Tomen Devices Corp
TSE:2737
Balance Sheet
Balance Sheet Decomposition
Tomen Devices Corp
Tomen Devices Corp
Balance Sheet
Tomen Devices 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 |
3 867
|
5 276
|
2 636
|
1 763
|
1 531
|
784
|
881
|
811
|
881
|
968
|
790
|
1 502
|
1 137
|
1 601
|
908
|
990
|
4 131
|
4 161
|
6 594
|
3 197
|
6 713
|
7 489
|
8 514
|
5 801
|
|
| Cash Equivalents |
3 867
|
5 276
|
2 636
|
1 763
|
1 531
|
784
|
881
|
811
|
881
|
968
|
790
|
1 502
|
1 137
|
1 601
|
908
|
990
|
4 131
|
4 161
|
6 594
|
3 197
|
6 713
|
7 489
|
8 514
|
5 801
|
|
| Total Receivables |
14 373
|
12 529
|
21 238
|
23 910
|
27 159
|
27 184
|
28 271
|
21 606
|
34 287
|
33 190
|
32 937
|
27 259
|
30 761
|
30 659
|
34 388
|
32 583
|
42 938
|
47 632
|
54 333
|
61 959
|
65 601
|
54 076
|
62 525
|
56 977
|
|
| Accounts Receivables |
12 267
|
10 665
|
21 238
|
23 910
|
27 159
|
27 184
|
28 271
|
21 606
|
34 287
|
33 190
|
32 937
|
27 259
|
30 761
|
30 659
|
34 388
|
32 583
|
42 938
|
47 632
|
54 333
|
61 959
|
65 601
|
54 076
|
62 525
|
56 977
|
|
| Other Receivables |
2 106
|
1 864
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
3 066
|
4 376
|
5 189
|
2 889
|
7 233
|
9 839
|
14 269
|
10 256
|
22 884
|
12 954
|
10 081
|
9 602
|
16 492
|
17 569
|
11 341
|
11 531
|
11 847
|
11 868
|
22 941
|
43 921
|
40 163
|
35 994
|
42 609
|
41 219
|
|
| Other Current Assets |
112
|
154
|
1 145
|
1 012
|
1 472
|
1 935
|
3 176
|
1 561
|
2 907
|
3 117
|
2 218
|
4 099
|
1 874
|
3 924
|
9 254
|
24 533
|
7 167
|
14 523
|
7 236
|
9 209
|
2 521
|
7 793
|
14 838
|
8 706
|
|
| Total Current Assets |
21 419
|
22 334
|
30 207
|
29 574
|
37 395
|
39 742
|
46 597
|
34 234
|
60 959
|
50 229
|
46 026
|
42 462
|
50 264
|
53 753
|
55 891
|
69 637
|
66 083
|
78 184
|
91 104
|
118 286
|
114 998
|
105 352
|
128 486
|
112 703
|
|
| PP&E Net |
34
|
26
|
22
|
27
|
23
|
93
|
84
|
79
|
75
|
87
|
71
|
64
|
50
|
71
|
56
|
54
|
52
|
46
|
72
|
73
|
399
|
309
|
173
|
222
|
|
| PP&E Gross |
34
|
26
|
22
|
27
|
23
|
93
|
84
|
79
|
75
|
87
|
71
|
64
|
50
|
71
|
56
|
54
|
52
|
46
|
72
|
73
|
399
|
309
|
173
|
222
|
|
| Accumulated Depreciation |
47
|
56
|
62
|
63
|
72
|
36
|
50
|
64
|
55
|
82
|
100
|
108
|
116
|
114
|
120
|
131
|
143
|
132
|
178
|
194
|
230
|
444
|
618
|
620
|
|
| Intangible Assets |
4
|
9
|
8
|
13
|
12
|
8
|
5
|
3
|
26
|
177
|
235
|
187
|
138
|
73
|
18
|
42
|
250
|
253
|
199
|
143
|
82
|
94
|
318
|
264
|
|
| Long-Term Investments |
37
|
74
|
22
|
14
|
266
|
260
|
138
|
113
|
361
|
326
|
340
|
320
|
520
|
493
|
487
|
592
|
944
|
828
|
664
|
833
|
760
|
823
|
213
|
231
|
|
| Other Long-Term Assets |
132
|
123
|
140
|
168
|
167
|
321
|
358
|
322
|
261
|
321
|
298
|
329
|
256
|
213
|
204
|
194
|
344
|
383
|
471
|
554
|
751
|
599
|
1 023
|
550
|
|
| Total Assets |
21 626
N/A
|
22 565
+4%
|
30 398
+35%
|
29 796
-2%
|
37 863
+27%
|
40 424
+7%
|
47 182
+17%
|
34 751
-26%
|
61 682
+77%
|
51 140
-17%
|
46 970
-8%
|
43 362
-8%
|
51 228
+18%
|
54 603
+7%
|
56 656
+4%
|
70 519
+24%
|
67 673
-4%
|
79 694
+18%
|
92 510
+16%
|
119 889
+30%
|
116 990
-2%
|
107 177
-8%
|
130 213
+21%
|
113 970
-12%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
5 825
|
6 175
|
3 580
|
2 815
|
6 804
|
6 669
|
5 940
|
4 423
|
18 515
|
10 924
|
5 862
|
7 222
|
10 158
|
8 243
|
16 065
|
12 641
|
25 440
|
29 278
|
37 059
|
45 690
|
47 884
|
37 930
|
46 962
|
40 649
|
|
| Accrued Liabilities |
58
|
91
|
79
|
102
|
95
|
126
|
