Yamada Holdings Co Ltd
TSE:9831
Balance Sheet
Balance Sheet Decomposition
Yamada Holdings Co Ltd
Yamada Holdings Co Ltd
Balance Sheet
Yamada Holdings 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 |
25 990
|
47 799
|
19 716
|
37 908
|
30 034
|
41 152
|
66 195
|
49 464
|
88 258
|
113 268
|
77 144
|
79 522
|
79 008
|
40 943
|
31 604
|
35 341
|
52 040
|
51 681
|
48 939
|
74 438
|
57 184
|
47 236
|
55 236
|
58 378
|
|
| Cash Equivalents |
25 990
|
47 799
|
19 716
|
37 908
|
30 034
|
41 152
|
66 195
|
49 464
|
88 258
|
113 268
|
77 144
|
79 522
|
79 008
|
40 943
|
31 604
|
35 341
|
52 040
|
51 681
|
48 939
|
74 438
|
57 184
|
47 236
|
55 236
|
58 378
|
|
| Short-Term Investments |
0
|
2 299
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 997
|
|
| Total Receivables |
17 324
|
10 089
|
12 717
|
20 051
|
15 914
|
23 570
|
34 657
|
33 658
|
41 179
|
48 275
|
28 320
|
66 943
|
49 583
|
43 012
|
51 856
|
50 154
|
44 128
|
61 308
|
60 178
|
77 238
|
80 478
|
89 346
|
96 950
|
115 582
|
|
| Accounts Receivables |
11 842
|
10 089
|
12 717
|
20 051
|
15 914
|
23 570
|
34 657
|
33 658
|
41 179
|
48 275
|
28 320
|
66 943
|
49 583
|
43 012
|
51 856
|
50 154
|
44 128
|
61 308
|
57 956
|
72 984
|
69 509
|
70 066
|
78 271
|
96 960
|
|
| Other Receivables |
5 482
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 222
|
4 254
|
10 969
|
19 280
|
18 679
|
18 622
|
|
| Inventory |
58 605
|
79 176
|
116 441
|
117 237
|
146 326
|
158 211
|
193 505
|
170 616
|
170 278
|
152 513
|
190 044
|
270 273
|
325 949
|
318 027
|
361 481
|
379 049
|
383 460
|
387 457
|
392 828
|
408 572
|
404 788
|
402 521
|
426 436
|
407 265
|
|
| Other Current Assets |
4 450
|
17 179
|
18 736
|
18 860
|
21 658
|
39 841
|
48 535
|
59 806
|
53 567
|
62 964
|
58 225
|
65 536
|
71 736
|
66 001
|
55 325
|
53 940
|
49 872
|
58 017
|
43 530
|
54 386
|
78 829
|
74 670
|
58 809
|
64 028
|
|
| Total Current Assets |
106 370
|
156 542
|
167 611
|
194 056
|
213 932
|
262 774
|
342 892
|
313 544
|
353 282
|
377 020
|
353 733
|
482 274
|
526 276
|
467 983
|
500 266
|
518 484
|
529 500
|
558 463
|
545 475
|
614 634
|
621 279
|
613 773
|
637 431
|
655 250
|
|
| PP&E Net |
51 575
|
77 487
|
89 245
|
105 017
|
159 675
|
179 782
|
263 216
|
305 669
|
360 169
|
357 907
|
378 680
|
431 700
|
449 234
|
446 707
|
438 606
|
432 266
|
428 068
|
420 623
|
421 202
|
428 601
|
437 490
|
439 569
|
438 876
|
454 713
|
|
| PP&E Gross |
51 575
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
12 999
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
305
|
844
|
1 192
|
1 806
|
2 665
|
2 722
|
3 860
|
4 378
|
30 590
|
32 129
|
34 597
|
43 078
|
41 721
|
37 280
|
35 476
|
33 526
|
40 287
|
34 901
|
33 697
|
42 777
|
40 955
|
42 095
|
40 633
|
39 144
|
|
| Note Receivable |
4 405
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 474
|
15 300
|
8 719
|
8 417
|
9 228
|
0
|
12 582
|
3 510
|
3 112
|
2 816
