Osaka Organic Chemical Industry Ltd. (TYO:4187)

TYO:4187 Balance Sheet

Financials in millions JPY. Fiscal year is December - November.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	May 31, 2025	Nov 30, 2024	Nov 30, 2023	Nov 30, 2022	Nov 30, 2021	Nov 30, 2020
Cash & Equivalents	12,587	13,047	7,890	8,094	9,923	7,521
Short-Term Investments	-	-	-	-	-	200
Cash & Short-Term Investments	12,587	13,047	7,890	8,094	9,923	7,721
Cash Growth	4.93%	65.36%	-2.52%	-18.43%	28.52%	1.03%
Receivables	11,751	10,887	8,334	9,188	9,459	8,152
Inventory	8,971	8,858	8,713	9,048	8,631	7,179
Other Current Assets	689	1,495	2,164	1,752	75	82
Total Current Assets	33,998	34,287	27,101	28,082	28,088	23,134
Property, Plant & Equipment	17,573	18,415	20,443	18,470	15,609	16,299
Long-Term Investments	7,006	7,187	6,988	6,166	5,992	5,785
Goodwill	13	23	43	63	83	-
Other Intangible Assets	43	50	59	53	58	70
Long-Term Deferred Tax Assets	3	1	-	-	36	34
Other Long-Term Assets	1	1	2	2	2	2
Total Assets	58,637	59,964	54,636	52,836	49,868	45,324
Accounts Payable	6,129	5,924	3,802	4,522	4,192	3,201
Accrued Expenses	17	42	15	34	73	107
Current Portion of Long-Term Debt	2,059	2,188	1,753	1,820	759	968
Current Income Taxes Payable	2,516	2,419	1,048	2,103	3,015	2,629
Other Current Liabilities	1,017	1,156	480	690	648	648
Total Current Liabilities	11,738	11,729	7,098	9,169	8,687	7,553
Long-Term Debt	1,064	1,337	3,169	1,761	1,494	2,029
Long-Term Deferred Tax Liabilities	562	634	628	410	458	555
Other Long-Term Liabilities	116	125	113	102	105	163
Total Liabilities	13,480	13,825	11,008	11,442	10,744	10,300
Common Stock	3,600	3,600	3,600	3,600	3,600	3,600
Additional Paid-In Capital	3,513	3,513	3,511	3,513	3,512	3,508
Retained Earnings	40,134	38,727	35,954	33,861	30,004	26,068
Treasury Stock	-5,326	-3,129	-2,709	-2,123	-433	-435
Comprehensive Income & Other	2,472	2,724	2,627	1,975	1,962	1,916
Total Common Equity	44,393	45,435	42,983	40,826	38,645	34,657
Minority Interest	764	704	645	568	479	367
Shareholders' Equity	45,157	46,139	43,628	41,394	39,124	35,024
Total Liabilities & Equity	58,637	59,964	54,636	52,836	49,868	45,324
Total Debt	3,123	3,525	4,922	3,581	2,253	2,997
Net Cash (Debt)	9,464	9,522	2,968	4,513	7,670	4,724
Net Cash Growth	19.34%	220.82%	-34.23%	-41.16%	62.36%	-5.78%
Net Cash Per Share	454.02	450.26	138.78	207.10	346.23	213.27
Filing Date Shares Outstanding	20.34	20.33	21.12	21.56	22.15	22.15
Total Common Shares Outstanding	20.34	21.13	21.27	21.56	22.15	22.15
Working Capital	22,260	22,558	20,003	18,913	19,401	15,581
Book Value Per Share	2182.82	2150.59	2021.07	1893.37	1744.42	1564.52
Tangible Book Value	44,337	45,362	42,881	40,710	38,504	34,587
Tangible Book Value Per Share	2180.07	2147.14	2016.27	1887.99	1738.05	1561.36

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.