Funai Soken Holdings Inc
TSE:9757
Balance Sheet
Balance Sheet Decomposition
Funai Soken Holdings Inc
Funai Soken Holdings Inc
Balance Sheet
Funai Soken Holdings Inc
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1 811
|
2 735
|
3 392
|
1 521
|
1 843
|
2 257
|
2 567
|
2 236
|
2 271
|
3 258
|
3 691
|
4 086
|
5 876
|
7 126
|
8 663
|
10 556
|
11 023
|
11 631
|
12 216
|
14 675
|
17 031
|
12 894
|
10 846
|
12 463
|
|
| Cash Equivalents |
1 811
|
2 735
|
3 392
|
1 521
|
1 843
|
2 257
|
2 567
|
2 236
|
2 271
|
3 258
|
3 691
|
4 086
|
5 876
|
7 126
|
8 663
|
10 556
|
11 023
|
11 631
|
12 216
|
14 675
|
17 031
|
12 894
|
10 846
|
12 463
|
|
| Short-Term Investments |
564
|
718
|
1 020
|
3 347
|
4 406
|
2 445
|
1 453
|
1 689
|
2 126
|
1 274
|
2 341
|
2 808
|
1 906
|
1 301
|
901
|
501
|
302
|
1 001
|
305
|
100
|
408
|
301
|
1 203
|
2 896
|
|
| Total Receivables |
1 598
|
1 421
|
1 547
|
1 691
|
1 690
|
2 679
|
2 445
|
2 063
|
1 100
|
1 957
|
1 013
|
1 074
|
1 343
|
1 676
|
1 848
|
1 881
|
2 358
|
2 831
|
2 691
|
3 260
|
3 725
|
4 076
|
4 129
|
4 516
|
|
| Accounts Receivables |
1 564
|
1 421
|
1 547
|
1 691
|
1 690
|
1 680
|
1 446
|
1 263
|
1 100
|
941
|
982
|
1 024
|
1 343
|
1 676
|
1 848
|
1 881
|
2 358
|
2 831
|
2 691
|
3 260
|
3 725
|
4 076
|
4 129
|
4 516
|
|
| Other Receivables |
34
|
0
|
0
|
0
|
0
|
999
|
999
|
800
|
0
|
1 016
|
31
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
242
|
245
|
252
|
263
|
279
|
282
|
282
|
315
|
301
|
74
|
92
|
75
|
111
|
103
|
78
|
91
|
121
|
161
|
141
|
139
|
168
|
157
|
206
|
217
|
|
| Other Current Assets |
428
|
222
|
325
|
861
|
515
|
236
|
281
|
305
|
237
|
311
|
257
|
222
|
285
|
1 008
|
759
|
775
|
787
|
1 071
|
952
|
875
|
951
|
1 230
|
1 372
|
619
|
|
| Total Current Assets |
4 643
|
5 342
|
6 536
|
7 682
|
8 733
|
7 899
|
7 028
|
6 608
|
6 035
|
6 874
|
7 394
|
8 265
|
9 522
|
11 213
|
12 249
|
13 804
|
14 590
|
16 695
|
16 305
|
19 049
|
22 283
|
18 658
|
17 757
|
20 711
|
|
| PP&E Net |
7 822
|
7 714
|
7 649
|
6 975
|
6 743
|
6 540
|
6 453
|
6 417
|
6 775
|
6 620
|
6 518
|
6 427
|
6 398
|
6 046
|
6 100
|
6 067
|
6 024
|
6 110
|
5 987
|
5 917
|
5 814
|
6 146
|
6 507
|
2 669
|
|
| Intangible Assets |
405
|
369
|
480
|
475
|
463
|
477
|
482
|
571
|
528
|
473
|
520
|
481
|
618
|
672
|
593
|
693
|
795
|
774
|
675
|
705
|
831
|
770
|
395
|
563
|
|
| Goodwill |
0
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
247
|
161
|
0
|
0
|
0
|
0
|
0
|
0
|
355
|
266
|
1 125
|
|
| Note Receivable |
