Yaoko Co Ltd
TSE:8279
Balance Sheet
Balance Sheet Decomposition
Yaoko Co Ltd
Yaoko Co Ltd
Balance Sheet
Yaoko 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 |
4 003
|
4 236
|
4 508
|
4 606
|
4 689
|
6 476
|
6 025
|
5 587
|
4 384
|
5 833
|
4 817
|
5 701
|
9 089
|
6 815
|
4 764
|
22 386
|
14 929
|
15 693
|
24 338
|
32 080
|
31 268
|
45 777
|
48 079
|
50 226
|
|
| Cash Equivalents |
4 003
|
4 236
|
4 508
|
4 606
|
4 689
|
6 476
|
6 025
|
5 587
|
4 384
|
5 833
|
4 817
|
5 701
|
9 089
|
6 815
|
4 764
|
22 386
|
14 929
|
15 693
|
24 338
|
32 080
|
31 268
|
45 777
|
48 079
|
50 226
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
0
|
|
| Total Receivables |
708
|
821
|
901
|
1 038
|
1 123
|
1 303
|
1 636
|
1 723
|
1 918
|
2 275
|
2 598
|
2 811
|
3 424
|
2 087
|
6 357
|
7 003
|
3 539
|
4 355
|
6 710
|
7 044
|
8 255
|
8 608
|
10 721
|
12 732
|
|
| Accounts Receivables |
708
|
821
|
901
|
1 038
|
1 123
|
1 303
|
1 636
|
1 723
|
1 918
|
2 275
|
2 598
|
2 811
|
3 424
|
2 087
|
2 504
|
2 905
|
3 539
|
4 355
|
6 710
|
7 044
|
8 255
|
8 608
|
10 721
|
12 732
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 853
|
4 098
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
4 246
|
4 620
|
4 785
|
4 973
|
4 994
|
5 149
|
5 139
|
4 081
|
4 343
|
4 216
|
5 026
|
5 127
|
5 455
|
5 762
|
6 070
|
6 603
|
7 684
|
7 743
|
8 052
|
8 370
|
9 423
|
10 054
|
10 957
|
13 317
|
|
| Other Current Assets |
2 246
|
2 654
|
3 156
|
3 522
|
3 669
|
4 141
|
4 350
|
4 158
|
3 906
|
4 797
|
5 385
|
6 666
|
7 462
|
6 785
|
3 209
|
4 145
|
7 967
|
10 716
|
8 962
|
10 597
|
11 357
|
12 186
|
16 278
|
16 708
|
|
| Total Current Assets |
11 203
|
12 331
|
13 350
|
14 138
|
14 476
|
17 069
|
17 150
|
15 549
|
14 551
|
17 121
|
17 826
|
20 305
|
25 430
|
21 449
|
20 400
|
40 137
|
34 119
|
38 507
|
48 062
|
58 091
|
60 303
|
76 625
|
86 135
|
92 983
|
|
| PP&E Net |
22 186
|
22 560
|
28 869
|
36 650
|
28 912
|
26 511
|
28 883
|
40 506
|
48 265
|
56 523
|
64 279
|
65 122
|
80 709
|
89 753
|
98 539
|
114 305
|
144 094
|
148 997
|
159 307
|
169 634
|
198 633
|
192 581
|
204 711
|
235 431
|
|
| PP&E Gross |
22 186
|
22 560
|
28 869
|
36 650
|
28 912
|
26 511
|
28 883
|
40 506
|
48 265
|
56 523
|
64 279
|
65 122
|
80 709
|
89 753
|
98 539
|
114 305
|
144 094
|
148 997
|
159 307
|
169 634
|
198 633
|
192 581
|
204 711
|
235 431
|
|
| Accumulated Depreciation |
12 092
|
13 724
|
15 422
|
17 526
|
19 203
|
19 879
|
21 954
|
22 812
|
25 416
|
28 835
|
32 122
|
34 014
|
37 740
|
40 711
|
39 328
|
42 295
|
53 221
|
58 982
|
66 802
|
72 266
|
80 014
|
88 529
|
98 482
|
116 495
|
|
| Intangible Assets |
1 326
|
1 192
|
1 453
|
1 428
|
1 290
|
1 274
|
1 292
|
1 113
|
1 162
|
1 375
|
1 482
|
2 762
|
2 906
|
3 138
|
3 216
|
4 073
|
6 916
|
8 161
|
7 826
|
7 015
|
6 512
|
6 184
|
5 643
|
6 092
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 063
