Topcon Corp
OTC:TOPCF
Balance Sheet
Balance Sheet Decomposition
Topcon Corp
Topcon Corp
Balance Sheet
Topcon Corp
| 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 |
8 990
|
10 670
|
8 741
|
11 415
|
8 991
|
9 069
|
16 464
|
15 105
|
17 373
|
13 927
|
13 775
|
17 213
|
15 187
|
16 507
|
16 186
|
15 570
|
14 316
|
13 894
|
16 134
|
20 815
|
20 124
|
17 660
|
19 623
|
20 235
|
|
| Cash Equivalents |
8 990
|
10 670
|
8 741
|
11 415
|
8 991
|
9 069
|
16 464
|
15 105
|
17 373
|
13 927
|
13 775
|
17 213
|
15 187
|
16 507
|
16 186
|
15 570
|
14 316
|
13 894
|
16 134
|
20 815
|
20 124
|
17 660
|
19 623
|
20 235
|
|
| Short-Term Investments |
3 500
|
4 400
|
300
|
3 600
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
25 387
|
22 822
|
23 289
|
24 411
|
27 833
|
30 446
|
36 592
|
26 686
|
34 563
|
34 155
|
34 128
|
35 443
|
40 466
|
41 882
|
40 985
|
39 521
|
42 680
|
43 511
|
38 076
|
39 055
|
43 632
|
45 529
|
46 344
|
51 828
|
|
| Accounts Receivables |
25 387
|
22 822
|
23 289
|
24 411
|
27 833
|
30 446
|
36 592
|
26 686
|
34 563
|
34 155
|
34 128
|
35 443
|
40 466
|
41 882
|
40 985
|
39 521
|
42 680
|
43 511
|
38 076
|
39 055
|
40 080
|
41 793
|
43 208
|
49 221
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 552
|
3 736
|
3 136
|
2 607
|
|
| Inventory |
18 519
|
15 165
|
14 393
|
14 824
|
15 874
|
20 187
|
26 195
|
22 497
|
22 765
|
25 144
|
21 597
|
26 363
|
29 420
|
30 627
|
36 001
|
32 347
|
31 427
|
31 140
|
35 761
|
32 405
|
39 624
|
51 508
|
57 411
|
51 766
|
|
| Other Current Assets |
3 814
|
3 345
|
4 017
|
4 909
|
6 611
|
8 509
|
9 914
|
10 840
|
8 444
|
8 342
|
8 707
|
10 091
|
11 318
|
11 930
|
14 491
|
11 651
|
6 791
|
7 609
|
8 557
|
9 667
|
10 661
|
8 377
|
11 173
|
8 992
|
|
| Total Current Assets |
60 210
|
56 402
|
50 739
|
59 159
|
59 309
|
68 210
|
89 164
|
75 128
|
83 145
|
81 568
|
78 207
|
89 110
|
96 391
|
100 946
|
107 663
|
99 089
|
95 214
|
96 154
|
98 528
|
101 942
|
114 041
|
123 074
|
134 551
|
132 821
|
|
| PP&E Net |
13 916
|
13 440
|
13 475
|
14 310
|
13 976
|
14 077
|
18 533
|
17 666
|
15 540
|
13 452
|
12 850
|
11 277
|
11 188
|
12 159
|
13 265
|
15 129
|
15 900
|
16 950
|
20 738
|
22 520
|
24 863
|
32 848
|
40 242
|
40 994
|
|
| Intangible Assets |
1 705
|
1 381
|
1 043
|
957
|
945
|
2 171
|
3 421
|
2 253
|
2 335
|
5 934
|
8 296
|
9 242
|
9 813
|
12 526
|
21 135
|
21 482
|
20 693
|
19 253
|
17 827
|
18 648
|
20 173
|
21 334
|
25 531
|
22 015
|
|
| Goodwill |
2 823
|
2 497
|
2 196
|
2 231
|
3 513
|
4 155
|
16 891
|
14 793
|
13 140
|
11 261
|
10 048
|
9 650
|
8 319
|
8 555
|
17 501
|
14 553
|
14 771
|
13 162
|
10 856
|
9 307
|
9 741
|
8 994
|
15 764
|
13 286
|
|
| Note Receivable |
711
|
514
|
369
|
361
|
1 069
|
637
|
632
|
1 051
|
487
|
1 452
|
1 327
|
800
|
810
|
824
|
0
|
305
|
204
|
419
|
695
|
358
|
352
|
343
|
477
|
3 297
|
|
| Long-Term Investments |
2 315
|
1 597
