Tosho Co Ltd
TSE:8920
Balance Sheet
Balance Sheet Decomposition
Tosho Co Ltd
Tosho Co Ltd
Balance Sheet
Tosho 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 |
535
|
1 059
|
940
|
1 357
|
1 443
|
1 535
|
958
|
1 817
|
1 639
|
1 614
|
1 827
|
2 512
|
4 728
|
7 141
|
10 390
|
12 489
|
12 815
|
15 201
|
22 413
|
21 900
|
26 871
|
16 979
|
16 577
|
21 215
|
|
| Cash Equivalents |
535
|
1 059
|
940
|
1 357
|
1 443
|
1 535
|
958
|
1 817
|
1 639
|
1 614
|
1 827
|
2 512
|
4 728
|
7 141
|
10 390
|
12 489
|
12 815
|
15 201
|
22 413
|
21 900
|
26 871
|
16 979
|
16 577
|
21 215
|
|
| Total Receivables |
437
|
209
|
334
|
146
|
181
|
225
|
173
|
78
|
113
|
128
|
267
|
267
|
201
|
223
|
272
|
327
|
446
|
497
|
435
|
393
|
492
|
928
|
1 175
|
831
|
|
| Accounts Receivables |
301
|
205
|
323
|
125
|
163
|
199
|
158
|
78
|
113
|
128
|
267
|
267
|
201
|
223
|
272
|
327
|
446
|
497
|
435
|
393
|
492
|
928
|
1 175
|
831
|
|
| Other Receivables |
136
|
4
|
11
|
21
|
18
|
26
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
1 370
|
820
|
307
|
528
|
280
|
621
|
610
|
12
|
13
|
34
|
21
|
37
|
44
|
51
|
54
|
66
|
74
|
84
|
70
|
57
|
50
|
14 838
|
8 973
|
40
|
|
| Other Current Assets |
93
|
151
|
86
|
153
|
219
|
224
|
285
|
319
|
258
|
276
|
293
|
322
|
337
|
314
|
397
|
456
|
325
|
483
|
423
|
625
|
365
|
653
|
354
|
345
|
|
| Total Current Assets |
2 434
|
2 239
|
1 667
|
2 184
|
2 123
|
2 604
|
2 025
|
2 227
|
2 022
|
2 052
|
2 408
|
3 138
|
5 310
|
7 729
|
11 113
|
13 338
|
13 659
|
16 264
|
23 342
|
22 975
|
27 777
|
33 398
|
27 080
|
22 431
|
|
| PP&E Net |
3 192
|
3 626
|
5 175
|
8 291
|
13 562
|
17 133
|
20 744
|
21 796
|
20 963
|
21 449
|
21 999
|
23 100
|
24 265
|
25 984
|
29 247
|
33 341
|
41 033
|
47 746
|
47 686
|
49 676
|
44 665
|
43 667
|
41 790
|
46 492
|
|
| PP&E Gross |
3 192
|
3 626
|
5 175
|
8 291
|
13 562
|
17 133
|
20 744
|
21 796
|
20 963
|
21 449
|
21 999
|
23 100
|
24 265
|
25 984
|
29 247
|
33 341
|
41 033
|
47 746
|
47 686
|
49 676
|
44 665
|
43 667
|
41 790
|
46 492
|
|
| Accumulated Depreciation |
1 084
|
1 243
|
1 443
|
1 734
|
2 226
|
3 047
|
4 152
|
5 433
|
6 726
|
8 000
|
9 280
|
10 456
|
11 665
|
12 974
|
14 415
|
15 979
|
17 765
|
19 653
|
19 885
|
22 208
|
24 231
|
26 488
|
28 371
|
30 048
|
|
| Intangible Assets |
11
|
10
|
13
|
14
|
13
|
13
|
16
|
32
|
31
|
28
|
25
|
36
|
35
|
42
|
58
|
56
|
89
|
131
|
146
|
176
|
140
|
102
|
90
|
74
|
|
| Note Receivable |
65
|
46
|
64
|
98
|
71
|
144
|
270
|
256
|
235
|
220
|
205
|
192
|
171
|
171
|
0
|
126
|
0
|
95
|
80
|
66
|
50
|
25
|
16
|
6
|
|
| Long-Term Investments |
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 370
|
1 376
|
1 389
|
1
|
|
| Other Long-Term Assets |
509
|
672
|
819
|
1 069
|
1 307
|
1 761
|
1 846
|
1 881
|
1 969
|
2 184
|
2 295
|
2 408
|
2 512
|
2 386
|
2 550
|
2 761
|
3 414
|
3 492
|
4 209
|
4 207
|
3 978
|
4 718
|
3 855
|
3 174
|
|
| Total Assets |
6 222
N/A
|
6 604
+6%
|
7 739
+17%
|
11 656
+51%
|
17 077
+47%
|
21 656
+27%
|
24 901
+15%
|
26 192
+5%
|
25 220
-4%
|
25 932
+3%
|
26 933
+4%
|
28 875
+7%
|
32 293
+12%
|
36 298
+12%
|
43 110
+19%
|
49 622
+15%
|
58 195
+17%
|
67 727
+16%
|
75 463
+11%
|
77 100
+2%
|
77 980
+1%
|
83 287
+7%
|
74 219
-11%
|
72 178
-3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
410
|
284
|
238
|
190
|
166
|
199
|
171
|
3
|
6
|
12
|
5
|
3
|
3
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
5
|
2
|
|
| Accrued Liabilities |
93
|
128
|
97
|
121
|
160
|
232
|
243
|
237
|
237
|
258
|
319
|
382
|
425