|
3 047
|
2 031
|
1 015
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
68
|
31
|
34
|
70
|
23
|
39
|
18
|
12
|
8
|
9
|
5
|
5
|
14
|
81
|
0
|
108
|
101
|
95
|
75
|
961
|
952
|
945
|
1 192
|
1 499
|
|
| Long-Term Investments |
509
|
475
|
536
|
589
|
704
|
644
|
481
|
497
|
511
|
507
|
545
|
593
|
617
|
2 100
|
814
|
527
|
576
|
474
|
463
|
502
|
5 969
|
6 145
|
6 401
|
909
|
|
| Other Long-Term Assets |
15 294
|
18 053
|
17 980
|
19 216
|
20 299
|
19 242
|
17 479
|
16 114
|
15 795
|
15 763
|
15 673
|
16 259
|
16 936
|
17 107
|
19 329
|
20 720
|
23 754
|
25 034
|
26 747
|
31 903
|
33 628
|
35 751
|
38 327
|
39 292
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 063
|
3 047
|
2 031
|
1 015
|
0
|
0
|
0
|
0
|
|
| Total Assets |
50 586
N/A
|
54 642
+8%
|
62 222
+14%
|
72 091
+16%
|
65 705
-9%
|
64 779
-1%
|
65 303
+1%
|
73 791
+13%
|
80 292
+9%
|
91 298
+14%
|
99 810
+9%
|
105 046
+5%
|
126 612
+21%
|
133 628
+6%
|
142 399
+7%
|
179 870
+26%
|
213 623
+19%
|
224 315
+5%
|
244 511
+9%
|
269 121
+10%
|
305 997
+14%
|
318 231
+4%
|
342 409
+8%
|
376 206
+10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
8 402
|
8 871
|
9 910
|
10 593
|
10 634
|
11 256
|
12 230
|
11 729
|
11 858
|
13 231
|
14 025
|
14 640
|
17 458
|
18 153
|
19 261
|
20 209
|
24 448
|
25 803
|
30 975
|
31 314
|
34 069
|
35 293
|
40 410
|
46 671
|
|
| Accrued Liabilities |
1 465
|
1 639
|
1 707
|
1 618
|
5 467
|
5 946
|
5 990
|
5 931
|
5 821
|
6 902
|
7 545
|
7 561
|
8 585
|
9 193
|
9 538
|
9 842
|
2 299
|
2 386
|
2 550
|
2 611
|
2 733
|
2 887
|
2 980
|
3 266
|
|
| Short-Term Debt |
3 715
|
2 945
|
3 520
|
5 410
|
450
|
1 050
|
2 050
|
2 100
|
4 500
|
4 050
|
1 800
|
1 600
|
1 700
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
900
|
|
| Current Portion of Long-Term Debt |
2 631
|
1 970
|
2 479
|
2 523
|
2 461
|
2 296
|
2 041
|
2 936
|
1 824
|
2 704
|
3 711
|
4 542
|
7 604
|
6 682
|
6 857
|
8 253
|
8 958
|
11 723
|
9 154
|
12 847
|
4 944
|
4 616
|
7 960
|
5 294
|
|
| Other Current Liabilities |
4 043
|
4 421
|
5 626
|
5 293
|
2 850
|
2 111
|
2 684
|
2 603
|
3 379
|
4 222
|
4 771
|
4 579
|
6 197
|
8 212
|
8 612
|
8 847
|
16 789
|
19 457
|
19 400
|
22 515
|
23 196
|
24 422
|
31 521
|
34 180
|
|
| Total Current Liabilities |
20 257
|
19 846
|
23 242
|
25 437
|
21 862
|
22 660
|
24 996
|
25 299
|
27 382
|
31 109
|
31 852
|
32 922
|
41 544
|
42 240
|
44 268
|
47 151
|
52 494
|
59 369
|
62 079
|
69 287
|
64 942
|
67 218
|
82 871
|
90 311
|
|
| Long-Term Debt |
8 906
|
11 151
|
12 582
|
15 904
|
9 459
|
7 130
|
4 589
|
8 586
|
9 337
|
10 858
|
13 873
|
12 653
|
18 598
|
17 592
|
17 477
|
43 032
|
59 670
|
53 457
|
60 078
|
64 196
|
92 308
|
88 609
|
69 642
|
74 654
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
87
|
68
|
66
|
61
|
51
|
48
|
46
|
40
|
37
|
35
|
1 147
|
1 179
|
1 155
|
1 145
|
1 106
|
1 155
|
1 123
|
1 165
|
|