|
3 675
|
3 019
|
2 578
|
2 547
|
3 333
|
|
| Long-Term Investments |
1 018
|
1 956
|
2 711
|
2 962
|
3 699
|
4 541
|
20 998
|
19 893
|
16 808
|
16 187
|
15 798
|
11 414
|
10 328
|
5 991
|
4 042
|
5 186
|
9 182
|
9 398
|
5 253
|
6 715
|
10 384
|
14 362
|
15 474
|
15 423
|
|
| Other Long-Term Assets |
39 554
|
70 042
|
67 644
|
72 700
|
81 300
|
100 615
|
119 240
|
134 998
|
138 757
|
141 286
|
139 733
|
161 204
|
160 312
|
155 218
|
158 833
|
157 412
|
165 021
|
157 545
|
155 051
|
156 197
|
158 541
|
158 804
|
154 033
|
157 117
|
|
| Total Assets |
203 227
N/A
|
306 871
+51%
|
328 403
+7%
|
376 541
+15%
|
461 271
+23%
|
550 434
+19%
|
750 206
+36%
|
778 482
+4%
|
899 606
+16%
|
929 003
+3%
|
937 841
+1%
|
1 138 389
+21%
|
1 196 288
+5%
|
1 122 407
-6%
|
1 146 722
+2%
|
1 159 456
+1%
|
1 175 568
+1%
|
1 184 042
+1%
|
1 163 494
-2%
|
1 252 599
+8%
|
1 271 668
+2%
|
1 271 181
0%
|
1 288 994
+1%
|
1 324 980
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
47 798
|
53 545
|
51 458
|
57 228
|
62 026
|
85 299
|
90 668
|
58 111
|
84 940
|
58 466
|
65 579
|
109 213
|
117 160
|
90 013
|
79 950
|
82 372
|
98 550
|
114 006
|
103 328
|
120 647
|
109 601
|
104 788
|
113 285
|
99 200
|
|
| Accrued Liabilities |
3 713
|
1 662
|
2 440
|
1 680
|
1 791
|
2 031
|
2 791
|
3 153
|
4 670
|
5 120
|
5 192
|
6 250
|
7 704
|
8 209
|
8 178
|
7 725
|
8 573
|
8 390
|
8 483
|
10 794
|
12 062
|
12 777
|
14 215
|
14 866
|
|
| Short-Term Debt |
504
|
0
|
7 643
|
9 865
|
17 575
|
2 169
|
5 906
|
9 212
|
2 350
|
1 550
|
25 000
|
113 835
|
77 605
|
78 480
|
67 695
|
77 155
|
84 581
|
95 930
|
53 730
|
44 199
|
60 755
|
122 725
|
131 566
|
150 093
|
|
| Current Portion of Long-Term Debt |
3 593
|
0
|
0
|
0
|
0
|
12 630
|
19 265
|
5 938
|
41 497
|
37 687
|
73 037
|
46 017
|
121 519
|
56 177
|
62 193
|
61 457
|
47 912
|
143 860
|
57 629
|
55 307
|
55 170
|
61 483
|
64 964
|
55 799
|
|
| Other Current Liabilities |
17 219
|
37 153
|
40 992
|
50 086
|
50 904
|
62 945
|
62 864
|
97 116
|
95 827
|
114 500
|
100 421
|
77 397
|
103 451
|
86 759
|
78 545
|
72 539
|
67 605
|
74 329
|
75 377
|
126 368
|
154 100
|
137 159
|
137 616
|
149 444
|
|
| Total Current Liabilities |
72 827
|
92 360
|
102 533
|
118 859
|
132 296
|
165 074
|
181 494
|
173 530
|
229 284
|
217 323
|
269 229
|
352 712
|
427 439
|
319 638
|
296 561
|
301 248
|
307 221
|
436 515
|
298 547
|
357 315
|
391 688
|
438 932
|
461 646
|
469 402
|
|
| Long-Term Debt |
5 109
|
65 780
|
62 789
|
69 534
|
61 481
|
69 146
|
217 896
|
223 936
|
237 611
|
200 672
|
97 058
|
165 439
|
145 021
|
224 937
|
217 899
|
197 259
|
198 948
|
75 452
|
135 758
|
135 748
|
122 213
|
135 331
|
119 305
|
119 708
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
2 492
|
2 411
|
2 299
|
2 670
|
3 203
|
3 398
|
3 243
|
1 532
|
1 835
|
7 061
|
22 785
|
24 173
|
24 231
|
22 807
|
23 380
|
2 068
|
1 616
|
8 157
|
21 551
|
17 849
|
5 191
|
5 536
