Ubicom Holdings Inc
TSE:3937
Balance Sheet
Balance Sheet Decomposition
Ubicom Holdings Inc
Ubicom Holdings Inc
Balance Sheet
Ubicom Holdings Inc
| 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 |
763
|
857
|
828
|
1 080
|
1 210
|
1 637
|
1 976
|
2 808
|
3 378
|
3 672
|
4 026
|
4 860
|
|
| Cash Equivalents |
763
|
857
|
828
|
1 080
|
1 210
|
1 637
|
1 976
|
2 808
|
3 378
|
3 672
|
4 026
|
4 860
|
|
| Total Receivables |
469
|
513
|
476
|
589
|
497
|
731
|
961
|
862
|
1 010
|
1 016
|
1 486
|
1 596
|
|
| Accounts Receivables |
357
|
410
|
350
|
407
|
497
|
550
|
663
|
651
|
904
|
836
|
1 379
|
1 507
|
|
| Other Receivables |
112
|
103
|
126
|
182
|
0
|
181
|
298
|
210
|
106
|
180
|
108
|
89
|
|
| Inventory |
2
|
12
|
14
|
12
|
20
|
22
|
43
|
16
|
1
|
0
|
0
|
0
|
|
| Other Current Assets |
212
|
233
|
159
|
181
|
321
|
142
|
148
|
108
|
121
|
150
|
148
|
147
|
|
| Total Current Assets |
1 446
|
1 615
|
1 477
|
1 863
|
2 049
|
2 532
|
3 129
|
3 793
|
4 510
|
4 838
|
5 660
|
6 604
|
|
| PP&E Net |
37
|
42
|
47
|
83
|
79
|
72
|
66
|
61
|
53
|
59
|
140
|
117
|
|
| PP&E Gross |
37
|
42
|
47
|
83
|
0
|
72
|
66
|
61
|
53
|
59
|
140
|
117
|
|
| Accumulated Depreciation |
26
|
26
|
50
|
68
|
0
|
77
|
95
|
116
|
162
|
217
|
244
|
281
|
|
| Intangible Assets |
69
|
216
|
218
|
118
|
123
|
79
|
133
|
82
|
261
|
169
|
213
|
342
|
|
| Long-Term Investments |
74
|
74
|
36
|
36
|
0
|
211
|
130
|
157
|
351
|
333
|
485
|
410
|
|
| Other Long-Term Assets |
177
|
193
|
139
|
130
|
236
|
198
|
340
|
348
|
449
|
399
|
385
|
397
|
|
| Total Assets |
1 804
N/A
|
2 100
+16%
|
1 917
-9%
|
2 229
+16%
|
2 487
+12%
|
3 094
+24%
|
3 798
+23%
|
4 441
+17%
|
5 624
+27%
|
5 797
+3%
|
6 884
+19%
|
7 870
+14%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
98
|
51
|
70
|
49
|
57
|
39
|
78
|
68
|
74
|
56
|
122
|
130
|
|
| Accrued Liabilities |
110
|
136
|
145
|
142
|
153
|
47
|
49
|
48
|
51
|
54
|
56
|
53
|
|
| Short-Term Debt |
135
|
72
|
35
|
0
|
0
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
|
| Current Portion of Long-Term Debt |
71
|
78
|
93
|
80
|
69
|
21
|
82
|
40
|
90
|
83
|
113
|
127
|
|
| Other Current Liabilities |
580
|
718
|
581
|
609
|
752
|
1 004
|
1 062
|
983
|
1 149
|
1 043
|
1 335
|
1 361
|
|
| Total Current Liabilities |
994
|
1 055
|
924
|
880
|
1 031
|
1 211
|
1 371
|
1 240
|
1 465
|
1 337
|
1 726
|
1 772
|
|
| Long-Term Debt |
187
|
124
|
127
|
103
|
36
|
15
|
19
|
18
|
138
|
62
|
75
|
180
|
|
| Deferred Income Tax |
40
|
40
|
60
|
71
|
0
|
95
|
122
|
152
|
170
|
184
|
180
|
173
|
|
| Other Liabilities |
67
|
74
|
76
|
66
|
127
|
83
|
69
|
88
|
40
|
125
|
182
|
144
|
|
| Total Liabilities |
1 288
N/A
|
1 299
+1%
|
1 187
-9%
|
1 120
-6%
|
1 193
+7%
|
1 403
+18%
|
1 580
+13%
|
1 498
-5%
|
1 812
+21%
|
1 707
-6%
|
2 164
+27%
|
2 269
+5%
|
|
| Equity | |||||||||||||
| Common Stock |
435
|
535
|
535
|
697
|
710
|
724
|
742
|
781
|
789
|
800
|
840
|
923
|
|
| Retained Earnings |
489
|
457
|
216
|
104
|
109
|
478
|
954
|
1 519
|
2 270
|
2 738
|
3 158
|
3 903
|
|
| Additional Paid In Capital |
585
|
685
|
440
|
602
|
615
|
629
|
647
|
686
|
694
|
704
|
745
|
827
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
71
|
80
|
69
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
296
|
296
|
296
|
|
| Other Equity |
16
|
38
|
29
|
85
|
141
|
141
|
124
|
44
|
72
|
73
|
193
|
175
|
|
| Total Equity |
515
N/A
|
801
+55%
|
730
-9%
|
1 109
+52%
|
1 294
+17%
|
1 690
+31%
|
2 218
+31%
|
2 942
+33%
|
3 813
+30%
|
4 090
+7%
|
4 720
+15%
|
5 602
+19%
|
|
| Total Liabilities & Equity |
1 804
N/A
|
2 100
+16%
|
1 917
-9%
|
2 229
+16%
|
2 487
+12%
|
3 094
+24%
|
3 798
+23%
|
4 441
+17%
|
5 624
+27%
|
5 797
+3%
|
6 884
+19%
|
7 870
+14%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
8
|
10
|
10
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
|