Techmatrix Corp
TSE:3762
Balance Sheet
Balance Sheet Decomposition
Techmatrix Corp
Current Assets | 59.3B |
Cash & Short-Term Investments | 16.7B |
Receivables | 5.2B |
Other Current Assets | 37.4B |
Non-Current Assets | 14.1B |
Long-Term Investments | 3.9B |
PP&E | 5.9B |
Intangibles | 2.5B |
Other Non-Current Assets | 1.7B |
Current Liabilities | 40.9B |
Accounts Payable | 2B |
Other Current Liabilities | 38.9B |
Non-Current Liabilities | 12B |
Long-Term Debt | 2.7B |
Other Non-Current Liabilities | 9.3B |
Balance Sheet
Techmatrix Corp
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
3 960
|
4 291
|
4 699
|
5 459
|
6 098
|
11 803
|
13 748
|
14 634
|
18 156
|
20 072
|
|
Cash Equivalents |
3 960
|
4 291
|
4 699
|
5 459
|
6 098
|
11 803
|
13 748
|
14 634
|
18 156
|
20 072
|
|
Total Receivables |
3 362
|
3 473
|
3 491
|
3 991
|
4 447
|
4 787
|
4 611
|
3 915
|
5 925
|
6 274
|
|
Accounts Receivables |
3 362
|
3 473
|
3 491
|
3 991
|
4 447
|
4 787
|
4 372
|
3 868
|
5 782
|
5 979
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
239
|
47
|
144
|
295
|
|
Inventory |
318
|
303
|
270
|
321
|
239
|
392
|
364
|
63
|
561
|
559
|
|
Other Current Assets |
2 229
|
2 724
|
3 633
|
3 573
|
3 845
|
4 212
|
8 021
|
12 558
|
17 625
|
24 866
|
|
Total Current Assets |
9 869
|
10 792
|
12 092
|
13 344
|
14 628
|
21 194
|
26 744
|
31 170
|
42 267
|
51 771
|
|
PP&E Net |
448
|
473
|
1 028
|
1 206
|
1 073
|
1 194
|
4 455
|
4 290
|
3 506
|
6 122
|
|
PP&E Gross |
448
|
473
|
1 028
|
1 206
|
1 073
|
1 194
|
4 455
|
4 290
|
3 506
|
6 122
|
|
Accumulated Depreciation |
1 121
|
1 159
|
1 236
|
1 438
|
1 521
|
1 744
|
1 196
|
1 344
|
2 213
|
1 510
|
|
Intangible Assets |
757
|
830
|
904
|
1 086
|
1 196
|
1 225
|
1 461
|
1 474
|
1 752
|
2 142
|
|
Goodwill |
650
|
345
|
230
|
126
|
22
|
3
|
165
|
165
|
172
|
172
|
|
Long-Term Investments |
412
|
536
|
515
|
534
|
451
|
726
|
833
|
1 117
|
1 849
|
3 238
|
|
Other Long-Term Assets |
1 035
|
1 252
|
950
|
986
|
1 256
|
1 390
|
2 087
|
1 781
|
2 957
|
2 247
|
|
Other Assets |
650
|
345
|
230
|
126
|
22
|
3
|
165
|
165
|
172
|
172
|
|
Total Assets |
13 170
N/A
|
14 227
+8%
|
15 719
+10%
|
17 281
+10%
|
18 627
+8%
|
25 733
+38%
|
35 744
+39%
|
39 996
+12%
|
52 504
+31%
|
65 691
+25%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 135
|
1 117
|
1 063
|
1 081
|
1 209
|
1 215
|
1 485
|
951
|
1 683
|
1 270
|
|
Accrued Liabilities |
396
|
407
|
426
|
477
|
494
|
485
|
21
|
124
|
132
|
364
|
|
Short-Term Debt |
350
|
350
|
350
|
450
|
450
|
450
|
495
|
495
|
395
|
370
|
|
Current Portion of Long-Term Debt |
51
|
44
|
452
|
490
|
501
|
529
|
1 142
|
963
|
1 068
|
982
|
|
Other Current Liabilities |
4 102
|
4 820
|
5 773
|
6 388
|
6 837
|
7 731
|
12 885
|
16 368
|
24 712
|
33 058
|
|
Total Current Liabilities |
6 033
|
6 738
|
8 064
|
8 886
|
9 490
|
10 410
|
16 029
|
18 902
|
27 990
|
36 045
|
|
Long-Term Debt |
72
|
120
|
2 670
|
2 421
|
2 005
|
1 699
|
3 810
|
3 161
|
2 035
|
3 296
|
|
Deferred Income Tax |
5
|
0
|
0
|
0
|
0
|
0
|
25
|
10
|
53
|
0
|
|
Minority Interest |
87
|
2
|
15
|
25
|
44
|
1 189
|
1 430
|
1 510
|
3 184
|
4 947
|
|
Other Liabilities |
808
|
910
|
1 017
|
1 119
|
1 159
|
1 250
|
1 447
|
1 568
|
2 224
|
2 434
|
|
Total Liabilities |
7 005
N/A
|
7 778
+11%
|
11 766
+51%
|
12 452
+6%
|
12 698
+2%
|
14 548
+15%
|
22 742
+56%
|
25 151
+11%
|
35 485
+41%
|
46 720
+32%
|
|
Equity | |||||||||||
Common Stock |
1 298
|
1 298
|
1 298
|
1 298
|
1 298
|
1 298
|
1 298
|
1 298
|
1 298
|
1 298
|
|
Retained Earnings |
3 541
|
3 935
|
0
|
15
|
33
|
60
|
7 869
|
9 549
|
11 265
|
13 517
|
|
Additional Paid In Capital |
1 431
|
1 252
|
1 252
|
1 252
|
1 253
|
3 585
|
4 620
|
4 620
|
4 862
|
4 595
|
|
Unrealized Security Profit/Loss |
43
|
109
|
0
|
69
|
99
|
106
|
225
|
386
|
569
|
566
|
|
Treasury Stock |
105
|
62
|
0
|
2 300
|
3 348
|
6 245
|
1 012
|
1 012
|
976
|
975
|
|
Other Equity |
44
|
83
|
96
|
105
|
102
|
110
|
2
|
3
|
0
|
30
|
|
Total Equity |
6 165
N/A
|
6 449
+5%
|
3 952
-39%
|
4 829
+22%
|
5 929
+23%
|
11 185
+89%
|
13 003
+16%
|
14 845
+14%
|
17 019
+15%
|
18 971
+11%
|
|
Total Liabilities & Equity |
13 170
N/A
|
14 227
+8%
|
15 719
+10%
|
17 281
+10%
|
18 627
+8%
|
25 733
+38%
|
35 744
+39%
|
39 996
+12%
|
52 504
+31%
|
65 691
+25%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
24
|
24
|
35
|
35
|
35
|
38
|
40
|
40
|
40
|
40
|