Matsui Securities Co Ltd
F:MTW
Balance Sheet
Balance Sheet Decomposition
Matsui Securities Co Ltd
Matsui Securities Co Ltd
Balance Sheet
Matsui Securities 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 |
7 472
|
4 989
|
29 744
|
61 251
|
102 403
|
16 137
|
22 978
|
15 839
|
15 191
|
17 882
|
16 479
|
8 857
|
12 166
|
15 717
|
26 569
|
25 743
|
36 256
|
36 120
|
52 501
|
56 952
|
57 300
|
79 331
|
72 280
|
67 374
|
|
| Cash Equivalents |
7 472
|
4 989
|
29 744
|
61 251
|
102 403
|
16 137
|
22 978
|
15 839
|
15 191
|
17 882
|
16 479
|
8 857
|
12 166
|
15 717
|
26 569
|
25 743
|
36 256
|
36 120
|
52 501
|
56 952
|
57 300
|
79 331
|
72 280
|
67 374
|
|
| Short-Term Investments |
0
|
1
|
411
|
2 640
|
2 452
|
1 683
|
3 768
|
5 138
|
6 990
|
6 676
|
16 377
|
13 627
|
11 082
|
13 803
|
9 703
|
10 959
|
9 589
|
10 772
|
23 068
|
38 287
|
29 127
|
34 937
|
43 616
|
37 701
|
|
| Total Receivables |
84 876
|
73 506
|
253 830
|
387 881
|
611 237
|
435 748
|
207 869
|
101 511
|
149 914
|
141 477
|
129 538
|
252 238
|
283 571
|
281 832
|
231 977
|
241 142
|
312 755
|
198 572
|
158 157
|
281 670
|
236 602
|
281 527
|
318 467
|
341 481
|
|
| Accounts Receivables |
669
|
452
|
1 725
|
3 260
|
4 659
|
5 283
|
3 981
|
2 850
|
3 245
|
3 184
|
3 431
|
3 742
|
4 128
|
4 558
|
3 800
|
4 058
|
4 533
|
4 480
|
3 629
|
4 373
|
5 036
|
6 286
|
6 632
|
7 572
|
|
| Other Receivables |
84 207
|
73 054
|
252 105
|
384 621
|
606 578
|
430 465
|
203 888
|
98 661
|
146 669
|
138 293
|
126 107
|
248 496
|
279 443
|
277 274
|
228 177
|
237 084
|
308 222
|
194 092
|
154 528
|
277 297
|
231 566
|
275 241
|
311 835
|
333 909
|
|
| Other Current Assets |
91 425
|
86 951
|
198 901
|
245 498
|
343 955
|
378 483
|
271 513
|
342 580
|
285 719
|
257 175
|
251 413
|
327 725
|
371 924
|
497 176
|
386 968
|
483 666
|
467 496
|
439 811
|
463 546
|
572 312
|
543 713
|
565 449
|
718 090
|
653 914
|
|
| Total Current Assets |
183 773
|
165 447
|
482 886
|
697 270
|
1 060 047
|
832 051
|
506 128
|
465 068
|
457 814
|
423 210
|
413 807
|
602 447
|
678 743
|
808 528
|
655 217
|
761 510
|
826 096
|
685 275
|
697 272
|
949 221
|
866 742
|
961 244
|
1 152 453
|
1 100 470
|
|
| PP&E Net |
1 014
|
857
|
974
|
1 156
|
1 111
|
1 043
|
965
|
1 125
|
1 117
|
1 159
|
1 046
|
927
|
998
|
1 039
|
953
|
958
|
845
|
1 255
|
1 410
|
1 608
|
1 264
|
1 365
|
1 806
|
1 675
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 117
|
1 159
|
1 046
|
0
|
998
|
1 039
|
953
|
958
|
0
|
1 255
|
1 410
|
1 608
|
1 264
|
1 365
|
1 806
|
1 675
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
862
|
924
|
1 043
|
0
|
1 306
|
1 306
|
1 249
|
1 319
|
0
|
1 181
|
1 323
|
1 452
|
744
|
924
|
1 273
|
1 722
|
|
| Intangible Assets |
1 396
|
2 164
|
2 055
|
2 254
|
2 779
|
2 949
|
3 290
|
3 653
|
5 246
|
4 529
