Nippon Systemware Co Ltd
TSE:9739
Balance Sheet
Balance Sheet Decomposition
Nippon Systemware Co Ltd
Nippon Systemware Co Ltd
Balance Sheet
Nippon Systemware 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 |
3 343
|
2 413
|
2 043
|
1 961
|
1 449
|
1 889
|
2 680
|
3 054
|
3 144
|
3 501
|
2 927
|
3 034
|
2 304
|
2 516
|
3 557
|
4 853
|
6 601
|
8 410
|
11 488
|
12 383
|
15 176
|
15 352
|
18 812
|
19 666
|
|
| Cash Equivalents |
3 343
|
2 413
|
2 043
|
1 961
|
1 449
|
1 889
|
2 680
|
3 054
|
3 144
|
3 501
|
2 927
|
3 034
|
2 304
|
2 516
|
3 557
|
4 853
|
6 601
|
8 410
|
11 488
|
12 383
|
15 176
|
15 352
|
18 812
|
19 666
|
|
| Total Receivables |
7 893
|
7 518
|
8 100
|
8 681
|
8 470
|
8 428
|
7 598
|
6 326
|
4 740
|
4 885
|
5 443
|
5 298
|
6 404
|
7 284
|
7 217
|
7 659
|
8 913
|
9 648
|
8 938
|
9 762
|
10 922
|
12 689
|
13 070
|
14 393
|
|
| Accounts Receivables |
7 893
|
7 518
|
8 100
|
8 681
|
8 470
|
8 428
|
7 598
|
6 326
|
4 740
|
4 885
|
5 443
|
5 298
|
6 404
|
7 284
|
7 217
|
7 659
|
8 913
|
9 648
|
8 938
|
9 762
|
10 907
|
12 661
|
13 070
|
14 393
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
28
|
0
|
0
|
|
| Inventory |
1 559
|
2 936
|
2 815
|
2 785
|
3 224
|
1 762
|
1 478
|
1 104
|
834
|
499
|
718
|
800
|
1 150
|
1 017
|
928
|
1 018
|
842
|
1 100
|
1 065
|
1 469
|
1 524
|
2 197
|
1 904
|
2 242
|
|
| Other Current Assets |
464
|
679
|
694
|
711
|
708
|
1 060
|
1 196
|
985
|
666
|
660
|
639
|
844
|
726
|
580
|
602
|
580
|
231
|
237
|
324
|
366
|
302
|
431
|
432
|
557
|
|
| Total Current Assets |
13 259
|
13 546
|
13 652
|
14 138
|
13 850
|
13 138
|
12 951
|
11 470
|
9 383
|
9 545
|
9 726
|
9 976
|
10 584
|
11 397
|
12 303
|
14 110
|
16 587
|
19 395
|
21 815
|
23 980
|
27 924
|
30 669
|
34 218
|
36 858
|
|
| PP&E Net |
7 459
|
7 491
|
7 924
|
8 086
|
7 856
|
8 310
|
8 246
|
8 616
|
8 275
|
8 124
|
7 821
|
7 633
|
7 417
|
7 146
|
7 005
|
6 787
|
6 544
|
6 407
|
6 241
|
6 168
|
6 058
|
6 205
|
5 735
|
5 772
|
|
| PP&E Gross |
7 459
|
7 491
|
7 924
|
8 086
|
7 856
|
8 310
|
8 246
|
8 616
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
2 795
|
3 079
|
3 226
|
3 467
|
3 710
|
4 007
|
4 064
|
4 293
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
501
|
351
|
286
|
333
|
385
|
323
|
323
|
479
|
323
|
233
|
111
|
88
|
121
|
111
|
96
|
78
|
156
|
135
|
117
|
101
|
85
|
153
|
264
|
358
|
|
| Goodwill |
0
|
0
|
0
|
261
|
203
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
178
|
148
|
58
|
45
|
|
| Long-Term Investments |
319
|
330
|
451
|
657
|
869
|
512
|
327
|
275
|
90
|
81
|
72
|
94
|
97
|
105
|
105
|
58
|
28
|
30
|
31
|
40
|
59
|
158
|
758
|
1 001
|
|
| Other Long-Term Assets |
1 344
|
1 926
|
1 932
|
2 136
|
2 126
|
1 551
|
1 671
|
2 234
|
2 100
|
1 916
|
1 846
|
1 579
|
1 468
|
1 471
|
1 509
|
1 641
|
2 054
|
2 244
|
2 312
|
2 371
|
2 509
|
3 330
|
3 105
|
3 115
|
|
| Other Assets |
0
|
0
|
0
|
261
|
203
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
178
|
148
|
58
|
45
|
|
| Total Assets |
22 882
N/A
|
23 644
+3%
|
24 245
+3%
|
25 612
+6%
|
25 290
-1%
|
23 834
-6%
|
23 518
-1%
|
23 074
-2%
|
20 171
-13%
|
19 899
-1%
|
19 576
-2%
|
19 370
-1%
|
19 686
+2%
|
20 229
+3%
|
21 018
+4%
|
22 674
+8%
|
25 369
+12%
|
28 211
+11%
|
30 516
+8%
|
32 660
+7%
|
36 813
+13%
|
40 663
+10%
|
44 138
+9%
|
47 149
+7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 669
|
3 586
|
3 141
|
2 730
|
1 809
|
2 931
|