| Minority Interest |
242
|
230
|
231
|
238
|
238
|
249
|
238
|
173
|
202
|
240
|
292
|
351
|
402
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 827
|
|
| Other Liabilities |
3 975
|
4 527
|
5 309
|
6 873
|
7 622
|
7 127
|
7 119
|
7 539
|
7 209
|
8 658
|
9 113
|
9 512
|
11 278
|
12 245
|
12 626
|
13 563
|
15 673
|
16 255
|
17 162
|
17 868
|
18 813
|
19 636
|
20 871
|
24 145
|
|
| Total Liabilities |
33 380
N/A
|
35 755
+7%
|
41 364
+16%
|
48 452
+17%
|
39 182
-19%
|
37 165
-5%
|
37 029
0%
|
41 665
+13%
|
44 196
+6%
|
50 926
+15%
|
55 181
+8%
|
55 486
+1%
|
71 868
+30%
|
72 117
+0%
|
74 408
+3%
|
103 781
+39%
|
128 984
+24%
|
130 260
+1%
|
140 474
+8%
|
152 496
+9%
|
177 169
+16%
|
176 618
0%
|
174 507
-1%
|
195 102
+12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 200
|
4 200
|
4 200
|
4 200
|
4 200
|
4 200
|
4 200
|
4 199
|
4 199
|
4 199
|
4 199
|
4 199
|
4 199
|
4 199
|
4 199
|
4 199
|
4 199
|
4 199
|
4 199
|
4 199
|
4 199
|
4 199
|
9 846
|
9 846
|
|
| Retained Earnings |
12 582
|
14 348
|
16 897
|
19 653
|
22 324
|
25 506
|
27 139
|
30 700
|
34 667
|
38 929
|
43 167
|
48 075
|
54 062
|
60 628
|
66 440
|
74 516
|
83 365
|
91 921
|
101 925
|
113 716
|
125 180
|
137 713
|
152 493
|
167 577
|
|
| Additional Paid In Capital |
3 607
|
3 607
|
3 607
|
3 607
|
3 607
|
3 607
|
3 607
|
3 606
|
3 606
|
3 606
|
3 606
|
3 606
|
3 606
|
3 606
|
4 361
|
4 573
|
5 361
|
5 361
|
5 361
|
7 017
|
7 160
|
7 160
|
12 806
|
14 260
|
|
| Unrealized Security Profit/Loss |
3 182
|
3 263
|
3 227
|
3 198
|
2 985
|
3 021
|
5 294
|
4 998
|
4 994
|
4 978
|
4 961
|
4 937
|
4 913
|
4 845
|
0
|
4 844
|
4 298
|
3 395
|
3 368
|
3 176
|
2 768
|
2 747
|
2 654
|
2 668
|
|
| Treasury Stock |
1
|
4
|
619
|
622
|
623
|
2 677
|
1 378
|
1 381
|
1 382
|
1 384
|
1 384
|
1 385
|
1 386
|
1 387
|
0
|
2 357
|
3 141
|
3 134
|
3 128
|
4 767
|
4 888
|
4 817
|
4 787
|
8 342
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
824
|
690
|
1
|
2
|
847
|
897
|
952
|
364
|
55
|
105
|
198
|
431
|
|
| Total Equity |
17 206
N/A
|
18 887
+10%
|
20 858
+10%
|
23 639
+13%
|
26 523
+12%
|
27 614
+4%
|
28 274
+2%
|
32 126
+14%
|
36 096
+12%
|
40 372
+12%
|
44 628
+11%
|
49 560
+11%
|
54 744
+10%
|
61 511
+12%
|
67 991
+11%
|
76 089
+12%
|
84 639
+11%
|
94 055
+11%
|
104 037
+11%
|
116 625
+12%
|
128 828
+10%
|
141 613
+10%
|
167 902
+19%
|
181 104
+8%
|
|
| Total Liabilities & Equity |
50 586
N/A
|
54 642
+8%
|
62 222
+14%
|
72 091
+16%
|
65 705
-9%
|
64 779
-1%
|
65 303
+1%
|
73 791
+13%
|
80 292
+9%
|
91 298
+14%
|
99 809
+9%
|
105 046
+5%
|
126 612
+21%
|
133 628
+6%
|
142 399
+7%
|
179 870
+26%
|
213 623
+19%
|
224 315
+5%
|
244 511
+9%
|
269 121
+10%
|
305 997
+14%
|
318 231
+4%
|
342 409
+8%
|
376 206
+10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
40
|
40
|
39
|
39
|
39
|
38
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
41
|
41
|
|