Kaga Electronics Co Ltd
TSE:8154
Balance Sheet
Balance Sheet Decomposition
Kaga Electronics Co Ltd
Kaga Electronics Co Ltd
Balance Sheet
Kaga 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 |
6 763
|
9 052
|
11 076
|
10 420
|
20 143
|
14 568
|
14 021
|
11 378
|
11 917
|
11 926
|
9 775
|
12 258
|
14 192
|
18 130
|
22 516
|
26 423
|
30 803
|
35 003
|
43 384
|
45 636
|
41 051
|
52 600
|
66 596
|
80 188
|
|
| Cash Equivalents |
6 763
|
9 052
|
11 076
|
10 420
|
20 143
|
14 568
|
14 021
|
11 378
|
11 917
|
11 926
|
9 775
|
12 258
|
14 192
|
18 130
|
22 516
|
26 423
|
30 803
|
35 003
|
43 384
|
45 636
|
41 051
|
52 600
|
66 596
|
80 188
|
|
| Short-Term Investments |
265
|
172
|
199
|
191
|
261
|
263
|
84
|
58
|
69
|
71
|
74
|
111
|
114
|
127
|
166
|
188
|
295
|
261
|
254
|
302
|
264
|
195
|
171
|
150
|
|
| Total Receivables |
38 007
|
40 218
|
48 992
|
75 429
|
61 189
|
67 212
|
72 369
|
60 894
|
59 030
|
53 843
|
55 835
|
54 490
|
60 574
|
58 036
|
54 616
|
51 842
|
49 708
|
101 210
|
91 183
|
106 370
|
120 672
|
128 945
|
112 351
|
113 902
|
|
| Accounts Receivables |
38 007
|
40 218
|
48 992
|
75 429
|
61 189
|
67 212
|
72 369
|
60 894
|
59 030
|
53 843
|
55 835
|
54 490
|
60 574
|
58 036
|
54 616
|
51 842
|
49 708
|
101 210
|
91 183
|
106 370
|
119 223
|
127 411
|
111 451
|
113 010
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 449
|
1 534
|
900
|
892
|
|
| Inventory |
7 949
|
9 099
|
10 758
|
14 130
|
14 926
|
19 727
|
20 176
|
18 295
|
18 141
|
19 519
|
21 553
|
18 777
|
21 217
|
22 701
|
19 174
|
19 324
|
19 453
|
40 025
|
31 906
|
37 947
|
62 606
|
56 204
|
54 738
|
51 772
|
|
| Other Current Assets |
3 905
|
3 028
|
4 644
|
4 943
|
5 488
|
6 080
|
6 494
|
9 011
|
7 679
|
7 428
|
7 137
|
4 309
|
6 833
|
5 430
|
5 489
|
5 907
|
3 810
|
5 897
|
7 604
|
9 924
|
9 391
|
7 628
|
10 773
|
11 152
|
|
| Total Current Assets |
56 888
|
61 569
|
75 669
|
105 113
|
102 007
|
107 850
|
113 144
|
99 636
|
96 836
|
92 787
|
94 374
|
89 945
|
102 930
|
104 424
|
101 961
|
103 684
|
104 069
|
182 396
|
174 331
|
200 179
|
233 984
|
245 572
|
244 629
|
257 164
|
|
| PP&E Net |
2 248
|
2 089
|
2 326
|
2 548
|
5 177
|
5 495
|
5 415
|
6 169
|
6 434
|
9 723
|
9 487
|
10 559
|
12 625
|
12 725
|
12 058
|
11 745
|
12 210
|
15 011
|
17 974
|
18 225
|
19 393
|
20 158
|
25 135
|
28 445
|
|
| PP&E Gross |
2 248
|
2 089
|
2 326
|
2 548
|
5 177
|
5 495
|
5 415
|
6 169
|
6 434
|
9 723
|
9 487
|
10 559
|
12 625
|
12 725
|
12 058
|
11 745
|
12 210
|
15 011
|
17 974
|
18 225
|
19 393
|
20 158
|
25 135
|
28 445
|
|
| Accumulated Depreciation |
1 897
|
2 032
|
1 958
|
2 129
|
4 400
|
4 359
|
4 106
|
4 890
|
5 465
|
6 695
|
6 614
|
7 781
|
8 692
|
9 004
|
9 236
|
9 654
|
9 809
|
13 301
|
16 250
|
18 412
|
20 907
|
23 488
|
26 815
|
29 426
|
|
| Intangible Assets |
346
|
442
|
553
|
624
|
828
|
860
|
812
|
1 030
|
1 417
|
2 134
|
1 992
|
1 427
|
818
|
524
|
508
|
435
|
561
|
1 947
|
1 934
|
2 400
|
3 065
|
2 654
|
2 076
