Asahi Intecc Co Ltd
TSE:7747
Balance Sheet
Balance Sheet Decomposition
Asahi Intecc Co Ltd
Asahi Intecc Co Ltd
Balance Sheet
Asahi Intecc Co Ltd
| Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents |
2 500
|
3 642
|
6 271
|
4 244
|
3 140
|
2 822
|
4 243
|
5 716
|
5 422
|
5 524
|
10 004
|
9 356
|
13 345
|
12 936
|
19 993
|
19 159
|
18 778
|
18 554
|
21 358
|
32 321
|
34 884
|
35 658
|
54 200
|
|
| Cash Equivalents |
2 500
|
3 642
|
6 271
|
4 244
|
3 140
|
2 822
|
4 243
|
5 716
|
5 422
|
5 524
|
10 004
|
9 356
|
13 345
|
12 936
|
19 993
|
19 159
|
18 778
|
18 554
|
21 358
|
32 321
|
34 884
|
35 658
|
54 200
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
750
|
400
|
400
|
2 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 000
|
3 000
|
0
|
|
| Total Receivables |
1 311
|
1 560
|
1 974
|
1 968
|
3 103
|
2 484
|
2 858
|
3 105
|
3 118
|
3 362
|
4 359
|
6 252
|
7 224
|
7 325
|
8 551
|
9 009
|
10 099
|
8 700
|
11 651
|
15 398
|
16 175
|
19 084
|
17 502
|
|
| Accounts Receivables |
1 311
|
1 560
|
1 974
|
1 968
|
3 103
|
2 484
|
2 858
|
3 105
|
3 118
|
3 362
|
4 359
|
6 252
|
7 224
|
7 325
|
8 551
|
9 009
|
10 099
|
8 700
|
11 651
|
15 020
|
15 880
|
18 838
|
17 366
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
378
|
295
|
246
|
136
|
|
| Inventory |
1 073
|
1 210
|
1 408
|
1 871
|
3 130
|
3 521
|
3 229
|
2 621
|
3 460
|
4 332
|
6 066
|
6 899
|
8 827
|
8 295
|
8 989
|
11 655
|
14 066
|
17 498
|
19 906
|
26 955
|
31 357
|
29 343
|
24 651
|
|
| Other Current Assets |
361
|
418
|
540
|
1 020
|
905
|
977
|
788
|
811
|
937
|
1 991
|
1 514
|
1 902
|
2 029
|
1 797
|
2 186
|
2 233
|
2 882
|
3 041
|
8 217
|
4 935
|
5 845
|
7 611
|
7 006
|
|
| Total Current Assets |
5 245
|
6 830
|
10 193
|
9 103
|
10 277
|
9 804
|
11 118
|
12 254
|
13 688
|
15 609
|
22 344
|
26 409
|
31 424
|
30 352
|
39 718
|
42 056
|
45 824
|
47 793
|
61 132
|
79 609
|
90 261
|
94 696
|
103 359
|
|
| PP&E Net |
3 541
|
3 451
|
4 067
|
5 854
|
7 700
|
7 141
|
7 172
|
7 296
|
8 091
|
8 775
|
11 487
|
13 264
|
15 917
|
15 906
|
18 996
|
24 213
|
29 446
|
35 387
|
40 790
|
45 561
|
53 683
|
60 129
|
59 082
|
|
| PP&E Gross |
3 541
|
3 451
|
4 067
|
5 854
|
7 700
|
7 141
|
7 172
|
7 296
|
8 091
|
8 775
|
11 487
|
13 264
|
15 917
|
15 906
|
18 996
|
24 213
|
29 446
|
35 387
|
40 790
|
45 561
|
53 683
|
60 129
|
59 082
|
|
| Accumulated Depreciation |
1 803
|
2 026
|
2 339
|
2 750
|
3 585
|
4 053
|
4 695
|
5 451
|
6 126
|
6 246
|
7 984
|
9 854
|
11 432
|
11 888
|
14 515
|
16 906
|
19 774
|
23 304
|
27 433
|
33 910
|
40 145
|
48 146
|
54 082
|
|
| Intangible Assets |
107
|
146
|
156
|
144
|
130
|
149
|
179
|
224
|
340
|
319
|
343
|
443
|
551
|
602
|
653
|
751
|
1 686
|
2 566
|
