Saison Information Systems Co Ltd
TSE:9640
Balance Sheet
Balance Sheet Decomposition
Saison Information Systems Co Ltd
Saison Information Systems Co Ltd
Balance Sheet
Saison Information Systems Co Ltd
| 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 |
4 242
|
4 525
|
4 986
|
5 026
|
5 684
|
5 879
|
7 538
|
7 113
|
7 190
|
6 380
|
5 351
|
7 489
|
9 150
|
7 134
|
5 457
|
7 904
|
7 304
|
8 368
|
9 061
|
11 430
|
12 411
|
12 699
|
13 326
|
12 326
|
|
| Cash Equivalents |
4 242
|
4 525
|
4 986
|
5 026
|
5 684
|
5 879
|
7 538
|
7 113
|
7 190
|
6 380
|
5 351
|
7 489
|
9 150
|
7 134
|
5 457
|
7 904
|
7 304
|
8 368
|
9 061
|
11 430
|
12 411
|
12 699
|
13 326
|
12 326
|
|
| Short-Term Investments |
0
|
0
|
0
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
650
|
300
|
701
|
701
|
100
|
0
|
100
|
722
|
500
|
500
|
530
|
500
|
519
|
500
|
|
| Total Receivables |
2 915
|
2 711
|
3 426
|
5 229
|
4 425
|
5 781
|
3 409
|
4 826
|
3 945
|
4 814
|
6 982
|
4 900
|
4 812
|
4 420
|
4 276
|
3 848
|
3 727
|
3 014
|
2 897
|
2 497
|
2 726
|
3 462
|
3 415
|
3 120
|
|
| Accounts Receivables |
2 915
|
2 711
|
3 426
|
5 229
|
4 425
|
5 781
|
3 409
|
4 826
|
3 945
|
4 814
|
6 982
|
4 769
|
4 812
|
4 328
|
4 056
|
3 555
|
3 727
|
3 014
|
2 897
|
2 497
|
2 726
|
3 462
|
3 415
|
2 996
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
131
|
0
|
91
|
220
|
293
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
124
|
|
| Inventory |
589
|
587
|
793
|
1 005
|
433
|
469
|
524
|
319
|
338
|
396
|
1 023
|
242
|
129
|
182
|
800
|
158
|
63
|
77
|
43
|
89
|
12
|
24
|
24
|
42
|
|
| Other Current Assets |
458
|
949
|
777
|
681
|
616
|
660
|
617
|
901
|
901
|
1 131
|
1 229
|
915
|
1 171
|
2 855
|
2 497
|
1 619
|
737
|
528
|
667
|
634
|
686
|
753
|
776
|
713
|
|
| Total Current Assets |
8 204
|
8 772
|
9 983
|
12 340
|
11 558
|
13 190
|
12 488
|
13 559
|
12 774
|
13 120
|
15 235
|
13 846
|
15 964
|
15 492
|
13 130
|
13 528
|
11 931
|
12 708
|
13 168
|
15 151
|
16 365
|
17 439
|
18 060
|
16 702
|
|
| PP&E Net |
1 689
|
1 613
|
1 370
|
1 145
|
1 536
|
1 629
|
1 546
|
1 453
|
1 844
|
2 779
|
3 840
|
3 676
|
3 088
|
4 207
|
3 683
|
2 546
|
2 499
|
1 998
|
1 491
|
1 195
|
1 045
|
839
|
909
|
698
|
|
| PP&E Gross |
1 689
|
1 613
|
1 370
|
1 145
|
1 536
|
1 629
|
1 546
|
1 453
|
1 844
|
2 779
|
3 840
|
3 676
|
3 088
|
4 207
|
3 683
|
2 546
|
2 499
|
1 998
|
1 491
|
1 195
|
1 045
|
839
|
909
|
698
|
|
| Accumulated Depreciation |
2 293
|
2 433
|
2 228
|
2 275
|
2 587
|
2 898
|
3 011
|
3 408
|
3 764
|
4 244
|
4 986
|
3 147
|
3 894
|
4 994
|
6 454
|
7 414
|
5 827
|
5 359
|
4 892
|
4 431
|
3 105
|
2 219
|
1 934
|
2 023
|
|
| Intangible Assets |
521
|
648
|
848
|
441
|
505
|
716
|
671
|
661
|
1 020
|
3 121
|
3 668
|
3 518
|
3 403
|
2 663
|
4 002
|
3 284
|
3 437
|
2 978
|
2 149
|
1 630
|
1 405
|
1 155
|
1 031
|
1 015
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
811
|
780
|
698
|
611
|
524
|
437
|
350
|
263
|
176
|
89
|
2
|
1
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
2 431
|
620
|
992
|
895
|
1 204
|
930
|
819
|
1 246
|
1 327
|
1 370
|
1 340
|
1 162
|
1 278
|
1 217
|
735
|
756
|
488
|
497
|
320
|
311
|
300
|
335
|
338
|
748
|
|
| Other Long-Term Assets |
1 970
|
1 854
|
1 879
|
2 439
|
2 412
|
2 738
|
2 641
|
2 811
|
3 000
|
2 742
|
2 423
|
2 055
|
1 898
|
1 362
|
1 151
|
1 642
|
2 154
|
2 109
|
2 186
|
2 009
|
1 630
|
1 529
|
2 358
|
2 017
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
811
|
780
|
698
|
611
|
524
|
437
|
350
|
263
|
176
|
89
|
2
|
1
|
0
|
|
| Total Assets |
14 816
N/A
|
13 507
-9%
|
15 071
+12%