103
|
97
|
116
|
121
|
117
|
108
|
92
|
113
|
123
|
126
|
128
|
128
|
187
|
182
|
330
|
282
|
348
|
339
|
|
| Short-Term Debt |
12 388
|
11 431
|
11 396
|
10 074
|
12 597
|
13 245
|
18 130
|
10 985
|
17 625
|
16 495
|
13 509
|
12 189
|
14 294
|
15 955
|
9 848
|
13 108
|
5 879
|
5 882
|
0
|
14 602
|
9 500
|
20 563
|
29 661
|
14 054
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
151
|
520
|
8 276
|
6 067
|
6 171
|
6 615
|
8 366
|
3 524
|
8 222
|
3 805
|
5 661
|
846
|
862
|
3 364
|
4 815
|
17 842
|
7 966
|
14 699
|
22 877
|
26 104
|
19 380
|
3 489
|
7 034
|
8 524
|
|
| Total Current Liabilities |
18 422
|
18 217
|
23 331
|
19 058
|
25 667
|
27 655
|
32 539
|
19 029
|
44 478
|
31 345
|
25 149
|
20 365
|
25 406
|
27 675
|
30 851
|
43 717
|
39 413
|
49 987
|
60 123
|
86 578
|
77 094
|
62 264
|
84 005
|
63 566
|
|
| Long-Term Debt |
0
|
0
|
0
|
1 000
|
1 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 000
|
2 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
315
|
48
|
70
|
80
|
102
|
124
|
165
|
266
|
634
|
775
|
985
|
0
|
0
|
|
| Other Liabilities |
52
|
73
|
92
|
117
|
155
|
185
|
209
|
221
|
197
|
268
|
281
|
288
|
259
|
291
|
320
|
354
|
384
|
429
|
470
|
510
|
532
|
715
|
700
|
783
|
|
| Total Liabilities |
18 474
N/A
|
18 290
-1%
|
23 423
+28%
|
20 175
-14%
|
26 822
+33%
|
27 840
+4%
|
32 748
+18%
|
19 250
-41%
|
44 675
+132%
|
31 613
-29%
|
25 430
-20%
|
20 968
-18%
|
27 713
+32%
|
30 036
+8%
|
31 251
+4%
|
44 173
+41%
|
39 921
-10%
|
50 581
+27%
|
60 859
+20%
|
87 722
+44%
|
78 401
-11%
|
63 964
-18%
|
84 705
+32%
|
64 349
-24%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
410
|
576
|
1 446
|
2 054
|
2 054
|
2 054
|
2 054
|
2 054
|
2 054
|
2 054
|
2 054
|
2 054
|
2 054
|
2 054
|
2 054
|
2 054
|
2 054
|
2 054
|
2 054
|
2 054
|
2 054
|
2 054
|
2 054
|
2 054
|
|
| Retained Earnings |
2 491
|
3 190
|
4 153
|
5 590
|
6 965
|
8 505
|
10 399
|
11 492
|
12 978
|
15 530
|
17 565
|
18 419
|
19 117
|
19 911
|
20 817
|
21 707
|
23 040
|
24 398
|
27 169
|
29 567
|
34 786
|
37 652
|
37 708
|
41 936
|
|
| Additional Paid In Capital |
252
|
509
|
1 378
|
1 984
|
1 984
|
1 984
|
1 984
|
1 984
|
1 984
|
1 984
|
1 984
|
1 984
|
1 984
|
1 984
|
1 984
|
1 984
|
1 984
|
1 984
|
1 984
|
0
|
0
|
0
|
16
|
16
|
|
| Unrealized Security Profit/Loss |
2
|
1
|
1
|
3
|
28
|
25
|
46
|
0
|
35
|
4
|
15
|
27
|
80
|
76
|
100
|
144
|
338
|
273
|
136
|
248
|
177
|
231
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
|
| Other Equity |
0
|
0
|
3
|
3
|
9
|
15
|
43
|
28
|
44
|
46
|
48
|
36
|
280
|
542
|
450
|
458
|
337
|
405
|
309
|
299
|
1 574
|
3 278
|
5 733
|
5 618
|
|
| Total Equity |
3 152
N/A
|
4 275
+36%
|
6 975
+63%
|
9 622
+38%
|
11 040
+15%
|
12 583
+14%
|
14 434
+15%
|
15 502
+7%
|
17 007
+10%
|
19 526
+15%
|
21 540
+10%
|
22 394
+4%
|
23 515
+5%
|
24 567
+4%
|
25 405
+3%
|
26 346
+4%
|
27 752
+5%
|
29 113
+5%
|
31 651
+9%
|
32 167
+2%
|
38 589
+20%
|
43 213
+12%
|
45 508
+5%
|
49 621
+9%
|
|
| Total Liabilities & Equity |
21 626
N/A
|
22 565
+4%
|
30 398
+35%
|
29 797
-2%
|
37 862
+27%
|
40 423
+7%
|
47 182
+17%
|
34 752
-26%
|
61 682
+77%
|
51 139
-17%
|
46 970
-8%
|
43 362
-8%
|
51 228
+18%
|
54 603
+7%
|
56 656
+4%
|
70 519
+24%
|
67 673
-4%
|
79 694
+18%
|
92 510
+16%
|
119 889
+30%
|
116 990
-2%
|
107 177
-8%
|
130 213
+21%
|
113 970
-12%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
5
|
5
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|