|
3 006
|
2 722
|
8 213
|
8 286
|
5 162
|
3 297
|
5 107
|
4 686
|
3 005
|
3 345
|
3 164
|
3 820
|
2 721
|
3 371
|
5 031
|
3 961
|
2 301
|
4 407
|
3 711
|
3 225
|
6 017
|
6 912
|
|
| Other Long-Term Assets |
5 765
|
4 428
|
3 876
|
4 018
|
2 355
|
2 322
|
5 560
|
5 507
|
5 778
|
6 454
|
7 044
|
6 079
|
6 133
|
4 351
|
4 079
|
4 351
|
8 934
|
10 389
|
10 776
|
11 028
|
12 102
|
18 072
|
24 447
|
29 819
|
|
| Other Assets |
2 823
|
2 497
|
2 196
|
2 231
|
3 513
|
4 155
|
16 891
|
14 793
|
13 140
|
11 261
|
10 048
|
9 650
|
8 319
|
8 555
|
17 501
|
14 553
|
14 771
|
13 162
|
10 856
|
9 307
|
9 741
|
8 994
|
15 764
|
13 286
|
|
| Total Assets |
87 445
N/A
|
80 259
-8%
|
74 705
-7%
|
83 759
+12%
|
89 380
+7%
|
99 859
+12%
|
139 363
+40%
|
119 695
-14%
|
125 532
+5%
|
124 807
-1%
|
120 777
-3%
|
129 503
+7%
|
135 818
+5%
|
143 181
+5%
|
166 542
+16%
|
158 280
-5%
|
160 747
+2%
|
160 288
0%
|
161 721
+1%
|
168 210
+4%
|
184 983
+10%
|
207 890
+12%
|
247 029
+19%
|
249 144
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
6 978
|
7 185
|
9 030
|
10 450
|
11 279
|
13 086
|
15 772
|
9 099
|
13 614
|
13 536
|
12 206
|
9 903
|
11 107
|
12 034
|
11 066
|
10 353
|
12 384
|
11 990
|
12 981
|
12 880
|
15 687
|
16 389
|
15 394
|
13 311
|
|
| Accrued Liabilities |
0
|
0
|
0
|
46
|
5 295
|
5 903
|
6 997
|
6 165
|
5 834
|
5 283
|
4 996
|
6 399
|
6 844
|
7 876
|
6 264
|
6 403
|
7 814
|
9 829
|
8 655
|
12 375
|
15 013
|
12 313
|
11 169
|
11 165
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19 719
|
20 198
|
16 712
|
21 966
|
12 434
|
11 126
|
13 563
|
23 492
|
11 031
|
3 133
|
20 312
|
26 754
|
40 953
|
|
| Current Portion of Long-Term Debt |
27 945
|
28 136
|
12 480
|
13 214
|
7 750
|
13 962
|
33 572
|
18 620
|
22 869
|
28 223
|
33 625
|
12 189
|
5 103
|
13 549
|
2 547
|
4 549
|
7 320
|
641
|
14 599
|
2 856
|
13 868
|
3 170
|
3 706
|
14 104
|
|
| Other Current Liabilities |
6 183
|
5 311
|
6 525
|
7 866
|
4 594
|
4 590
|
4 743
|
4 176
|
4 549
|
4 865
|
4 548
|
6 452
|
6 758
|
7 623
|
7 785
|
8 414
|
9 199
|
8 337
|
8 639
|
9 920
|
13 693
|
15 098
|
16 100
|
15 760
|
|
| Total Current Liabilities |
41 107
|
40 633
|
28 035
|
31 576
|
28 918
|
37 542
|
61 083
|
38 060
|
46 866
|
51 907
|
55 375
|
54 662
|
50 010
|
57 794
|
49 628
|
42 153
|
47 843
|
44 360
|
68 366
|
49 062
|
61 394
|
67 282
|
73 123
|
95 293
|
|
| Long-Term Debt |
5 731
|
1 523
|
7 518
|
8 714
|
4 600
|
106
|
9 558
|
31 268
|
28 830
|
27 077
|
25 256
|
19 511
|
23 000
|
14 093
|
45 927
|
41 626
|
34 839
|
34 350
|
19 280
|
39 099
|
26 359
|
30 001
|
49 098
|
35 966
|
|
| Deferred Income Tax |
39
|
49
|
56
|
264
|
397
|
384
|
675
|
667
|
584
|
353
|
3
|
4
|
29
|
20
|
2 311
|
2 807
|
2 942
|
2 622
|
2 388
|
3 049
|
4 247
|
4 353
|
5 646
|
5 367
|
|
| Minority Interest |
11
|
11
|
180
|
203
|
389
|
492
|
3 057
|
1 686
|
1 198
|
329
|
397
|
548
|
729
|
1 150
|