|
1 738
|
|
| Goodwill |
490
|
348
|
232
|
129
|
478
|
706
|
745
|
884
|
484
|
464
|
253
|
799
|
715
|
607
|
495
|
406
|
317
|
259
|
322
|
209
|
98
|
48
|
16
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 842
|
5 015
|
4 815
|
|
| Long-Term Investments |
1 996
|
1 735
|
2 609
|
3 813
|
6 810
|
6 992
|
6 596
|
4 854
|
4 607
|
4 493
|
4 032
|
4 491
|
5 377
|
6 351
|
6 519
|
6 761
|
8 688
|
10 085
|
8 502
|
10 771
|
10 313
|
12 144
|
10 472
|
12 556
|
|
| Other Long-Term Assets |
3 549
|
3 590
|
5 604
|
3 668
|
4 137
|
3 902
|
3 703
|
4 673
|
4 179
|
4 991
|
4 576
|
4 667
|
3 563
|
3 317
|
2 740
|
2 720
|
2 910
|
4 063
|
4 575
|
5 220
|
5 286
|
799
|
551
|
953
|
|
| Other Assets |
490
|
348
|
232
|
129
|
478
|
706
|
745
|
884
|
484
|
464
|
253
|
799
|
715
|
607
|
495
|
406
|
317
|
259
|
322
|
209
|
98
|
48
|
16
|
0
|
|
| Total Assets |
65 516
N/A
|
69 772
+6%
|
86 994
+25%
|
115 895
+33%
|
119 437
+3%
|
125 805
+5%
|
130 415
+4%
|
117 246
-10%
|
113 957
-3%
|
114 592
+1%
|
114 714
+0%
|
111 888
-2%
|
126 028
+13%
|
127 948
+2%
|
124 281
-3%
|
125 751
+1%
|
128 755
+2%
|
213 761
+66%
|
207 638
-3%
|
237 004
+14%
|
272 139
+15%
|
286 217
+5%
|
286 792
+0%
|
305 671
+7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
30 342
|
30 211
|
38 734
|
56 548
|
47 863
|
54 217
|
56 109
|
44 772
|
43 535
|
40 790
|
41 748
|
37 423
|
41 695
|
40 543
|
36 858
|
37 553
|
36 392
|
77 884
|
70 188
|
79 854
|
86 493
|
79 232
|
71 392
|
73 340
|
|
| Accrued Liabilities |
1 497
|
1 558
|
1 747
|
1 580
|
2 030
|
2 428
|
2 363
|
2 571
|
2 154
|
2 685
|
2 495
|
2 757
|
3 307
|
3 566
|
3 496
|
3 591
|
3 958
|
5 412
|
5 840
|
6 083
|
7 439
|
8 865
|
8 856
|
8 573
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 744
|
4 497
|
3 867
|
3 412
|
4 117
|
29 376
|
5 260
|
10 131
|
18 821
|
14 545
|
10 504
|
9 890
|
|
| Current Portion of Long-Term Debt |
1 791
|
393
|
2 901
|
8 197
|
5 612
|
7 045
|
11 697
|
9 291
|
8 935
|
8 532
|
11 159
|
9 567
|
1 428
|
1 507
|
2 534
|
1 471
|
1 386
|
1 396
|
1 698
|
1 368
|
5 770
|
5 728
|
1 090
|
10 944
|
|
| Other Current Liabilities |
1 915
|
1 090
|
3 936
|
2 400
|
5 835
|
3 367
|
4 290
|
3 885
|
4 152
|
4 977
|
4 072
|
3 608
|
6 236
|
4 499
|
4 414
|
4 215
|
3 854
|
7 272
|
10 669
|
11 081
|
14 395
|
19 177
|
12 961
|
14 957
|
|
| Total Current Liabilities |
35 545
|
33 252
|
47 318
|
68 725
|
61 340
|
67 057
|
74 459
|
60 519
|
58 776
|
56 984
|
59 474
|
53 355
|
63 410
|
54 612
|
51 169
|
50 242
|
49 707
|
121 340
|
93 655
|
108 517
|
132 918
|
127 547
|
104 803
|
117 704
|
|
| Long-Term Debt |
1 878
|
5 000
|
4 947
|
4 731
|
4 687
|
2 378
|
625
|
3 620
|
2 500
|
4 749
|
3 159
|
5 121
|
4 681
|
8 568
|
6 336
|
4 603
|
3 396
|
2 078
|
21 777
|
26 760
|
26 578
|
21 664
|
22 675
|
12 660
|
|
| Deferred Income Tax |
3
|
0
|
5
|
22
|
1 066
|
702
|
546
|
354
|
593
|
350
|
228
|
559
|
686
|
1 231
|
1 246
|
1 213
|
1 276
|
1 300
|
1 378
|
1 685
|
2 046
|
2 634
|
3 241
|
4 115
|
|
