Meitec Corp
TSE:9744
Balance Sheet
Balance Sheet Decomposition
Meitec Corp
Meitec Corp
Balance Sheet
Meitec Corp
| 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 |
16 060
|
18 394
|
13 226
|
18 261
|
19 375
|
16 178
|
18 512
|
18 526
|
14 732
|
23 999
|
26 687
|
26 593
|
30 104
|
34 773
|
35 414
|
37 260
|
41 753
|
45 052
|
47 033
|
45 132
|
49 706
|
51 028
|
52 744
|
53 005
|
|
| Cash Equivalents |
16 060
|
18 394
|
13 226
|
18 261
|
19 375
|
16 178
|
18 512
|
18 526
|
14 732
|
23 999
|
26 687
|
26 593
|
30 104
|
34 773
|
35 414
|
37 260
|
41 753
|
45 052
|
47 033
|
45 132
|
49 706
|
51 028
|
52 744
|
53 005
|
|
| Short-Term Investments |
2 446
|
2 594
|
1 611
|
2 041
|
2 031
|
2 271
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
10 293
|
10 545
|
11 461
|
13 111
|
13 326
|
13 245
|
12 830
|
10 972
|
9 579
|
10 226
|
10 661
|
11 541
|
11 291
|
12 855
|
13 823
|
13 400
|
13 816
|
13 882
|
14 694
|
14 600
|
16 098
|
17 354
|
20 643
|
22 538
|
|
| Accounts Receivables |
10 293
|
10 545
|
11 461
|
13 111
|
13 326
|
13 245
|
12 830
|
10 972
|
9 579
|
10 226
|
10 661
|
10 877
|
11 291
|
12 855
|
13 823
|
13 400
|
13 816
|
13 882
|
14 694
|
14 600
|
16 098
|
17 354
|
18 211
|
17 560
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
664
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 432
|
4 978
|
|
| Inventory |
152
|
78
|
65
|
1 036
|
803
|
425
|
357
|
435
|
153
|
197
|
277
|
286
|
243
|
293
|
253
|
175
|
180
|
170
|
154
|
139
|
178
|
172
|
174
|
196
|
|
| Other Current Assets |
2 266
|
2 661
|
3 333
|
3 661
|
3 591
|
3 446
|
3 656
|
3 363
|
3 980
|
3 239
|
3 020
|
3 382
|
3 360
|
3 719
|
3 615
|
3 907
|
724
|
932
|
798
|
1 014
|
955
|
930
|
1 206
|
1 311
|
|
| Total Current Assets |
31 217
|
34 272
|
29 697
|
38 109
|
39 127
|
35 565
|
35 356
|
33 296
|
28 444
|
37 661
|
40 644
|
41 802
|
44 999
|
51 640
|
53 105
|
54 743
|
56 473
|
60 036
|
62 679
|
60 885
|
66 937
|
69 484
|
74 767
|
77 050
|
|
| PP&E Net |
21 429
|
18 564
|
17 413
|
16 110
|
15 215
|
14 549
|
13 374
|
12 819
|
12 069
|
11 689
|
11 257
|
10 909
|
10 555
|
7 208
|
5 721
|
5 553
|
5 399
|
5 402
|
5 332
|
5 122
|
5 002
|
4 785
|
4 656
|
4 250
|
|
| Intangible Assets |
770
|
902
|
959
|
815
|
815
|
1 368
|
3 034
|
3 293
|
2 704
|
2 001
|
1 430
|
1 027
|
673
|
701
|
745
|
1 126
|
929
|
742
|
588
|
495
|
345
|
369
|
403
|
312
|
|
| Goodwill |
0
|
0
|
0
|
7 063
|
6 230
|
719
|
552
|
195
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
2 243
|
1 133
|
8 336
|
2 612
|
1 614
|
1 341
|
1 306
|
573
|
468
|
312
|
326
|
137
|
134
|
134
|
71
|
71
|
0
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
|
| Other Long-Term Assets |
6 268
|
4 961
|
4 476
|
3 966
|
4 185
|
3 938
|
4 163
|
4 056
|
3 940
|
4 052
|
3 903
|
4 127
|
5 084
|
5 469
|
4 827
|
4 885
|
8 133
|
8 408
|
8 867
|
8 509
|
9 279
|
9 911
|
10 908
|
11 966
|
|
| Other Assets |
0
|
0
|
0
|
7 063
|
6 230
|
719
|
552
|
195
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
61 927
N/A
|
59 831
-3%
|
60 882
+2%
|
68 675
+13%
|
67 185
-2%
|
57 479
-14%
|
57 785
+1%
|
54 231
-6%
|
47 625
-12%
|
55 714
+17%
|
57 559
+3%
|
58 002
+1%
|
61 446
+6%
|
65 098
+6%
|
64 468
-1%
|
66 377
+3%
|
70 934
+7%
|
74 615
+5%
|
77 493
+4%
|
75 038
-3%
|
81 590
+9%
|
84 576
+4%
|
90 761
+7%
|
93 605
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
5
|
17
|
3
|
0
|
53
|
120
|
65
|
84
|
124
|
168
|
151
|
104
|
98
|
0
|
236
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accrued Liabilities |
7 014
|
7 690
|
8 216
|
8 566
|
8 557
|
8 935
|
8 943
|
7 627
|
4 923
|
6 807
|
7 942
|
8 048
|
8 740
|
12 435
|
11 037
|
11 079
|
7 671
|
12 711
|
13 660
|
11 681
|
14 879
|
16 689
|
20 159
