4 252
|
2 994
|
2 127
|
3 518
|
3 801
|
3 727
|
7 370
|
7 254
|
12 030
|
14 728
|
13 916
|
|
| Short-Term Debt |
3 410
|
4 047
|
1 095
|
690
|
1 700
|
4 100
|
2 132
|
193
|
143
|
760
|
500
|
0
|
0
|
252
|
1 560
|
2 600
|
904
|
2 202
|
7 226
|
6 966
|
1 616
|
1 649
|
8 983
|
11 652
|
|
| Current Portion of Long-Term Debt |
1 898
|
2 928
|
2 314
|
2 585
|
4 114
|
4 385
|
3 045
|
2 371
|
2 427
|
3 160
|
2 722
|
3 496
|
3 853
|
7 511
|
9 696
|
10 111
|
7 702
|
9 010
|
19 181
|
11 919
|
16 360
|
22 750
|
9 732
|
16 474
|
|
| Other Current Liabilities |
3 665
|
3 406
|
3 407
|
3 716
|
4 494
|
4 476
|
5 372
|
5 245
|
8 314
|
10 676
|
8 436
|
10 002
|
16 631
|
17 638
|
21 093
|
20 753
|
28 128
|
41 557
|
34 003
|
42 145
|
43 879
|
179 067
|
180 252
|
168 856
|
|
| Total Current Liabilities |
16 680
|
18 881
|
15 053
|
16 839
|
21 015
|
25 867
|
23 204
|
20 512
|
30 185
|
33 864
|
33 213
|
34 993
|
46 023
|
81 585
|
85 580
|
83 854
|
96 515
|
115 849
|
114 381
|
124 291
|
126 971
|
291 045
|
294 588
|
305 202
|
|
| Long-Term Debt |
7 258
|
5 502
|
8 086
|
7 697
|
6 583
|
7 048
|
4 237
|
7 023
|
6 896
|
4 433
|
5 784
|
6 877
|
11 270
|
89 159
|
73 027
|
76 498
|
64 626
|
76 076
|
49 456
|
38 218
|
24 184
|
57 780
|
27 257
|
59 489
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21 924
|
17 956
|
17 607
|
17 201
|
15 389
|
13 506
|
12 065
|
10 264
|
14 327
|
11 505
|
13 118
|
|
| Minority Interest |
119
|
413
|
570
|
676
|
233
|
286
|
140
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
396
|
12
|
0
|
1 476
|
1 856
|
2 101
|
3 311
|
|
| Other Liabilities |
1 356
|
1 700
|
2 023
|
2 047
|
2 269
|
8 481
|
7 527
|
6 351
|
5 537
|
5 079
|
4 287
|
4 672
|
5 827
|
9 079
|
10 027
|
10 653
|
12 395
|
18 813
|
18 636
|
21 313
|
25 432
|
32 694
|
34 872
|
37 694
|
|
| Total Liabilities |
25 414
N/A
|
26 495
+4%
|
25 733
-3%
|
27 259
+6%
|
30 100
+10%
|
41 682
+38%
|
35 109
-16%
|
33 895
-3%
|
42 618
+26%
|
43 376
+2%
|
43 283
0%
|
46 543
+8%
|
63 120
+36%
|
202 084
+220%
|
186 590
-8%
|
188 612
+1%
|
190 773
+1%
|
226 523
+19%
|
195 991
-13%
|
195 887
0%
|
188 327
-4%
|
397 702
+111%
|
370 323
-7%
|
418 814
+13%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 530
|
1 530
|
1 530
|
1 530
|
2 430
|
4 296
|
4 323
|
4 323
|
4 323
|
4 323
|
4 323
|
4 323
|
5 670
|
5 670
|
5 720
|
5 905
|
6 158
|
6 330
|
6 330
|
6 330
|
6 330
|
6 330
|
6 330
|
6 330
|
|
| Retained Earnings |
3 037
|
3 125
|
3 241
|
4 086
|
5 546
|
6 195
|
2 828
|
5 251
|
9 588
|
13 029
|
14 802
|
16 309
|
20 318
|
23 216
|
35 573
|
44 752
|
57 368
|
71 054
|
85 803
|
136 795
|
128 100
|
148 873
|
165 581
|
194 358
|
|
| Additional Paid In Capital |
1 946
|
1 946
|
1 946
|
1 946
|
2 845
|
4 711
|
4 738
|
4 241
|
4 241
|
4 228
|
4 295
|
4 284
|
5 737
|
5 795
|
5 913
|
6 097
|
6 349
|
6 378
|
6 046
|
5 519
|
7 510
|
7 475
|
7 735
|
7 734
|
|
| Unrealized Security Profit/Loss |
53
|
13
|
45
|
42
|
61
|
47
|
17
|
13
|
19
|
12
|
29
|
41
|
103
|
203
|
0
|
185
|
441
|
319
|
4 938
|
581
|
285
|
363
|
724
|
3 757
|
|
| Treasury Stock |
573
|
587
|
13
|
84
|
77
|
33
|
494
|
273
|
953
|
913
|
1 043
|
869
|
300
|
690
|
0
|
67
|
1 400
|
2 448
|
2 358
|
5 121
|
5 221
|
6 002
|
6 293
|
10 580
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
173
|
241
|
17
|
67
|
421
|
627
|
192
|
1 621
|
2 161
|
2 742
|
3 397
|
|
| Total Equity |
5 992
N/A
|
6 026
+1%
|
6 748
+12%
|
7 520
+11%
|
10 805
+44%
|
15 215
+41%
|
11 413
-25%
|
13 555
+19%
|
17 219
+27%
|
20 679
+20%
|
22 406
+8%
|
24 089
+8%
|
31 530
+31%
|
34 021
+8%
|
46 844
+38%
|
56 855
+21%
|
68 983
+21%
|
81 212
+18%
|
90 256
+11%
|
144 296
+60%
|
138 625
-4%
|
159 200
+15%
|
176 819
+11%
|
204 996
+16%
|
|
| Total Liabilities & Equity |
31 406
N/A
|
32 522
+4%
|
32 481
0%
|
34 778
+7%
|
40 905
+18%
|
56 897
+39%
|
46 522
-18%
|
47 450
+2%
|
59 836
+26%
|
64 055
+7%
|
65 689
+3%
|
70 631
+8%
|
94 650
+34%
|
236 105
+149%
|
233 434
-1%
|
245 467
+5%
|
259 756
+6%
|
307 735
+18%
|
286 247
-7%
|
340 183
+19%
|
326 952
-4%
|
556 902
+70%
|
547 142
-2%
|
623 810
+14%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
169
|
158
|
169
|
168
|
189
|
258
|
244
|
236
|
224
|
225
|
224
|
227
|
284
|
284
|
290
|
296
|
300
|
300
|
301
|
295
|
296
|
294
|
294
|
287
|
|