NTN Corp
XBER:NTN
Balance Sheet
Balance Sheet Decomposition
NTN Corp
NTN Corp
Balance Sheet
NTN 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 |
13 679
|
18 996
|
19 027
|
22 418
|
26 058
|
26 085
|
28 259
|
28 047
|
27 632
|
33 415
|
39 360
|
52 792
|
85 746
|
69 094
|
63 233
|
80 001
|
88 683
|
90 243
|
77 568
|
154 969
|
128 644
|
111 658
|
130 035
|
131 517
|
|
| Cash Equivalents |
13 679
|
18 996
|
19 027
|
22 418
|
26 058
|
26 085
|
28 259
|
28 047
|
27 632
|
33 415
|
39 360
|
52 792
|
85 746
|
69 094
|
63 233
|
80 001
|
88 683
|
90 243
|
77 568
|
154 969
|
128 644
|
111 658
|
130 035
|
131 517
|
|
| Short-Term Investments |
4 994
|
6 998
|
6 996
|
6 997
|
4 398
|
0
|
0
|
0
|
7 000
|
3 000
|
10 000
|
34 000
|
36 000
|
0
|
2 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
83 266
|
111 238
|
107 634
|
122 858
|
104 442
|
120 168
|
110 090
|
84 766
|
100 612
|
114 379
|
125 193
|
117 983
|
144 492
|
155 404
|
138 585
|
141 559
|
148 504
|
137 256
|
109 611
|
120 657
|
131 010
|
135 893
|
126 809
|
118 692
|
|
| Accounts Receivables |
83 266
|
86 299
|
91 032
|
100 826
|
98 434
|
114 159
|
105 082
|
79 756
|
100 309
|
109 074
|
118 862
|
117 674
|
134 464
|
145 384
|
135 582
|
141 465
|
148 428
|
137 185
|
106 960
|
120 589
|
130 953
|
135 872
|
126 748
|
118 622
|
|
| Other Receivables |
0
|
24 939
|
16 602
|
22 032
|
6 008
|
6 009
|
5 008
|
5 010
|
303
|
5 305
|
6 331
|
309
|
10 028
|
10 020
|
3 003
|
94
|
76
|
71
|
2 651
|
68
|
57
|
21
|
61
|
70
|
|
| Inventory |
98 513
|
92 728
|
83 565
|
93 167
|
107 047
|
107 131
|
109 968
|
140 466
|
126 663
|
136 984
|
155 106
|
163 286
|
166 483
|
184 127
|
178 219
|
171 480
|
179 737
|
194 504
|
182 922
|
176 845
|
214 842
|
239 385
|
264 794
|
244 366
|
|
| Other Current Assets |
29 023
|
16 477
|
17 846
|
16 954
|
24 857
|
26 663
|
32 817
|
24 872
|
26 815
|
30 914
|
32 659
|
33 260
|
35 027
|
42 354
|
40 256
|
41 889
|
34 801
|
33 276
|
35 698
|
33 285
|
37 535
|
42 088
|
41 290
|
39 286
|
|
| Total Current Assets |
229 475
|
246 437
|
235 068
|
262 394
|
266 802
|
280 047
|
281 134
|
278 151
|
288 722
|
318 692
|
362 318
|
401 321
|
467 748
|
460 979
|
422 293
|
434 929
|
451 725
|
455 279
|
405 799
|
485 756
|
512 031
|
529 024
|
562 928
|
533 861
|
|
| PP&E Net |
178 468
|
175 918
|
181 133
|
207 659
|
236 431
|
267 441
|
273 400
|
288 418
|
260 567
|
246 130
|
265 682
|
298 152
|
309 390
|
316 052
|
296 401
|
284 611
|
288 059
|
279 863
|
262 643
|
260 443
|
265 797
|
264 113
|
271 068
|
254 074
|
|
| PP&E Gross |
178 468
|
175 918
|
181 133
|
207 659
|
236 431
|
267 441
|
273 400
|
288 418
|
260 567
|
246 130
|
265 682
|
298 152
|
309 390
|
316 052
|
296 401
|
284 611
|
288 059
|
279 863
|
262 643
|
260 443
|
265 797
|
264 113
|
271 068
|
254 074
|
|
| Accumulated Depreciation |
387 768
|
393 034
|
394 282
|
413 165
|
440 697
|
466 122
|
475 332
|
527 849
|
550 733
|
559 707
|
583 790
|
632 149
|
679 849
|
724 166
|
728 335
|
747 660
|
767 523
|
784 273
|
782 272
|
792 515
|
839 519
|
879 706
|
950 644
|
959 342
|
|
| Intangible Assets |
1 408
|
2 202
