DM Solutions Co Ltd
TSE:6549
Balance Sheet
Balance Sheet Decomposition
DM Solutions Co Ltd
DM Solutions Co Ltd
Balance Sheet
DM Solutions Co Ltd
| 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 |
293
|
212
|
277
|
714
|
615
|
863
|
1 108
|
1 078
|
1 324
|
1 293
|
1 361
|
|
| Cash Equivalents |
293
|
212
|
277
|
714
|
615
|
863
|
1 108
|
1 078
|
1 324
|
1 293
|
1 361
|
|
| Total Receivables |
752
|
790
|
1 083
|
1 249
|
1 548
|
1 415
|
1 897
|
1 836
|
2 081
|
2 031
|
2 400
|
|
| Accounts Receivables |
745
|
776
|
1 062
|
1 249
|
1 548
|
1 344
|
1 782
|
1 673
|
1 906
|
1 840
|
2 328
|
|
| Other Receivables |
6
|
14
|
21
|
0
|
0
|
71
|
115
|
162
|
175
|
190
|
72
|
|
| Inventory |
0
|
167
|
142
|
63
|
0
|
27
|
64
|
137
|
171
|
370
|
361
|
|
| Other Current Assets |
18
|
70
|
82
|
86
|
112
|
91
|
185
|
242
|
211
|
159
|
219
|
|
| Total Current Assets |
1 174
|
1 240
|
1 583
|
2 112
|
2 276
|
2 396
|
3 254
|
3 294
|
3 787
|
3 852
|
4 341
|
|
| PP&E Net |
562
|
976
|
1 036
|
1 332
|
1 315
|
1 250
|
1 211
|
1 191
|
1 152
|
2 720
|
3 241
|
|
| PP&E Gross |
562
|
976
|
1 036
|
0
|
1 315
|
1 250
|
1 211
|
1 191
|
1 152
|
2 720
|
3 241
|
|
| Accumulated Depreciation |
0
|
176
|
257
|
0
|
472
|
567
|
655
|
729
|
799
|
884
|
1 059
|
|
| Intangible Assets |
11
|
12
|
12
|
22
|
13
|
52
|
56
|
45
|
49
|
33
|
52
|
|
| Goodwill |
0
|
5
|
0
|
0
|
474
|
50
|
37
|
214
|
190
|
166
|
143
|
|
| Note Receivable |
0
|
0
|
4
|
0
|
0
|
24
|
5
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
30
|
99
|
111
|
119
|
149
|
|
| Other Long-Term Assets |
60
|
74
|
102
|
180
|
235
|
332
|
333
|
349
|
312
|
252
|
264
|
|
| Other Assets |
0
|
5
|
0
|
0
|
474
|
50
|
37
|
214
|
190
|
166
|
143
|
|
| Total Assets |
1 807
N/A
|
2 307
+28%
|
2 738
+19%
|
3 646
+33%
|
4 313
+18%
|
4 105
-5%
|
4 927
+20%
|
5 193
+5%
|
5 602
+8%
|
7 142
+27%
|
8 189
+15%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
424
|
508
|
666
|
754
|
914
|
844
|
1 250
|
1 271
|
1 436
|
1 326
|
1 773
|
|
| Accrued Liabilities |
0
|
92
|
106
|
0
|
0
|
166
|
220
|
107
|
128
|
117
|
132
|
|
| Short-Term Debt |
0
|
0
|
0
|
100
|
0
|
100
|
0
|
100
|
100
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
19
|
71
|
72
|
171
|
272
|
272
|
246
|
272
|
230
|
351
|
423
|
|
| Other Current Liabilities |
153
|
121
|
277
|
372
|
487
|
281
|
523
|
405
|
579
|
614
|
613
|
|
| Total Current Liabilities |
673
|
793
|
1 121
|
1 397
|
1 673
|
1 663
|
2 239
|
2 155
|
2 473
|
2 407
|
2 941
|
|
| Long-Term Debt |
411
|
718
|
649
|
866
|
1 055
|
775
|
529
|
874
|
644
|
1 811
|
1 887
|
|
| Other Liabilities |
3
|
5
|
6
|
14
|
9
|
2
|
2
|
1
|
7
|
14
|
14
|
|
| Total Liabilities |
1 087
N/A
|
1 515
+39%
|
1 776
+17%
|
2 278
+28%
|
2 737
+20%
|
2 440
-11%
|
2 770
+14%
|
3 030
+9%
|
3 124
+3%
|
4 232
+35%
|
4 842
+14%
|
|
| Equity | ||||||||||||
| Common Stock |
73
|
73
|
73
|
222
|
227
|
319
|
343
|
343
|
343
|
365
|
377
|
|
| Retained Earnings |
647
|
718
|
888
|
998
|
1 194
|
1 101
|
1 596
|
1 602
|
1 917
|
2 304
|
2 758
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
148
|
154
|
245
|
269
|
269
|
269
|
291
|
303
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
50
|
50
|
50
|
50
|
90
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
720
N/A
|
791
+10%
|
962
+22%
|
1 368
+42%
|
1 575
+15%
|
1 665
+6%
|
2 157
+30%
|
2 163
+0%
|
2 478
+15%
|
2 910
+17%
|
3 348
+15%
|
|
| Total Liabilities & Equity |
1 807
N/A
|
2 307
+28%
|
2 738
+19%
|
3 646
+33%
|
4 313
+18%
|
4 105
-5%
|
4 927
+20%
|
5 193
+5%
|
5 602
+8%
|
7 142
+27%
|
8 189
+15%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
|