|
5 952
|
|
| Other Liabilities |
1 894
|
18 265
|
13 932
|
10 630
|
14 701
|
16 679
|
23 882
|
24 565
|
26 329
|
40 159
|
44 811
|
64 847
|
70 474
|
68 435
|
74 540
|
75 402
|
80 659
|
80 482
|
84 023
|
86 991
|
81 490
|
85 143
|
83 869
|
90 595
|
|
| Total Liabilities |
79 830
N/A
|
178 897
+124%
|
181 665
+2%
|
201 322
+11%
|
211 148
+5%
|
254 102
+20%
|
426 670
+68%
|
425 274
0%
|
494 756
+16%
|
459 989
-7%
|
418 159
-9%
|
605 783
+45%
|
667 107
+10%
|
637 241
-4%
|
611 807
-4%
|
597 289
-2%
|
588 896
-1%
|
594 065
+1%
|
526 485
-11%
|
601 605
+14%
|
613 240
+2%
|
664 597
+8%
|
670 356
+1%
|
685 657
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
46 001
|
46 053
|
46 053
|
46 375
|
66 240
|
68 930
|
70 595
|
70 701
|
71 058
|
71 058
|
71 058
|
71 058
|
71 058
|
71 058
|
71 058
|
71 058
|
71 058
|
71 058
|
71 058
|
71 077
|
71 100
|
71 124
|
71 149
|
71 149
|
|
| Retained Earnings |
31 485
|
35 997
|
54 753
|
82 383
|
117 539
|
158 459
|
204 864
|
234 971
|
287 011
|
351 050
|
401 733
|
414 485
|
427 646
|
432 533
|
458 628
|
481 689
|
501 317
|
505 193
|
519 815
|
562 536
|
566 607
|
583 503
|
599 335
|
617 212
|
|
| Additional Paid In Capital |
45 937
|
45 990
|
45 990
|
46 311
|
66 162
|
68 849
|
70 513
|
70 620
|
70 977
|
70 977
|
70 977
|
70 977
|
70 977
|
70 977
|
73 001
|
73 734
|
84 608
|
79 403
|
84 059
|
84 235
|
80 989
|
74 653
|
74 670
|
74 774
|
|
| Unrealized Security Profit/Loss |
24
|
58
|
51
|
157
|
267
|
191
|
608
|
40
|
1 152
|
1 026
|
1 059
|
720
|
195
|
1 598
|
0
|
1 221
|
1 854
|
539
|
732
|
269
|
24
|
1 139
|
91
|
341
|
|
| Treasury Stock |
1
|
5
|
7
|
9
|
87
|
98
|
23 043
|
23 044
|
23 045
|
23 045
|
23 045
|
23 045
|
38 320
|
88 320
|
0
|
67 213
|
73 704
|
67 952
|
38 170
|
68 882
|
61 251
|
121 784
|
129 934
|
129 118
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
149
|
2 375
|
2 680
|
475
|
1 678
|
1 539
|
1 736
|
979
|
2 297
|
1 007
|
227
|
3 327
|
5 647
|
|
| Total Equity |
123 398
N/A
|
127 977
+4%
|
146 738
+15%
|
175 217
+19%
|
250 121
+43%
|
296 331
+18%
|
323 537
+9%
|
353 208
+9%
|
404 849
+15%
|
469 014
+16%
|
519 682
+11%
|
532 606
+2%
|
529 181
-1%
|
485 166
-8%
|
534 915
+10%
|
562 167
+5%
|
586 672
+4%
|
589 977
+1%
|
637 009
+8%
|
650 994
+2%
|
658 428
+1%
|
606 584
-8%
|
618 638
+2%
|
639 323
+3%
|
|
| Total Liabilities & Equity |
203 227
N/A
|
306 874
+51%
|
328 403
+7%
|
376 539
+15%
|
461 269
+23%
|
550 433
+19%
|
750 207
+36%
|
778 482
+4%
|
899 605
+16%
|
929 003
+3%
|
937 841
+1%
|
1 138 389
+21%
|
1 196 288
+5%
|
1 122 407
-6%
|
1 146 722
+2%
|
1 159 456
+1%
|
1 175 568
+1%
|
1 184 042
+1%
|
1 163 494
-2%
|
1 252 599
+8%
|
1 271 668
+2%
|
1 271 181
0%
|
1 288 994
+1%
|
1 324 980
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
833
|
833
|
833
|
835
|
940
|
955
|
940
|
940
|
942
|
942
|
942
|
942
|
893
|
754
|
802
|
805
|
800
|
813
|
880
|
820
|
836
|
708
|
691
|
693
|
|