298
|
77
|
64
|
26
|
18
|
18
|
0
|
0
|
0
|
64
|
68
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1 195
|
1 292
|
1 817
|
3 949
|
3 080
|
2 444
|
843
|
937
|
1 278
|
1 082
|
1 436
|
2 080
|
3 048
|
3 182
|
2 920
|
4 255
|
4 452
|
3 907
|
4 054
|
4 242
|
3 102
|
3 221
|
2 265
|
3 181
|
|
| Other Long-Term Assets |
1 234
|
818
|
1 192
|
1 306
|
1 578
|
1 707
|
1 442
|
1 497
|
1 238
|
1 438
|
1 412
|
1 332
|
852
|
901
|
839
|
832
|
872
|
933
|
931
|
1 015
|
981
|
2 481
|
4 249
|
6 244
|
|
| Other Assets |
0
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
247
|
161
|
0
|
0
|
0
|
0
|
0
|
0
|
355
|
266
|
1 125
|
|
| Total Assets |
15 596
N/A
|
15 643
+0%
|
17 738
+13%
|
20 413
+15%
|
20 615
+1%
|
19 085
-7%
|
16 247
-15%
|
16 030
-1%
|
15 854
-1%
|
16 550
+4%
|
17 348
+5%
|
18 602
+7%
|
20 437
+10%
|
22 260
+9%
|
22 863
+3%
|
25 651
+12%
|
26 733
+4%
|
28 419
+6%
|
27 952
-2%
|
30 928
+11%
|
33 011
+7%
|
31 631
-4%
|
31 439
-1%
|
34 493
+10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
233
|
207
|
165
|
215
|
138
|
114
|
99
|
122
|
88
|
9
|
6
|
2
|
239
|
265
|
256
|
286
|
331
|
348
|
407
|
536
|
552
|
537
|
602
|
473
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
362
|
890
|
560
|
383
|
419
|
304
|
200
|
200
|
200
|
100
|
100
|
100
|
100
|
100
|
0
|
0
|
0
|
0
|
200
|
200
|
200
|
200
|
200
|
250
|
|
| Current Portion of Long-Term Debt |
561
|
844
|
1 038
|
452
|
506
|
40
|
100
|
510
|
13
|
18
|
118
|
12
|
511
|
109
|
14
|
14
|
114
|
510
|
9
|
100
|
2
|
2
|
102
|
10
|
|
| Other Current Liabilities |
1 480
|
1 192
|
2 294
|
1 945
|
1 698
|
1 484
|
1 592
|
1 355
|
1 231
|
1 633
|
1 810
|
1 598
|
2 514
|
2 772
|
2 393
|
2 773
|
3 230
|
4 074
|
3 382
|
4 217
|
4 313
|
4 928
|
5 371
|
7 782
|
|
| Total Current Liabilities |
2 637
|
3 133
|
4 057
|
2 995
|
2 760
|
1 942
|
1 991
|
2 187
|
1 533
|
1 760
|
2 034
|
1 712
|
3 364
|
3 246
|
2 663
|
3 073
|
3 675
|
4 932
|
3 998
|
5 053
|
5 067
|
5 666
|
6 275
|
8 515
|
|
| Long-Term Debt |
2 257
|
1 578
|
998
|
1 046
|
640
|
600
|
500
|
35
|
632
|
635
|
523
|
611
|
124
|
513
|
646
|
631
|
520
|
110
|
101
|
0
|
106
|
104
|
2
|
25
|
|
| Deferred Income Tax |
0
|
0
|
0
|
763
|
732
|
578
|
65
|
217
|
243
|
218
|
264
|
300
|
198
|
186
|
228
|
277
|
71
|
110
|
56
|
47
|
3
|
6
|
94
|
50
|
|
| Minority Interest |
183
|
10
|
0
|
1
|
361
|
213
|
111
|
72
|
43
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
|
| Other Liabilities |
548
|
271
|
359
|
268
|
265
|
252
|
247