|
4 019
|
3 271
|
2 726
|
2 850
|
2 999
|
4 118
|
4 465
|
4 514
|
4 410
|
5 618
|
6 858
|
7 882
|
8 805
|
8 838
|
|
| Goodwill |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
9
|
50
|
168
|
30
|
283
|
205
|
211
|
204
|
217
|
199
|
416
|
425
|
438
|
534
|
507
|
499
|
440
|
433
|
453
|
427
|
398
|
352
|
315
|
306
|
|
| Long-Term Investments |
1 081
|
668
|
1 180
|
1 682
|
1 937
|
1 885
|
345
|
322
|
304
|
264
|
216
|
3 570
|
5 209
|
3 983
|
3 127
|
2 901
|
3 580
|
3 718
|
3 882
|
3 498
|
2 016
|
2 894
|
6 657
|
7 706
|
|
| Other Long-Term Assets |
332
|
718
|
903
|
1 064
|
1 056
|
1 343
|
2 428
|
1 773
|
1 392
|
2 367
|
1 559
|
164
|
239
|
249
|
622
|
730
|
892
|
798
|
887
|
1 419
|
2 116
|
2 289
|
2 631
|
2 833
|
|
| Other Assets |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
187 606
N/A
|
169 904
-9%
|
488 166
+187%
|
703 456
+44%
|
1 067 213
+52%
|
839 476
-21%
|
513 367
-39%
|
472 145
-8%
|
466 090
-1%
|
431 728
-7%
|
421 063
-2%
|
610 804
+45%
|
688 353
+13%
|
817 183
+19%
|
663 425
-19%
|
770 716
+16%
|
836 318
+9%
|
695 993
-17%
|
708 314
+2%
|
961 791
+36%
|
879 394
-9%
|
976 026
+11%
|
1 172 667
+20%
|
1 121 828
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
25 886
|
25 035
|
60 875
|
113 315
|
192 422
|
118 434
|
46 319
|
47 527
|
51 058
|
33 192
|
51 012
|
81 028
|
54 725
|
78 182
|
45 179
|
58 558
|
42 764
|
49 350
|
53 259
|
47 820
|
39 903
|
43 677
|
53 165
|
33 393
|
|
| Accrued Liabilities |
514
|
575
|
943
|
1 654
|
2 503
|
2 162
|
2 062
|
1 433
|
925
|
904
|
850
|
1 004
|
1 197
|
1 224
|
1 092
|
1 077
|
1 336
|
1 299
|
1 449
|
1 665
|
1 593
|
2 050
|
2 745
|
4 802
|
|
| Short-Term Debt |
38 932
|
26 736
|
92 223
|
198 213
|
297 383
|
205 174
|
11 179
|
17 073
|
41 154
|
75 043
|
58 698
|
3 360
|
178 798
|
168 274
|
133 452
|
131 932
|
55 908
|
101 766
|
85 169
|
240 366
|
196 556
|
269 591
|
319 767
|
354 421
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
500
|
0
|
20 000
|
0
|
50 550
|
33 330
|
26 577
|
20
|
0
|
137 525
|
100
|
100
|
50
|
100
|
168 850
|
50
|
100
|
100
|
50
|
100
|
100
|
50
|
|
| Other Current Liabilities |
89 940
|
83 498
|
199 389
|
251 226
|
364 784
|
323 469
|
253 462
|
269 651
|
270 282
|
245 501
|
233 044
|
305 513
|
365 238
|
476 457
|
387 378
|
480 860
|
465 464
|
443 723
|
484 651
|
589 442
|
559 318
|
580 771
|
716 101
|
647 842
|
|
| Total Current Liabilities |
155 272
|
135 844
|
353 930
|
564 408
|
877 092
|
649 239
|
363 572
|
369 014
|
389 996
|
354 660
|
343 604
|
528 430
|
600 058
|
724 237
|
567 151
|
672 527
|
734 322
|
596 188
|
624 628
|
879 393
|
797 420
|
896 189
|
1 091 878
|
1 040 508
|
|
| Long-Term Debt |
578
|
984
|
93 532
|
87 203
|
119 443
|
111 350
|
64 800
|
31 554
|
20
|
0
|
25
|
0
|
150
|
50
|
0
|
150
|
50
|
0
|
150
|
50
|
0
|
150
|
50