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 163
|
275
|
715
|
545
|
|
| Short-Term Debt |
1 436
|
1 388
|
1 464
|
585
|
1 480
|
3 155
|
4 701
|
2 650
|
2 022
|
1 115
|
438
|
610
|
0
|
0
|
0
|
410
|
0
|
0
|
250
|
0
|
0
|
0
|
130
|
5 721
|
|
| Current Portion of Long-Term Debt |
388
|
407
|
471
|
1 000
|
1 915
|
2 600
|
3 212
|
3 932
|
3 248
|
3 241
|
3 488
|
3 717
|
3 216
|
3 518
|
3 755
|
3 949
|
4 374
|
5 486
|
5 439
|
5 876
|
5 553
|
5 330
|
4 793
|
4 401
|
|
| Other Current Liabilities |
317
|
606
|
483
|
904
|
1 182
|
1 549
|
1 269
|
1 219
|
934
|
1 305
|
1 674
|
2 009
|
2 185
|
2 740
|
3 668
|
3 024
|
4 129
|
4 054
|
6 684
|
2 365
|
4 344
|
3 236
|
3 371
|
3 784
|
|
| Total Current Liabilities |
2 645
|
2 813
|
2 753
|
2 800
|
4 904
|
7 735
|
9 596
|
8 041
|
6 447
|
5 932
|
5 924
|
6 721
|
5 829
|
6 259
|
7 424
|
7 384
|
8 504
|
9 540
|
12 374
|
8 241
|
11 059
|
8 841
|
9 014
|
14 453
|
|
| Long-Term Debt |
1 900
|
1 604
|
2 281
|
5 767
|
8 477
|
9 490
|
10 050
|
12 078
|
11 049
|
10 773
|
10 635
|
10 156
|
11 375
|
11 111
|
13 898
|
16 795
|
18 256
|
22 611
|
21 782
|
27 322
|
22 498
|
27 889
|
20 445
|
11 237
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
769
|
979
|
1 212
|
2 098
|
2 483
|
2 863
|
2 828
|
3 289
|
4 121
|
5 143
|
6 021
|
|
| Other Liabilities |
66
|
549
|
595
|
731
|
874
|
938
|
1 095
|
1 025
|
1 224
|
1 841
|
1 954
|
1 312
|
1 443
|
1 843
|
1 768
|
1 906
|
3 308
|
3 617
|
3 778
|
4 089
|
4 221
|
4 884
|
4 441
|
4 222
|
|
| Total Liabilities |
4 611
N/A
|
4 966
+8%
|
5 630
+13%
|
9 297
+65%
|
14 256
+53%
|
18 163
+27%
|
20 742
+14%
|
21 144
+2%
|
18 719
-11%
|
18 545
-1%
|
18 513
0%
|
18 189
-2%
|
18 648
+3%
|
20 050
+8%
|
24 090
+20%
|
27 297
+13%
|
32 165
+18%
|
38 251
+19%
|
40 798
+7%
|
42 480
+4%
|
41 066
-3%
|
45 735
+11%
|
39 044
-15%
|
35 933
-8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
168
|
168
|
237
|
237
|
242
|
242
|
242
|
242
|
498
|
498
|
498
|
951
|
1 581
|
1 581
|
1 581
|
1 581
|
1 581
|
1 581
|
1 581
|
1 581
|
1 581
|
1 581
|
1 581
|
1 581
|
|
| Retained Earnings |
1 433
|
1 460
|
1 771
|
2 021
|
2 477
|
3 150
|
3 899
|
4 701
|
5 642
|
6 528
|
7 560
|
8 923
|
10 623
|
12 795
|
15 569
|
18 873
|
22 161
|
25 610
|
30 801
|
30 751
|
33 044
|
33 671
|
31 289
|
32 363
|
|
| Additional Paid In Capital |
10
|
10
|
101
|
101
|
105
|
105
|
106
|
106
|
362
|
362
|
362
|
814
|
1 444
|
1 875
|
1 875
|
1 875
|
2 296
|
2 295
|
2 295
|
2 295
|
2 296
|
2 296
|
2 296
|
2 296
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
2
|
4
|
87
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
0
|
5
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
1
|
1
|
11
|
18
|
13
|
|
| Total Equity |
1 611
N/A
|
1 638
+2%
|
2 109
+29%
|
2 359
+12%
|
2 821
+20%
|
3 492
+24%
|
4 159
+19%
|
5 048
+21%
|
6 501
+29%
|
7 387
+14%
|
8 419
+14%
|
10 686
+27%
|
13 645
+28%
|
16 248
+19%
|
19 020
+17%
|
22 325
+17%
|
26 029
+17%
|
29 476
+13%
|
34 665
+18%
|
34 620
0%
|
36 913
+7%
|
37 551
+2%
|
35 175
-6%
|
36 244
+3%
|
|
| Total Liabilities & Equity |
6 222
N/A
|
6 604
+6%
|
7 739
+17%
|
11 656
+51%
|
17 077
+47%
|
21 656
+27%
|
24 901
+15%
|
26 192
+5%
|
25 220
-4%
|
25 932
+3%
|
26 933
+4%
|
28 875
+7%
|
32 293
+12%
|
36 298
+12%
|
43 110
+19%
|
49 622
+15%
|
58 195
+17%
|
67 727
+16%
|
75 463
+11%
|
77 100
+2%
|
77 980
+1%
|
83 287
+7%
|
74 219
-11%
|
72 178
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
30
|
30
|
30
|
30
|
30
|
30
|
33
|
33
|
35
|
35
|
35
|
37
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
|