|
2 512
|
2 833
|
3 240
|
2 928
|
2 727
|
4 181
|
3 612
|
2 989
|
4 263
|
4 578
|
5 573
|
9 711
|
10 259
|
15 786
|
25 044
|
31 339
|
37 430
|
40 363
|
42 046
|
38 122
|
33 878
|
29 759
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
278
|
272
|
266
|
0
|
138
|
0
|
0
|
0
|
0
|
0
|
1 983
|
1 768
|
1 554
|
0
|
|
| Long-Term Investments |
23 213
|
16 854
|
21 751
|
22 164
|
33 530
|
45 547
|
53 518
|
32 172
|
40 906
|
38 265
|
37 036
|
41 290
|
45 952
|
56 984
|
49 301
|
54 386
|
59 233
|
59 191
|
41 784
|
43 836
|
24 679
|
25 434
|
22 270
|
23 235
|
|
| Other Long-Term Assets |
30 331
|
25 783
|
19 873
|
21 523
|
21 485
|
15 978
|
18 680
|
24 687
|
24 991
|
25 917
|
23 680
|
22 848
|
19 108
|
12 358
|
16 258
|
9 179
|
15 366
|
15 078
|
10 166
|
6 165
|
8 947
|
11 366
|
18 554
|
15 496
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
278
|
272
|
266
|
0
|
138
|
0
|
0
|
0
|
0
|
0
|
1 983
|
1 768
|
1 554
|
0
|
|
| Total Assets |
462 895
N/A
|
467 194
+1%
|
460 337
-1%
|
516 573
+12%
|
561 488
+9%
|
611 941
+9%
|
629 459
+3%
|
627 609
0%
|
618 798
-1%
|
631 993
+2%
|
693 257
+10%
|
768 461
+11%
|
848 037
+10%
|
856 277
+1%
|
794 650
-7%
|
798 891
+1%
|
839 427
+5%
|
840 750
+0%
|
757 822
-10%
|
836 563
+10%
|
855 483
+2%
|
869 827
+2%
|
910 252
+5%
|
856 425
-6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
53 209
|
66 764
|
68 003
|
84 702
|
88 366
|
97 019
|
107 499
|
72 604
|
90 206
|
110 205
|
114 216
|
88 458
|
106 409
|
118 869
|
111 637
|
117 392
|
133 828
|
133 158
|
117 359
|
118 283
|
121 914
|
135 623
|
138 707
|
128 343
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
199
|
190
|
26
|
15
|
185
|
93
|
19
|
31
|
123
|
154
|
150
|
176
|
161
|
43
|
36
|
29
|
117
|
116
|
109
|
|
| Short-Term Debt |
92 415
|
81 071
|
71 361
|
88 080
|
91 762
|
103 021
|
105 669
|
161 393
|
110 407
|
95 581
|
0
|
105 705
|
100 756
|
75 096
|
54 090
|
66 732
|
58 079
|
71 101
|
77 430
|
67 348
|
82 523
|
87 071
|
76 749
|
91 644
|
|
| Current Portion of Long-Term Debt |
2 248
|
50 952
|
1 224
|
0
|
10 000
|
0
|
36 857
|
11 927
|
26 913
|
18 655
|
116 131
|
64 960
|
29 237
|
45 833
|
69 001
|
66 615
|
60 853
|
25 529
|
41 121
|
56 182
|
53 793
|
78 360
|
62 994
|
125 301
|
|
| Other Current Liabilities |
25 557
|
38 514
|
29 093
|
39 626
|
44 628
|
50 384
|
50 094
|
38 395
|
38 329
|
44 995
|
51 853
|
56 219
|
78 785
|
61 608
|
53 889
|
64 138
|
63 489
|
59 748
|
51 010
|
50 497
|
62 946
|
67 903
|
81 340
|
77 116
|
|
| Total Current Liabilities |
173 429
|
237 301
|
169 681
|
212 408
|
234 756
|
250 623
|
300 309
|
284 345
|
265 870
|
269 621
|
282 293
|
315 361
|
315 218
|
301 529
|
288 771
|
315 027
|
316 425
|
289 697
|
286 963
|
292 346
|
321 205
|
369 074
|
359 906
|
422 513
|
|
| Long-Term Debt |
77 924
|
29 422
|
91 505
|
88 105
|
81 436
|
94 890
|
70 347
|
102 675
|
95 700
|
109 047
|
155 846
|
191 734
|
253 191
|
239 455
|
202 381
|
186 822
|
201 900
|
255 924
|
249 510
|
307 356
|
267 231
|
222 582
|
238 766
|
153 545
|
|
| Minority Interest |
1 617
|
2 150
|
3 490
|
4 065
|
5 330
|
6 577
|
7 056
|