3 715
|
11 158
|
10 632
|
10 049
|
5 485
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
227
|
176
|
126
|
85
|
33
|
5
|
3
|
1
|
0
|
2 850
|
2 700
|
2 549
|
8 200
|
7 737
|
6 910
|
110
|
|
| Long-Term Investments |
27
|
28
|
44
|
541
|
1 796
|
1 455
|
1 133
|
914
|
885
|
742
|
1 172
|
1 526
|
1 538
|
1 549
|
2 553
|
3 595
|
2 909
|
3 653
|
4 885
|
7 257
|
6 397
|
15 539
|
19 858
|
|
| Other Long-Term Assets |
730
|
741
|
763
|
1 201
|
1 191
|
1 244
|
1 054
|
1 097
|
1 100
|
1 096
|
1 156
|
1 292
|
1 614
|
1 874
|
1 326
|
1 489
|
1 643
|
1 631
|
2 356
|
3 342
|
3 934
|
4 291
|
5 293
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
227
|
176
|
126
|
85
|
33
|
5
|
3
|
1
|
0
|
2 850
|
2 700
|
2 549
|
8 200
|
7 737
|
6 910
|
110
|
|
| Total Assets |
9 651
N/A
|
11 195
+16%
|
15 223
+36%
|
16 842
+11%
|
21 094
+25%
|
19 793
-6%
|
20 655
+4%
|
22 011
+7%
|
24 280
+10%
|
26 667
+10%
|
36 587
+37%
|
42 967
+17%
|
51 050
+19%
|
50 287
-1%
|
63 247
+26%
|
72 105
+14%
|
84 359
+17%
|
93 729
+11%
|
115 427
+23%
|
155 127
+34%
|
172 644
+11%
|
191 614
+11%
|
193 187
+1%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
457
|
571
|
575
|
739
|
817
|
349
|
282
|
327
|
421
|
602
|
441
|
1 669
|
1 916
|
1 686
|
1 985
|
1 993
|
2 211
|
2 177
|
2 288
|
3 880
|
3 739
|
2 914
|
3 079
|
|
| Accrued Liabilities |
37
|
40
|
57
|
110
|
118
|
77
|
157
|
177
|
194
|
225
|
271
|
318
|
403
|
418
|
308
|
383
|
548
|
498
|
1 160
|
1 371
|
1 784
|
2 700
|
2 868
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 493
|
1 900
|
1 700
|
1 700
|
813
|
885
|
873
|
1 146
|
1 438
|
3 043
|
1 802
|
7 465
|
1 000
|
0
|
|
| Current Portion of Long-Term Debt |
1 965
|
1 549
|
1 513
|
1 385
|
1 958
|
2 006
|
2 735
|
2 990
|
2 600
|
2 074
|
1 909
|
2 146
|
2 255
|
2 289
|
3 917
|
2 048
|
2 039
|
1 644
|
1 632
|
4 134
|
3 237
|
5 000
|
2 812
|
|
| Other Current Liabilities |
582
|
557
|
931
|
1 208
|
1 216
|
1 136
|
1 449
|
1 752
|
1 888
|
2 365
|
3 284
|
3 650
|
4 321
|
4 171
|
5 190
|
7 096
|
6 678
|
7 029
|
6 549
|
9 574
|
10 091
|
17 880
|
19 097
|
|
| Total Current Liabilities |
3 040
|
2 717
|
3 076
|
3 443
|
4 109
|
3 567
|
4 624
|
5 246
|
5 103
|
6 759
|
7 805
|
9 483
|
10 596
|
9 377
|
12 285
|
12 393
|
12 622
|
12 786
|
14 672
|
20 761
|
26 316
|
29 494
|
27 856
|
|
| Long-Term Debt |
2 179
|
2 125
|
1 238
|
1 479
|
3 278
|
3 225
|
3 150
|
2 715
|
3 210
|
4 679
|
5 520
|
6 042
|
5 755
|
6 378
|
4 020
|
3 766
|
3 282
|
5 694
|
4 457
|
7 404
|
5 507
|
2 589
|
8 711
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
143
|
36
|
60
|
131
|
250
|
314
|
455
|
538
|
879
|
673
|
1 184
|
1 164
|
1 481
|
1 426
|
1 447
|
3 703
|
3 921
|
4 643
|
1 929