| Minority Interest |
351
|
361
|
320
|
324
|
328
|
134
|
51
|
1 790
|
1 711
|
1 664
|
1 526
|
149
|
39
|
38
|
44
|
59
|
75
|
7 654
|
7 965
|
4 095
|
120
|
129
|
396
|
160
|
|
| Other Liabilities |
1 104
|
1 339
|
1 377
|
1 433
|
2 173
|
2 621
|
2 597
|
3 193
|
3 535
|
3 997
|
3 917
|
4 047
|
4 426
|
3 934
|
3 722
|
3 761
|
3 745
|
4 784
|
4 578
|
4 980
|
4 797
|
4 635
|
4 842
|
4 813
|
|
| Total Liabilities |
38 881
N/A
|
39 952
+3%
|
53 967
+35%
|
75 235
+39%
|
69 594
-7%
|
72 892
+5%
|
78 278
+7%
|
69 476
-11%
|
67 115
-3%
|
67 744
+1%
|
68 304
+1%
|
63 231
-7%
|
73 242
+16%
|
68 383
-7%
|
62 517
-9%
|
59 878
-4%
|
58 199
-3%
|
137 156
+136%
|
129 353
-6%
|
146 037
+13%
|
166 459
+14%
|
156 609
-6%
|
135 957
-13%
|
139 452
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
8 703
|
9 634
|
9 660
|
11 174
|
12 133
|
12 133
|
12 133
|
12 133
|
12 133
|
12 133
|
12 133
|
12 133
|
12 133
|
12 133
|
12 133
|
12 133
|
12 133
|
12 133
|
12 133
|
12 133
|
12 133
|
12 133
|
12 133
|
12 133
|
|
| Retained Earnings |
7 935
|
9 498
|
12 763
|
16 498
|
22 430
|
25 161
|
27 413
|
25 158
|
24 012
|
24 952
|
25 038
|
24 384
|
27 414
|
31 029
|
35 195
|
40 476
|
45 183
|
51 297
|
55 091
|
64 568
|
77 423
|
95 945
|
110 250
|
121 553
|
|
| Additional Paid In Capital |
10 482
|
11 412
|
11 439
|
12 952
|
13 912
|
13 912
|
13 912
|
13 912
|
13 912
|
13 912
|
13 912
|
13 912
|
13 912
|
13 912
|
13 912
|
13 912
|
13 853
|
13 865
|
13 878
|
14 327
|
14 818
|
14 820
|
14 849
|
14 885
|
|
| Unrealized Security Profit/Loss |
47
|
10
|
432
|
504
|
1 020
|
758
|
36
|
364
|
195
|
246
|
653
|
180
|
161
|
790
|
0
|
1 159
|
1 504
|
1 018
|
0
|
1 378
|
1 299
|
2 534
|
3 075
|
3 263
|
|
| Treasury Stock |
3
|
11
|
52
|
60
|
74
|
80
|
843
|
1 331
|
1 332
|
1 332
|
1 333
|
535
|
536
|
537
|
0
|
2 040
|
2 042
|
2 024
|
2 005
|
1 984
|
5 643
|
5 614
|
5 603
|
5 579
|
|
| Other Equity |
435
|
722
|
1 215
|
407
|
419
|
1 028
|
512
|
1 737
|
1 689
|
2 571
|
2 687
|
1 057
|
298
|
2 238
|
382
|
233
|
75
|
316
|
812
|
545
|
5 650
|
9 790
|
16 131
|
19 964
|
|
| Total Equity |
26 635
N/A
|
29 820
+12%
|
33 027
+11%
|
40 661
+23%
|
49 840
+23%
|
52 912
+6%
|
52 139
-1%
|
47 771
-8%
|
46 841
-2%
|
46 848
+0%
|
46 410
-1%
|
48 657
+5%
|
52 786
+8%
|
59 565
+13%
|
61 764
+4%
|
65 873
+7%
|
70 556
+7%
|
76 605
+9%
|
78 285
+2%
|
90 967
+16%
|
105 680
+16%
|
129 608
+23%
|
150 835
+16%
|
166 219
+10%
|
|
| Total Liabilities & Equity |
65 516
N/A
|
69 772
+6%
|
86 994
+25%
|
115 896
+33%
|
119 434
+3%
|
125 804
+5%
|
130 417
+4%
|
117 247
-10%
|
113 956
-3%
|
114 592
+1%
|
114 714
+0%
|
111 888
-2%
|
126 028
+13%
|
127 948
+2%
|
124 281
-3%
|
125 751
+1%
|
128 755
+2%
|
213 761
+66%
|
207 638
-3%
|
237 004
+14%
|
272 139
+15%
|
286 217
+5%
|
286 792
+0%
|
305 671
+7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
24
|
25
|
25
|
27
|
29
|
29
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
27
|
27
|
27
|
27
|
27
|
52
|
53
|
53
|
53
|
|