QD Laser Inc
TSE:6613
Balance Sheet
Balance Sheet Decomposition
QD Laser Inc
QD Laser Inc
Balance Sheet
QD Laser Inc
| Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
1 723
|
1 464
|
3 224
|
2 821
|
3 581
|
4 837
|
3 754
|
|
| Cash Equivalents |
1 723
|
1 464
|
3 224
|
2 821
|
3 581
|
4 837
|
3 754
|
|
| Total Receivables |
401
|
331
|
309
|
381
|
483
|
422
|
300
|
|
| Accounts Receivables |
308
|
198
|
226
|
283
|
380
|
303
|
260
|
|
| Other Receivables |
93
|
133
|
83
|
98
|
103
|
119
|
40
|
|
| Inventory |
430
|
602
|
805
|
512
|
544
|
485
|
458
|
|
| Other Current Assets |
10
|
7
|
12
|
16
|
10
|
18
|
43
|
|
| Total Current Assets |
2 564
|
2 404
|
4 350
|
3 729
|
4 618
|
5 762
|
4 555
|
|
| PP&E Net |
388
|
468
|
289
|
254
|
267
|
352
|
283
|
|
| PP&E Gross |
0
|
468
|
289
|
254
|
267
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
1 273
|
1 335
|
1 321
|
1 285
|
0
|
0
|
|
| Intangible Assets |
24
|
22
|
11
|
9
|
7
|
5
|
5
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
379
|
|
| Long-Term Investments |
3
|
3
|
3
|
3
|
5
|
5
|
5
|
|
| Other Long-Term Assets |
21
|
22
|
22
|
22
|
22
|
22
|
280
|
|
| Total Assets |
2 999
N/A
|
2 919
-3%
|
4 675
+60%
|
4 018
-14%
|
4 918
+22%
|
6 146
+25%
|
5 506
-10%
|
|
| Liabilities | ||||||||
| Accounts Payable |
164
|
195
|
218
|
143
|
205
|
143
|
130
|
|
| Accrued Liabilities |
64
|
64
|
56
|
50
|
51
|
52
|
55
|
|
| Short-Term Debt |
0
|
100
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
306
|
178
|
262
|
95
|
8
|
8
|
0
|
|
| Other Current Liabilities |
257
|
213
|
155
|
95
|
172
|
241
|
71
|
|
| Total Current Liabilities |
791
|
751
|
691
|
383
|
436
|
445
|
256
|
|
| Long-Term Debt |
12
|
373
|
112
|
16
|
8
|
1
|
0
|
|
| Deferred Income Tax |
6
|
6
|
5
|
4
|
4
|
3
|
2
|
|
| Other Liabilities |
59
|
60
|
59
|
30
|
31
|
30
|
29
|
|
| Total Liabilities |
868
N/A
|
1 190
+37%
|
867
-27%
|
435
-50%
|
479
+10%
|
479
0%
|
287
-40%
|
|
| Equity | ||||||||
| Common Stock |
8 159
|
763
|
2 243
|
2 564
|
3 270
|
54
|
55
|
|
| Retained Earnings |
8 856
|
2 281
|
3 161
|
4 029
|
4 584
|
636
|
1 088
|
|
| Additional Paid In Capital |
2 828
|
3 247
|
4 727
|
5 048
|
5 754
|
6 251
|
6 252
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
2 131
N/A
|
1 730
-19%
|
3 809
+120%
|
3 583
-6%
|
4 440
+24%
|
5 668
+28%
|
5 219
-8%
|
|
| Total Liabilities & Equity |
2 999
N/A
|
2 919
-3%
|
4 675
+60%
|
4 018
-14%
|
4 918
+22%
|
6 146
+25%
|
5 506
-10%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
1
|
25
|
35
|
36
|
39
|
42
|
42
|
|
| Preferred Shares Outstanding |
22
|
0
|
0
|
0
|
0
|
0
|
0
|
|