2 620
|
1 916
|
1 422
|
1 212
|
1 396
|
1 433
|
1 942
|
1 993
|
1 946
|
2 093
|
2 267
|
2 412
|
2 593
|
2 719
|
2 942
|
3 478
|
3 396
|
3 174
|
|
| Accrued Liabilities |
859
|
617
|
909
|
742
|
722
|
955
|
1 066
|
730
|
677
|
806
|
859
|
841
|
916
|
1 421
|
1 144
|
1 157
|
1 410
|
1 663
|
1 571
|
1 596
|
1 925
|
1 747
|
1 986
|
2 026
|
|
| Short-Term Debt |
2 100
|
3 800
|
2 100
|
5 385
|
2 560
|
2 400
|
4 200
|
3 600
|
3 900
|
3 100
|
2 300
|
1 907
|
1 111
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
4 340
|
120
|
2 032
|
177
|
122
|
126
|
109
|
82
|
0
|
0
|
0
|
9
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1 114
|
837
|
654
|
824
|
1 215
|
1 284
|
908
|
1 023
|
751
|
1 015
|
1 250
|
1 436
|
1 271
|
1 466
|
1 599
|
1 586
|
2 231
|
2 698
|
2 625
|
2 248
|
2 746
|
2 749
|
2 676
|
3 626
|
|
| Total Current Liabilities |
6 742
|
8 840
|
6 804
|
9 681
|
6 305
|
11 910
|
8 914
|
9 301
|
6 926
|
6 255
|
5 931
|
5 725
|
5 321
|
4 901
|
4 689
|
4 836
|
5 917
|
6 779
|
6 789
|
6 563
|
7 613
|
7 974
|
8 058
|
8 826
|
|
| Long-Term Debt |
2 000
|
300
|
2 600
|
883
|
4 700
|
350
|
1 980
|
633
|
456
|
341
|
215
|
106
|
23
|
2
|
0
|
0
|
8
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
9
|
26
|
32
|
37
|
34
|
23
|
13
|
18
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
582
|
797
|
970
|
1 214
|
813
|
1 004
|
1 041
|
1 233
|
1 442
|
1 580
|
1 701
|
1 610
|
1 736
|
2 040
|
2 178
|
2 289
|
2 132
|
2 234
|
2 355
|
2 479
|
2 684
|
2 811
|
2 906
|
2 909
|
|
| Total Liabilities |
9 324
N/A
|
9 937
+7%
|
10 373
+4%
|
11 787
+14%
|
11 844
+0%
|
13 296
+12%
|
11 973
-10%
|
11 201
-6%
|
8 847
-21%
|
8 190
-7%
|
7 865
-4%
|
7 469
-5%
|
7 081
-5%
|
6 943
-2%
|
6 867
-1%
|
7 125
+4%
|
8 057
+13%
|
9 015
+12%
|
9 144
+1%
|
9 042
-1%
|
10 297
+14%
|
10 785
+5%
|
10 964
+2%
|
11 735
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 538
|
2 538
|
2 538
|
2 538
|
2 538
|
2 538
|
2 538
|
2 538
|
2 538
|
2 538
|
2 538
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
5 500
|
|
| Retained Earnings |
7 969
|
8 122
|
8 200
|
8 204
|
7 809
|
4 910
|
5 940
|
6 290
|
5 736
|
6 130
|
6 128
|
6 295
|
6 976
|
7 645
|
8 533
|
9 958
|
11 725
|
13 602
|
15 786
|
18 030
|
20 904
|
24 175
|
27 568
|
29 815
|
|
| Additional Paid In Capital |
3 048
|
3 048
|
3 048
|
3 048
|
3 048
|
3 048
|
3 048
|
3 048
|
3 048
|
3 048
|
3 048
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
|
| Unrealized Security Profit/Loss |
2
|
1
|
86
|
35
|
50
|
42
|
19
|
2
|
2
|
5
|
0
|
18
|
28
|
31
|
0
|
2
|
2
|
3
|
3
|
10
|
30
|
98
|
17
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
16
|
24
|
13
|
3
|
1
|
5
|
3
|
8
|
4
|
19
|
4
|
14
|
|
| Total Equity |
13 558
N/A
|
13 707
+1%
|
13 871
+1%
|
13 825
0%
|
13 445
-3%
|
10 538
-22%
|
11 545
+10%
|
11 873
+3%
|
11 324
-5%
|
11 709
+3%
|
11 711
+0%
|
11 901
+2%
|
12 606
+6%
|
13 286
+5%
|
14 152
+7%
|
15 548
+10%
|
17 312
+11%
|
19 196
+11%
|
21 372
+11%
|
23 618
+11%
|
26 516
+12%
|
29 878
+13%
|
33 174
+11%
|
35 414
+7%
|
|
| Total Liabilities & Equity |
22 882
N/A
|
23 644
+3%
|
24 245
+3%
|
25 612
+6%
|
25 290
-1%
|
23 834
-6%
|
23 518
-1%
|
23 074
-2%
|
20 171
-13%
|
19 899
-1%
|
19 576
-2%
|
19 370
-1%
|
19 686
+2%
|
20 229
+3%
|
21 018
+4%
|
22 674
+8%
|
25 369
+12%
|
28 211
+11%
|
30 516
+8%
|
32 660
+7%
|
36 813
+13%
|
40 663
+10%
|
44 138
+9%
|
47 149
+7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
|