Alpha Systems Inc
F:AN5
Balance Sheet
Balance Sheet Decomposition
Alpha Systems Inc
Alpha Systems Inc
Balance Sheet
Alpha Systems Inc
| 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 |
8 236
|
9 863
|
9 947
|
8 994
|
9 363
|
10 508
|
10 363
|
12 022
|
12 491
|
12 089
|
13 272
|
14 638
|
15 527
|
17 162
|
17 412
|
16 158
|
16 548
|
20 435
|
20 532
|
22 701
|
23 042
|
25 627
|
24 196
|
|
| Cash Equivalents |
8 236
|
9 863
|
9 947
|
8 994
|
9 363
|
10 508
|
10 363
|
12 022
|
12 491
|
12 089
|
13 272
|
14 638
|
15 527
|
17 162
|
17 412
|
16 158
|
16 548
|
20 435
|
20 532
|
22 701
|
23 042
|
25 627
|
24 196
|
|
| Short-Term Investments |
100
|
100
|
100
|
100
|
100
|
201
|
1 101
|
1 151
|
1 649
|
1 152
|
2 151
|
1 451
|
1 951
|
2 100
|
1 150
|
1 150
|
1 100
|
1 000
|
1 000
|
1 500
|
1 000
|
1 500
|
100
|
|
| Total Receivables |
5 211
|
4 114
|
5 295
|
5 943
|
5 636
|
5 462
|
6 434
|
7 351
|
6 361
|
7 180
|
6 303
|
6 230
|
7 417
|
6 022
|
6 790
|
6 400
|
7 016
|
7 607
|
8 034
|
8 556
|
8 530
|
7 875
|
9 316
|
|
| Accounts Receivables |
5 211
|
4 114
|
5 295
|
5 943
|
5 636
|
5 462
|
6 434
|
7 351
|
6 361
|
6 497
|
6 303
|
6 230
|
7 417
|
6 022
|
6 774
|
6 400
|
7 016
|
7 607
|
8 034
|
8 556
|
8 530
|
7 875
|
9 316
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
683
|
0
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
1 153
|
1 003
|
837
|
681
|
735
|
587
|
503
|
72
|
1 454
|
94
|
38
|
16
|
58
|
70
|
97
|
15
|
14
|
15
|
1
|
9
|
19
|
5
|
11
|
|
| Other Current Assets |
307
|
305
|
447
|
453
|
500
|
577
|
579
|
533
|
1 312
|
719
|
579
|
1 488
|
1 951
|
984
|
495
|
56
|
140
|
133
|
245
|
239
|
242
|
189
|
480
|
|
| Total Current Assets |
15 007
|
15 386
|
16 626
|
16 172
|
16 334
|
17 334
|
18 980
|
21 130
|
23 267
|
21 235
|
22 342
|
23 824
|
26 904
|
26 338
|
25 944
|
23 780
|
24 818
|
29 190
|
29 811
|
33 004
|
32 833
|
35 197
|
34 102
|
|
| PP&E Net |
10 586
|
10 618
|
10 122
|
9 725
|
10 256
|
10 541
|
10 594
|
9 948
|
9 739
|
9 939
|
10 174
|
9 939
|
9 680
|
9 434
|
10 120
|
10 022
|
9 961
|
9 832
|
9 684
|
9 542
|
9 342
|
9 213
|
9 174
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 680
|
9 434
|
10 120
|
10 022
|
9 961
|
9 832
|
9 684
|
9 542
|
9 342
|
9 213
|
9 174
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 599
|
4 736
|
4 727
|
4 831
|
4 955
|
5 134
|
5 301
|
5 497
|
5 714
|
5 912
|
6 101
|
|
| Intangible Assets |
167
|
142
|
229
|
130
|
134
|
128
|
85
|
105
|
101
|
95
|
75
|
26
|
32
|
43
|
50
|
40
|
32
|
18
|
13
|
24
|
22
|
27
|
20
|
|
| Note Receivable |
65
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1 058
|
1 077
|
1 268
|
2 287
|
3 558
|
3 544
|
3 530
|
3 884
|
3 382
|
3 145
|
3 444
|
2 450
|
1 197
|
634
|
247
|
347
|
853
|
1 364
|
1 387
|
793
|
1 590
|
1 625
|
3 770
|
|
| Other Long-Term Assets |
1 131
|
1 336
|
1 422
|
1 885
|
1 726
|
2 137
|
2 122
|
1 701
|
2 165
|
1 179
|
1 144
|
1 232
|
2 547
|
3 618
|
5 026
|
6 468
|
4 466
|
2 404
|
3 412
|
3 462
|
4 380
|
4 746
|
4 951
|
|
| Total Assets |
28 013
N/A
|
28 559
+2%
|
29 666
+4%
|
30 199
+2%
|
32 008
+6%
|
33 684
+5%
|
35 310
+5%
|
36 768
+4%
|
38 653
+5%