2 832
|
3 596
|
3 133
|
2 063
|
1 499
|
1 269
|
1 591
|
1 666
|
1 934
|
1 431
|
|
| Other Liabilities |
9 914
|
7 905
|
7 838
|
7 590
|
7 295
|
6 645
|
8 908
|
8 215
|
7 565
|
8 235
|
7 079
|
6 304
|
8 451
|
6 664
|
7 533
|
8 381
|
6 787
|
7 808
|
7 028
|
6 313
|
7 833
|
9 214
|
8 864
|
7 678
|
|
| Total Liabilities |
56 802
N/A
|
50 121
-12%
|
43 627
-13%
|
48 345
+11%
|
41 599
-14%
|
45 169
+9%
|
83 280
+84%
|
79 896
-4%
|
85 043
+6%
|
87 901
+3%
|
88 110
+0%
|
81 029
-8%
|
82 219
+1%
|
79 721
-3%
|
108 231
+36%
|
98 563
-9%
|
95 544
-3%
|
91 203
-5%
|
98 561
+8%
|
98 792
+0%
|
101 424
+3%
|
112 516
+11%
|
138 665
+23%
|
145 735
+5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
10 298
|
10 298
|
10 298
|
10 298
|
10 298
|
10 298
|
10 298
|
10 297
|
10 297
|
10 297
|
10 297
|
16 638
|
16 638
|
16 638
|
16 638
|
16 638
|
16 638
|
16 658
|
16 680
|
16 697
|
16 706
|
16 780
|
16 837
|
16 891
|
|
| Retained Earnings |
6 563
|
6 979
|
9 101
|
12 973
|
19 066
|
25 760
|
31 542
|
18 717
|
18 461
|
16 799
|
12 717
|
12 843
|
17 804
|
25 030
|
27 066
|
29 344
|
33 493
|
37 642
|
35 807
|
37 141
|
45 737
|
52 698
|
53 214
|
49 206
|
|
| Additional Paid In Capital |
12 787
|
12 787
|
12 833
|
13 023
|
14 711
|
14 711
|
14 711
|
14 711
|
14 711
|
14 711
|
14 711
|
21 051
|
20 950
|
20 950
|
20 950
|
20 950
|
20 799
|
20 819
|
20 630
|
20 599
|
20 608
|
20 682
|
20 739
|
20 792
|
|
| Unrealized Security Profit/Loss |
131
|
33
|
636
|
599
|
3 242
|
2 800
|
432
|
2
|
289
|
299
|
246
|
298
|
468
|
763
|
0
|
740
|
1 757
|
879
|
434
|
1 095
|
900
|
891
|
1 579
|
1 220
|
|
| Treasury Stock |
1
|
143
|
986
|
911
|
49
|
52
|
55
|
55
|
56
|
56
|
56
|
57
|
58
|
60
|
0
|
2 089
|
2 090
|
2 091
|
3 170
|
3 170
|
3 171
|
3 171
|
3 172
|
3 172
|
|
| Other Equity |
1 127
|
249
|
805
|
567
|
513
|
1 173
|
846
|
3 872
|
3 212
|
4 543
|
4 755
|
2 299
|
2 203
|
139
|
4 549
|
5 866
|
5 394
|
4 822
|
7 221
|
2 944
|
2 779
|
7 494
|
19 167
|
18 472
|
|
| Total Equity |
30 642
N/A
|
30 138
-2%
|
31 078
+3%
|
35 414
+14%
|
47 781
+35%
|
54 690
+14%
|
56 082
+3%
|
39 800
-29%
|
40 490
+2%
|
36 909
-9%
|
32 668
-11%
|
48 474
+48%
|
53 599
+11%
|
63 460
+18%
|
58 311
-8%
|
59 717
+2%
|
65 203
+9%
|
69 085
+6%
|
63 160
-9%
|
69 418
+10%
|
83 559
+20%
|
95 374
+14%
|
108 364
+14%
|
103 409
-5%
|
|
| Total Liabilities & Equity |
87 445
N/A
|
80 259
-8%
|
74 705
-7%
|
83 759
+12%
|
89 380
+7%
|
99 859
+12%
|
139 363
+40%
|
119 696
-14%
|
125 533
+5%
|
124 810
-1%
|
120 778
-3%
|
129 503
+7%
|
135 818
+5%
|
143 181
+5%
|
166 542
+16%
|
158 280
-5%
|
160 747
+2%
|
160 288
0%
|
161 721
+1%
|
168 210
+4%
|
184 983
+10%
|
207 890
+12%
|
247 029
+19%
|
249 144
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
93
|
92
|
89
|
89
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
108
|
108
|
108
|
106
|
106
|
106
|
106
|
105
|
105
|
105
|
105
|
105
|
105
|
|