|
21 898
|
|
| Short-Term Debt |
798
|
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 |
46
|
24
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
54
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
2 513
|
2 337
|
5 439
|
6 111
|
6 212
|
3 505
|
4 757
|
3 314
|
1 344
|
2 987
|
3 073
|
1 532
|
3 752
|
3 217
|
2 371
|
3 584
|
8 505
|
4 216
|
3 568
|
2 591
|
4 790
|
4 135
|
5 632
|
6 107
|
|
| Total Current Liabilities |
10 375
|
10 067
|
13 659
|
14 677
|
14 821
|
12 560
|
13 764
|
11 027
|
6 393
|
10 016
|
11 166
|
9 684
|
12 590
|
15 797
|
13 650
|
14 663
|
16 176
|
16 927
|
17 228
|
14 272
|
19 669
|
20 824
|
25 791
|
28 005
|
|
| Long-Term Debt |
33
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
7
|
109
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
45
|
43
|
43
|
43
|
42
|
38
|
37
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
57
|
56
|
58
|
71
|
192
|
232
|
295
|
305
|
208
|
237
|
88
|
62
|
46
|
46
|
62
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
6 585
|
4 271
|
4 478
|
4 709
|
5 504
|
6 191
|
6 379
|
6 988
|
7 740
|
8 452
|
9 146
|
9 858
|
12 630
|
11 735
|
13 200
|
13 861
|
14 619
|
15 317
|
15 938
|
16 294
|
16 634
|
17 033
|
17 274
|
16 824
|
|
| Total Liabilities |
17 050
N/A
|
14 394
-16%
|
18 195
+26%
|
19 457
+7%
|
20 517
+5%
|
19 028
-7%
|
20 482
+8%
|
18 367
-10%
|
14 390
-22%
|
18 857
+31%
|
20 438
+8%
|
19 641
-4%
|
25 303
+29%
|
27 582
+9%
|
26 925
-2%
|
28 526
+6%
|
30 797
+8%
|
32 244
+5%
|
33 166
+3%
|
30 566
-8%
|
36 303
+19%
|
37 857
+4%
|
43 065
+14%
|
44 829
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
16 810
|
16 815
|
16 826
|
16 826
|
16 826
|
16 826
|
16 826
|
16 826
|
16 826
|
16 826
|
16 826
|
16 826
|
16 826
|
16 826
|
16 826
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
|
| Retained Earnings |
23 662
|
23 518
|
20 880
|
19 611
|
16 228
|
7 847
|
9 857
|
11 361
|
8 716
|
12 406
|
13 378
|
17 426
|
18 264
|
20 489
|
24 645
|
28 236
|
31 873
|
35 469
|
38 952
|
40 903
|
44 865
|
49 207
|
43 554
|
43 942
|
|
| Additional Paid In Capital |
8 645
|
8 650
|
8 666
|
15 481
|
15 481
|
15 481
|
15 481
|
14 452
|
14 451
|
14 451
|
13 343
|
9 300
|
8 054
|
7 275
|
4 492
|
11 956
|
11 955
|
9 198
|
7 927
|
6 155
|
3 627
|
1 259
|
1 259
|
1 259
|
|
| Unrealized Security Profit/Loss |
2 311
|
1 187
|
827
|
784
|
657
|
721
|
782
|
872
|
862
|
877
|
865
|
872
|
875
|
646
|
0
|
662
|
662
|
662
|
662
|
662
|
662
|
662
|
662
|
508
|
|
| Treasury Stock |
1 930
|
2 358
|
2 853
|
1 881
|
1 198
|
1 009
|
4 115
|
5 891
|
5 891
|
5 937
|
5 530
|
4 287
|
4 844
|
4 970
|
0
|
5 221
|
6 750
|
5 495
|
5 929
|
6 159
|
7 035
|
7 795
|
1 691
|
1 693
|
|
| Other Equity |
0
|
0
|
5
|
34
|
11
|
28
|
37
|
12
|
4
|
11
|
31
|
31
|
1 282
|
1 457
|
1 767
|
1 457
|
1 279
|
1 139
|
961
|
765
|
508
|
290
|
236
|
776
|
|
| Total Equity |
44 877
N/A
|
45 437
+1%
|
42 686
-6%
|
49 218
+15%
|
46 668
-5%
|
38 451
-18%
|
37 303
-3%
|
35 864
-4%
|
33 236
-7%
|
36 857
+11%
|
37 121
+1%
|
38 361
+3%
|
36 143
-6%
|
37 517
+4%
|
37 544
+0%
|
37 851
+1%
|
40 137
+6%
|
42 371
+6%
|
44 327
+5%
|
44 472
+0%
|
45 287
+2%
|
46 719
+3%
|
47 696
+2%
|
48 776
+2%
|
|
| Total Liabilities & Equity |
61 927
N/A
|
59 831
-3%
|
60 882
+2%
|
68 675
+13%
|
67 185
-2%
|
57 479
-14%
|
57 785
+1%
|
54 231
-6%
|
47 625
-12%
|
55 714
+17%
|
57 559
+3%
|
58 002
+1%
|
61 446
+6%
|
65 098
+6%
|
64 468
-1%
|
66 377
+3%
|
70 934
+7%
|
74 615
+5%
|
77 493
+4%
|
75 038
-3%
|
81 590
+9%
|
84 576
+4%
|
90 761
+7%
|
93 605
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
38
|
36
|
35
|
38
|
37
|
35
|
34
|
33
|
33
|
33
|
33
|
31
|
31
|
30
|
29
|
85
|
85
|
84
|
83
|
82
|
80
|
78
|
77
|
77
|
|