|
35 592
-8%
|
37 180
+4%
|
37 471
+1%
|
40 360
+8%
|
40 067
-1%
|
41 388
+3%
|
40 656
-2%
|
40 130
-1%
|
42 808
+7%
|
44 307
+4%
|
46 825
+6%
|
48 167
+3%
|
50 807
+5%
|
52 017
+2%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
347
|
265
|
427
|
545
|
615
|
681
|
790
|
974
|
800
|
230
|
622
|
396
|
671
|
601
|
972
|
975
|
1 055
|
1 615
|
1 328
|
1 380
|
1 293
|
1 609
|
1 118
|
|
| Accrued Liabilities |
1 267
|
1 684
|
1 278
|
1 885
|
2 214
|
2 086
|
2 260
|
2 156
|
2 052
|
2 262
|
2 293
|
2 413
|
3 040
|
2 561
|
2 521
|
2 516
|
2 744
|
2 743
|
2 823
|
3 014
|
3 078
|
3 290
|
3 702
|
|
| Short-Term Debt |
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
395
|
355
|
250
|
221
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
565
|
537
|
1 700
|
1 091
|
1 496
|
1 569
|
1 406
|
1 379
|
3 056
|
744
|
1 339
|
1 164
|
1 029
|
1 367
|
1 480
|
2 070
|
2 107
|
2 416
|
2 469
|
2 785
|
2 595
|
2 757
|
2 764
|
|
| Total Current Liabilities |
3 074
|
3 341
|
4 156
|
4 242
|
4 825
|
4 837
|
4 956
|
5 009
|
6 408
|
3 736
|
4 755
|
4 473
|
5 239
|
5 029
|
5 473
|
5 560
|
5 906
|
6 773
|
6 620
|
7 179
|
6 966
|
7 656
|
7 584
|
|
| Long-Term Debt |
827
|
472
|
221
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1 523
|
1 976
|
2 057
|
1 937
|
1 648
|
1 658
|
1 659
|
1 801
|
1 902
|
1 509
|
1 533
|
1 410
|
4 180
|
2 983
|
2 707
|
862
|
948
|
1 160
|
1 496
|
1 523
|
1 425
|
1 290
|
960
|
|
| Total Liabilities |
5 424
N/A
|
5 789
+7%
|
6 434
+11%
|
6 179
-4%
|
6 474
+5%
|
6 495
+0%
|
6 615
+2%
|
6 809
+3%
|
8 310
+22%
|
5 245
-37%
|
6 288
+20%
|
5 882
-6%
|
9 419
+60%
|
8 012
-15%
|
8 180
+2%
|
6 422
-21%
|
6 855
+7%
|
7 933
+16%
|
8 116
+2%
|
8 702
+7%
|
8 392
-4%
|
8 946
+7%
|
8 544
-4%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
8 501
|
|
| Retained Earnings |
5 448
|
5 618
|
6 083
|
6 861
|
8 383
|
10 047
|
11 560
|
12 817
|
13 205
|
13 209
|
13 757
|
14 451
|
13 796
|
14 923
|
16 067
|
17 095
|
16 145
|
17 737
|
19 036
|
20 961
|
22 616
|
24 678
|
26 275
|
|
| Additional Paid In Capital |
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
8 647
|
|
| Unrealized Security Profit/Loss |
0
|
12
|
12
|
23
|
18
|
10
|
2
|
9
|
5
|
5
|
6
|
10
|
19
|
0
|
15
|
14
|
19
|
26
|
45
|
53
|
51
|
76
|
90
|
|
| Treasury Stock |
7
|
8
|
10
|
12
|
13
|
14
|
15
|
15
|
15
|
15
|
18
|
19
|
21
|
0
|
21
|
23
|
36
|
36
|
37
|
38
|
39
|
40
|
41
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
22 589
N/A
|
22 769
+1%
|
23 232
+2%
|
24 021
+3%
|
25 535
+6%
|
27 190
+6%
|
28 695
+6%
|
29 959
+4%
|
30 342
+1%
|
30 347
+0%
|
30 892
+2%
|
31 589
+2%
|
30 941
-2%
|
32 055
+4%
|
33 208
+4%
|
34 234
+3%
|
33 276
-3%
|
34 874
+5%
|
36 191
+4%
|
38 123
+5%
|
39 775
+4%
|
41 861
+5%
|
43 473
+4%
|
|
| Total Liabilities & Equity |
28 013
N/A
|
28 559
+2%
|
29 666
+4%
|
30 199
+2%
|
32 008
+6%
|
33 684
+5%
|
35 310
+5%
|
36 768
+4%
|
38 653
+5%
|
35 592
-8%
|
37 180
+4%
|
37 471
+1%
|
40 360
+8%
|
40 067
-1%
|
41 388
+3%
|
40 656
-2%
|
40 130
-1%
|
42 808
+7%
|
44 307
+4%
|
46 825
+6%
|
48 167
+3%
|
50 807
+5%
|
52 017
+2%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
|