15 247
|
15 598
|
10 430
|
15 222
|
11 838
|
14 096
|
17 288
|
16 182
|
15 806
|
16 356
|
16 249
|
12 221
|
13 224
|
18 574
|
16 765
|
16 491
|
15 812
|
|
| Other Liabilities |
71 393
|
63 392
|
53 171
|
54 044
|
56 721
|
50 611
|
42 404
|
48 367
|
42 676
|
42 974
|
42 992
|
49 624
|
66 260
|
52 734
|
54 994
|
51 992
|
51 343
|
48 725
|
52 971
|
53 110
|
50 622
|
40 746
|
30 758
|
31 668
|
|
| Total Liabilities |
324 363
N/A
|
332 265
+2%
|
317 847
-4%
|
358 622
+13%
|
378 243
+5%
|
402 701
+6%
|
420 116
+4%
|
450 634
+7%
|
419 844
-7%
|
432 072
+3%
|
496 353
+15%
|
568 557
+15%
|
648 765
+14%
|
611 006
-6%
|
562 328
-8%
|
569 647
+1%
|
586 024
+3%
|
610 595
+4%
|
601 665
-1%
|
666 036
+11%
|
657 632
-1%
|
649 167
-1%
|
645 921
-1%
|
623 538
-3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
39 599
|
39 599
|
39 599
|
39 599
|
39 599
|
42 339
|
42 339
|
42 339
|
54 346
|
54 346
|
54 346
|
54 346
|
54 346
|
54 346
|
54 346
|
54 346
|
54 346
|
54 346
|
54 346
|
54 346
|
54 346
|
54 346
|
54 346
|
54 346
|
|
| Retained Earnings |
50 408
|
50 721
|
59 332
|
72 918
|
86 932
|
106 068
|
125 048
|
105 524
|
100 247
|
113 030
|
113 595
|
96 739
|
82 855
|
106 127
|
116 644
|
114 158
|
127 886
|
112 777
|
62 138
|
52 786
|
60 127
|
69 166
|
75 770
|
46 387
|
|
| Additional Paid In Capital |
52 622
|
52 622
|
52 622
|
52 622
|
52 638
|
55 410
|
55 410
|
55 410
|
67 417
|
67 417
|
67 369
|
67 369
|
67 369
|
67 369
|
67 350
|
66 943
|
67 970
|
67 970
|
67 970
|
67 970
|
67 970
|
67 970
|
67 970
|
67 970
|
|
| Unrealized Security Profit/Loss |
1 425
|
864
|
4 966
|
5 231
|
10 739
|
7 862
|
1 939
|
405
|
3 562
|
2 136
|
3 396
|
5 210
|
8 073
|
14 562
|
0
|
13 507
|
16 380
|
12 020
|
5 094
|
8 646
|
1 044
|
1 255
|
211
|
97
|
|
| Treasury Stock |
87
|
270
|
350
|
508
|
585
|
568
|
722
|
728
|
736
|
757
|
514
|
516
|
533
|
558
|
0
|
807
|
816
|
789
|
787
|
782
|
866
|
856
|
834
|
1 202
|
|
| Other Equity |
5 435
|
8 609
|
13 682
|
11 911
|
6 076
|
1 874
|
10 794
|
25 166
|
25 885
|
36 251
|
41 288
|
23 244
|
12 838
|
3 425
|
13 956
|
18 903
|
12 363
|
16 169
|
32 604
|
12 439
|
15 230
|
28 779
|
66 868
|
65 289
|
|
| Total Equity |
138 532
N/A
|
134 927
-3%
|
142 487
+6%
|
157 951
+11%
|
183 247
+16%
|
209 237
+14%
|
209 342
+0%
|
176 974
-15%
|
198 951
+12%
|
199 921
+0%
|
196 904
-2%
|
199 904
+2%
|
199 272
0%
|
245 271
+23%
|
232 322
-5%
|
229 244
-1%
|
253 403
+11%
|
230 155
-9%
|
156 157
-32%
|
170 527
+9%
|
197 851
+16%
|
220 660
+12%
|
264 331
+20%
|
232 887
-12%
|
|
| Total Liabilities & Equity |
462 895
N/A
|
467 192
+1%
|
460 334
-1%
|
516 573
+12%
|
561 490
+9%
|
611 938
+9%
|
629 458
+3%
|
627 608
0%
|
618 795
-1%
|
631 993
+2%
|
693 257
+10%
|
768 461
+11%
|
848 037
+10%
|
856 277
+1%
|
794 650
-7%
|
798 891
+1%
|
839 427
+5%
|
840 750
+0%
|
757 822
-10%
|
836 563
+10%
|
855 483
+2%
|
869 827
+2%
|
910 252
+5%
|
856 425
-6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
463
|
462
|
462
|
462
|
462
|
470
|
469
|
470
|
532
|
532
|
532
|
532
|
532
|
532
|
532
|
531
|
531
|
531
|
531
|
531
|
531
|
531
|
531
|
529
|
|