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
11
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
24
|
25
|
1 670
|
1 987
|
744
|
795
|
|
| Other Liabilities |
551
|
570
|
574
|
569
|
586
|
659
|
663
|
666
|
818
|
849
|
882
|
1 168
|
1 227
|
1 594
|
1 098
|
1 183
|
1 524
|
1 848
|
1 913
|
2 129
|
2 600
|
2 927
|
3 337
|
|
| Total Liabilities |
5 770
N/A
|
5 412
-6%
|
4 888
-10%
|
5 491
+12%
|
8 116
+48%
|
7 487
-8%
|
8 497
+13%
|
8 762
+3%
|
9 392
+7%
|
12 620
+34%
|
14 663
+16%
|
17 231
+18%
|
18 457
+7%
|
18 023
-2%
|
18 588
+3%
|
18 505
0%
|
18 931
+2%
|
21 778
+15%
|
22 514
+3%
|
35 667
+58%
|
40 331
+13%
|
40 397
+0%
|
42 628
+6%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
1 741
|
1 892
|
4 168
|
4 168
|
4 168
|
4 168
|
4 168
|
4 168
|
4 168
|
4 174
|
4 215
|
4 357
|
4 364
|
4 370
|
4 685
|
4 825
|
6 328
|
6 403
|
12 647
|
18 860
|
18 860
|
18 860
|
18 860
|
|
| Retained Earnings |
947
|
1 551
|
2 304
|
3 120
|
4 001
|
4 197
|
4 456
|
5 873
|
7 706
|
8 152
|
10 823
|
14 342
|
19 072
|
24 518
|
30 335
|
38 415
|
47 140
|
53 471
|
61 199
|
69 018
|
78 867
|
90 742
|
97 947
|
|
| Additional Paid In Capital |
1 368
|
2 572
|
4 061
|
4 061
|
4 061
|
4 061
|
4 061
|
4 057
|
4 057
|
4 063
|
5 954
|
6 096
|
6 104
|
6 109
|
7 607
|
7 747
|
9 250
|
9 296
|
15 517
|
21 727
|
21 727
|
21 779
|
21 779
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
2
|
18
|
118
|
84
|
46
|
123
|
20
|
13
|
421
|
483
|
665
|
660
|
813
|
1 347
|
917
|
1 154
|
1 767
|
1 872
|
2 033
|
2 689
|
2 008
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
995
|
1
|
1
|
1
|
3 006
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
4 453
|
|
| Other Equity |
174
|
232
|
200
|
21
|
630
|
35
|
480
|
725
|
1 063
|
1 361
|
513
|
459
|
2 389
|
387
|
1 226
|
1 272
|
1 800
|
1 635
|
1 790
|
7 990
|
10 833
|
17 154
|
14 418
|
|
| Total Equity |
3 881
N/A
|
5 783
+49%
|
10 335
+79%
|
11 352
+10%
|
12 978
+14%
|
12 306
-5%
|
12 158
-1%
|
13 249
+9%
|
14 888
+12%
|
14 046
-6%
|
21 925
+56%
|
25 737
+17%
|
32 593
+27%
|
32 264
-1%
|
44 659
+38%
|
53 600
+20%
|
65 428
+22%
|
71 951
+10%
|
92 913
+29%
|
119 460
+29%
|
132 313
+11%
|
151 217
+14%
|
150 559
0%
|
|
| Total Liabilities & Equity |
9 651
N/A
|
11 195
+16%
|
15 223
+36%
|
16 842
+11%
|
21 094
+25%
|
19 793
-6%
|
20 655
+4%
|
22 011
+7%
|
24 280
+10%
|
26 667
+10%
|
36 587
+37%
|
42 967
+17%
|
51 050
+19%
|
50 287
-1%
|
63 247
+26%
|
72 105
+14%
|
84 359
+17%
|
93 729
+11%
|
115 427
+23%
|
155 127
+34%
|
172 644
+11%
|
191 614
+11%
|
193 187
+1%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
228
|
228
|
254
|
254
|
254
|
254
|
254
|
254
|
254
|
246
|
254
|
256
|
257
|
253
|
258
|
258
|
260
|
261
|
266
|
272
|
272
|
272
|
270
|
|