|
180
|
173
|
166
|
71
|
67
|
98
|
98
|
53
|
45
|
96
|
102
|
109
|
117
|
134
|
129
|
79
|
115
|
|
| Total Liabilities |
5 624
N/A
|
4 992
-11%
|
5 415
+8%
|
5 073
-6%
|
4 758
-6%
|
3 585
-25%
|
2 914
-19%
|
2 691
-8%
|
2 623
-3%
|
2 804
+7%
|
2 891
+3%
|
2 690
-7%
|
3 783
+41%
|
4 043
+7%
|
3 590
-11%
|
4 026
+12%
|
4 362
+8%
|
5 254
+20%
|
4 264
-19%
|
5 217
+22%
|
5 310
+2%
|
5 905
+11%
|
6 449
+9%
|
8 724
+35%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 050
|
3 050
|
3 084
|
3 115
|
3 118
|
3 125
|
3 125
|
3 125
|
3 125
|
3 125
|
3 125
|
3 125
|
3 125
|
3 125
|
3 125
|
3 125
|
3 125
|
3 125
|
3 125
|
3 125
|
3 125
|
3 125
|
3 125
|
3 125
|
|
| Retained Earnings |
4 313
|
5 168
|
6 356
|
7 906
|
8 762
|
9 225
|
9 608
|
9 458
|
8 827
|
9 405
|
10 072
|
11 362
|
11 664
|
13 132
|
14 659
|
16 400
|
18 132
|
20 322
|
21 212
|
23 437
|
25 856
|
27 251
|
26 130
|
29 022
|
|
| Additional Paid In Capital |
2 872
|
2 873
|
3 143
|
3 174
|
3 174
|
3 212
|
3 212
|
3 193
|
2 947
|
2 947
|
2 947
|
2 960
|
2 947
|
2 947
|
2 947
|
2 947
|
2 947
|
2 948
|
2 947
|
2 947
|
2 955
|
2 947
|
2 947
|
2 947
|
|
| Unrealized Security Profit/Loss |
41
|
11
|
53
|
1 583
|
1 465
|
901
|
72
|
28
|
41
|
22
|
20
|
125
|
100
|
181
|
153
|
325
|
122
|
212
|
75
|
77
|
20
|
90
|
193
|
231
|
|
| Treasury Stock |
222
|
450
|
313
|
439
|
663
|
964
|
2 685
|
2 466
|
1 710
|
1 710
|
1 710
|
1 672
|
1 070
|
1 061
|
1 528
|
1 109
|
1 862
|
3 343
|
3 560
|
3 826
|
4 100
|
7 558
|
7 276
|
9 614
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
12
|
111
|
107
|
84
|
63
|
93
|
99
|
110
|
49
|
155
|
128
|
129
|
59
|
|
| Total Equity |
9 972
N/A
|
10 651
+7%
|
12 323
+16%
|
15 340
+24%
|
15 856
+3%
|
15 500
-2%
|
13 333
-14%
|
13 339
+0%
|
13 231
-1%
|
13 745
+4%
|
14 457
+5%
|
15 913
+10%
|
16 654
+5%
|
18 217
+9%
|
19 272
+6%
|
21 625
+12%
|
22 371
+3%
|
23 165
+4%
|
23 688
+2%
|
25 711
+9%
|
27 701
+8%
|
25 726
-7%
|
24 990
-3%
|
25 770
+3%
|
|
| Total Liabilities & Equity |
15 596
N/A
|
15 643
+0%
|
17 738
+13%
|
20 413
+15%
|
20 615
+1%
|
19 085
-7%
|
16 247
-15%
|
16 030
-1%
|
15 854
-1%
|
16 550
+4%
|
17 348
+5%
|
18 602
+7%
|
20 437
+10%
|
22 260
+9%
|
22 863
+3%
|
25 651
+12%
|
26 733
+4%
|
28 419
+6%
|
27 952
-2%
|
30 928
+11%
|
33 011
+7%
|
31 631
-4%
|
31 439
-1%
|
34 493
+10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
55
|
54
|
56
|
56
|
56
|
55
|
50
|
51
|
51
|
51
|
51
|
51
|
51
|
51
|
50
|
51
|
50
|
50
|
49
|
49
|
99
|
96
|
93
|
91
|
|