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
226
|
651
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
632
|
1 044
|
1 542
|
2 129
|
3 030
|
3 605
|
3 952
|
2 487
|
1 869
|
1 315
|
1 274
|
1 307
|
2 129
|
2 867
|
3 556
|
3 219
|
3 195
|
3 226
|
3 251
|
3 135
|
3 255
|
3 334
|
4 413
|
4 720
|
|
| Total Liabilities |
156 482
N/A
|
137 872
-12%
|
449 004
+226%
|
653 740
+46%
|
999 565
+53%
|
764 194
-24%
|
432 324
-43%
|
403 055
-7%
|
391 885
-3%
|
355 975
-9%
|
344 903
-3%
|
529 963
+54%
|
602 988
+14%
|
727 154
+21%
|
570 707
-22%
|
675 896
+18%
|
737 567
+9%
|
599 414
-19%
|
628 029
+5%
|
882 578
+41%
|
800 675
-9%
|
899 673
+12%
|
1 096 341
+22%
|
1 045 228
-5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
11 381
|
11 405
|
11 463
|
11 469
|
11 750
|
11 922
|
11 942
|
11 944
|
11 944
|
11 945
|
11 945
|
11 945
|
11 945
|
11 945
|
11 945
|
11 945
|
11 945
|
11 945
|
11 945
|
11 945
|
11 945
|
11 945
|
11 945
|
11 945
|
|
| Retained Earnings |
10 311
|
11 516
|
18 352
|
28 737
|
45 497
|
52 747
|
59 337
|
56 835
|
61 929
|
63 488
|
63 900
|
66 378
|
69 841
|
75 153
|
70 830
|
73 099
|
76 551
|
74 337
|
58 047
|
57 472
|
58 600
|
56 140
|
55 674
|
55 367
|
|
| Additional Paid In Capital |
9 230
|
9 254
|
9 312
|
9 317
|
9 598
|
9 770
|
9 790
|
9 792
|
9 792
|
9 793
|
9 793
|
9 793
|
9 793
|
9 793
|
9 793
|
9 793
|
9 793
|
9 796
|
9 797
|
9 799
|
9 799
|
9 803
|
9 805
|
9 804
|
|
| Unrealized Security Profit/Loss |
203
|
140
|
52
|
213
|
822
|
865
|
2
|
6
|
13
|
1
|
2
|
2 200
|
3 260
|
2 613
|
2 066
|
1 898
|
2 359
|
2 358
|
2 290
|
1 741
|
16
|
23
|
391
|
860
|
|
| Treasury Stock |
0
|
2
|
17
|
21
|
22
|
22
|
22
|
9 474
|
9 474
|
9 475
|
9 475
|
9 475
|
9 475
|
9 475
|
1 915
|
1 915
|
1 896
|
1 856
|
1 794
|
1 743
|
1 642
|
1 557
|
1 490
|
1 375
|
|
| Other Equity |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Total Equity |
31 124
N/A
|
32 032
+3%
|
39 162
+22%
|
49 715
+27%
|
67 645
+36%
|
75 282
+11%
|
81 045
+8%
|
69 091
-15%
|
74 204
+7%
|
75 752
+2%
|
76 161
+1%
|
80 841
+6%
|
85 365
+6%
|
90 029
+5%
|
92 718
+3%
|
94 820
+2%
|
98 751
+4%
|
96 579
-2%
|
80 285
-17%
|
79 213
-1%
|
78 719
-1%
|
76 353
-3%
|
76 326
0%
|
76 600
+0%
|
|
| Total Liabilities & Equity |
187 606
N/A
|
169 904
-9%
|
488 166
+187%
|
703 455
+44%
|
1 067 210
+52%
|
839 476
-21%
|
513 369
-39%
|
472 146
-8%
|
466 089
-1%
|
431 727
-7%
|
421 064
-2%
|
610 804
+45%
|
688 353
+13%
|
817 183
+19%
|
663 425
-19%
|
770 716
+16%
|
836 318
+9%
|
695 993
-17%
|
708 314
+2%
|
961 791
+36%
|
879 394
-9%
|
976 026
+11%
|
1 172 667
+20%
|
1 121 828
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
263
|
264
|
267
|
267
|
268
|
269
|
269
|
257
|
257
|
257
|
257
|
257
|
257
|
257
|
257
|
257
|
257
|
257
|
257
|
257
|
257
|
257
|
257
|
257
|
|