|
17 259
+15%
|
17 215
0%
|
19 202
+12%
|
18 164
-5%
|
19 731
+9%
|
19 966
+1%
|
23 133
+16%
|
26 507
+15%
|
25 067
-5%
|
26 411
+5%
|
25 639
-3%
|
23 312
-9%
|
22 284
-4%
|
20 946
-6%
|
20 641
-1%
|
19 578
-5%
|
20 472
+5%
|
20 834
+2%
|
21 299
+2%
|
22 697
+7%
|
21 179
-7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 958
|
1 558
|
2 132
|
2 975
|
2 320
|
2 812
|
2 054
|
1 464
|
1 377
|
1 876
|
3 683
|
2 131
|
1 330
|
1 318
|
1 368
|
1 034
|
2 337
|
1 555
|
771
|
900
|
804
|
839
|
1 041
|
699
|
|
| Accrued Liabilities |
1 385
|
1 225
|
1 259
|
1 014
|
1 304
|
1 223
|
1 099
|
1 457
|
1 393
|
1 697
|
1 518
|
1 449
|
1 695
|
1 247
|
1 434
|
1 564
|
1 961
|
1 763
|
1 074
|
1 008
|
1 007
|
1 128
|
1 099
|
1 077
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
220
|
409
|
443
|
419
|
397
|
231
|
1 557
|
44
|
47
|
47
|
49
|
4
|
4
|
3
|
2
|
|
| Other Current Liabilities |
1 146
|
710
|
1 021
|
1 664
|
1 158
|
2 053
|
1 294
|
2 294
|
1 855
|
2 593
|
3 259
|
2 681
|
3 578
|
9 393
|
13 740
|
4 469
|
3 901
|
3 458
|
4 271
|
4 144
|
3 940
|
4 248
|
5 920
|
4 746
|
|
| Total Current Liabilities |
4 489
|
3 493
|
4 412
|
5 653
|
4 783
|
6 088
|
4 447
|
5 215
|
4 625
|
6 387
|
8 868
|
6 704
|
7 022
|
12 355
|
16 774
|
8 623
|
8 243
|
6 823
|
6 163
|
6 102
|
5 755
|
6 219
|
8 064
|
6 525
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
944
|
1 461
|
1 135
|
716
|
319
|
113
|
5 080
|
136
|
97
|
50
|
9
|
5
|
10
|
7
|
5
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
2 948
|
2 878
|
3 215
|
2 850
|
2 610
|
2 233
|
1 924
|
1 858
|
2 146
|
1 781
|
1 217
|
1 067
|
1 757
|
1 666
|
1 453
|
1 133
|
1 040
|
636
|
542
|
324
|
325
|
327
|
406
|
415
|
|
| Total Liabilities |
7 437
N/A
|
6 372
-14%
|
7 626
+20%
|
8 503
+12%
|
7 393
-13%
|
8 321
+13%
|
6 371
-23%
|
7 073
+11%
|
6 771
-4%
|
9 112
+35%
|
11 545
+27%
|
8 959
-22%
|
9 512
+6%
|
14 353
+51%
|
18 340
+28%
|
14 837
-19%
|
9 419
-37%
|
7 557
-20%
|
6 755
-11%
|
6 434
-5%
|
6 086
-5%
|
6 556
+8%
|
8 476
+29%
|
6 944
-18%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
1 368
|
|
| Retained Earnings |
4 467
|
4 333
|
4 431
|
5 803
|
6 684
|
7 928
|
8 898
|
9 805
|
10 316
|
11 145
|
12 100
|
13 208
|
14 542
|
8 821
|
2 726
|
5 093
|
8 923
|
10 228
|
10 112
|
11 196
|
11 790
|
11 772
|
10 918
|
10 966
|
|
| Additional Paid In Capital |
1 461
|
1 461
|
1 461
|
1 461
|
1 461
|
1 461
|
1 462
|
1 462
|
1 462
|
1 462
|
1 462
|
1 462
|
1 462
|
1 462
|
1 454
|
1 454
|
1 454
|
1 454
|
1 454
|
1 454
|
1 454
|
1 454
|
1 454
|
1 454
|
|
| Unrealized Security Profit/Loss |
84
|
25
|
187
|
125
|
311
|
122
|
68
|
24
|
49
|
51
|
35
|
68
|
485
|
392
|
0
|
18
|
24
|
52
|
13
|
12
|
17
|
13
|
20
|
36
|
|
| Treasury Stock |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
5
|
3
|
3
|
13
|
28
|
5
|
486
|
241
|
17
|
124
|
8
|
121
|
136
|
462
|
412
|
|
| Total Equity |
7 379
N/A
|
7 136
-3%
|
7 445
+4%
|
8 756
+18%
|
9 822
+12%
|
10 881
+11%
|
11 794
+8%
|
12 658
+7%
|
13 194
+4%
|
14 021
+6%
|
14 962
+7%
|
16 108
+8%
|
16 900
+5%
|
11 286
-33%
|
4 972
-56%
|
7 446
+50%
|
11 527
+55%
|
13 084
+14%
|
12 823
-2%
|
14 037
+9%
|
14 748
+5%
|
14 743
0%
|
14 221
-4%
|
14 235
+0%
|
|
| Total Liabilities & Equity |
14 816
N/A
|
13 507
-9%
|
15 071
+12%
|
17 259
+15%
|
17 215
0%
|
19 202
+12%
|
18 164
-5%
|
19 731
+9%
|
19 966
+1%
|
23 133
+16%
|
26 507
+15%
|
25 067
-5%
|
26 411
+5%
|
25 639
-3%
|
23 312
-9%
|
22 284
-4%
|
20 946
-6%
|
20 641
-1%
|
19 578
-5%
|
20 472
+5%
|
20 834
+2%
|
21 299
+2%
|
22 697
+7%
|
21 179
-7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
|