Mitsubishi Research Institute Inc
TSE:3636
Balance Sheet
Balance Sheet Decomposition
Mitsubishi Research Institute Inc
Mitsubishi Research Institute Inc
Balance Sheet
Mitsubishi Research Institute Inc
| Sep-2004 | Sep-2005 | Sep-2006 | Sep-2007 | Sep-2008 | Sep-2009 | Sep-2010 | Sep-2011 | Sep-2012 | Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
8 103
|
3 390
|
4 431
|
9 375
|
10 919
|
8 407
|
10 263
|
8 996
|
10 658
|
10 185
|
8 880
|
11 055
|
14 548
|
16 304
|
22 362
|
25 957
|
32 738
|
29 397
|
28 157
|
25 226
|
30 927
|
30 310
|
|
| Cash Equivalents |
8 103
|
3 390
|
4 431
|
9 375
|
10 919
|
8 407
|
10 263
|
8 996
|
10 658
|
10 185
|
8 880
|
11 055
|
14 548
|
16 304
|
22 362
|
25 957
|
32 738
|
29 397
|
28 157
|
25 226
|
30 927
|
30 310
|
|
| Short-Term Investments |
0
|
0
|
0
|
2 597
|
2 499
|
3 998
|
3 999
|
5 494
|
5 200
|
5 999
|
6 499
|
9 499
|
6 999
|
6 999
|
0
|
0
|
0
|
0
|
5 000
|
0
|
0
|
0
|
|
| Total Receivables |
1 618
|
2 073
|
2 512
|
7 211
|
7 182
|
8 474
|
9 279
|
10 086
|
10 882
|
10 914
|
12 087
|
10 736
|
13 986
|
15 048
|
14 760
|
13 122
|
13 596
|
17 734
|
38 074
|
42 775
|
40 577
|
42 913
|
|
| Accounts Receivables |
1 570
|
2 052
|
2 505
|
7 211
|
7 182
|
8 474
|
9 279
|
10 086
|
10 882
|
10 914
|
12 087
|
10 736
|
13 986
|
15 048
|
14 760
|
13 122
|
13 596
|
17 734
|
38 074
|
42 775
|
40 577
|
42 913
|
|
| Other Receivables |
48
|
21
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
3 154
|
3 726
|
2 900
|
5 430
|
5 785
|
5 641
|
4 986
|
4 437
|
4 966
|
5 803
|
6 165
|
5 595
|
5 395
|
5 502
|
6 116
|
6 914
|
7 620
|
9 854
|
336
|
342
|
208
|
477
|
|
| Other Current Assets |
742
|
769
|
1 079
|
2 736
|
2 867
|
2 874
|
2 911
|
2 873
|
2 835
|
3 078
|
3 116
|
3 102
|
3 147
|
3 640
|
1 646
|
1 642
|
2 074
|
2 157
|
2 354
|
2 811
|
2 570
|
5 787
|
|
| Total Current Assets |
13 617
|
9 958
|
10 922
|
27 349
|
29 252
|
29 394
|
31 438
|
31 886
|
34 541
|
35 979
|
36 747
|
39 987
|
44 075
|
47 493
|
44 884
|
47 635
|
56 028
|
59 142
|
73 921
|
71 154
|
74 282
|
79 487
|
|
| PP&E Net |
469
|
425
|
396
|
9 077
|
8 978
|
8 535
|
8 156
|
9 122
|
8 912
|
10 153
|
10 143
|
9 820
|
9 635
|
9 237
|
8 790
|
8 846
|
10 625
|
11 310
|
10 659
|
12 114
|
10 937
|
12 848
|
|
| PP&E Gross |
469
|
425
|
396
|
9 077
|
8 978
|
8 535
|
8 156
|
9 122
|
8 912
|
10 153
|
10 143
|
9 820
|
9 635
|
9 237
|
8 790
|
8 846
|
10 625
|
11 310
|
10 659
|
12 114
|
10 937
|
12 848
|
|
| Accumulated Depreciation |
892
|
925
|
973
|
8 084
|
8 961
|
9 929
|
10 988
|
11 143
|
10 641
|
11 749
|
12 306
|
12 967
|
13 397
|
14 156
|
15 179
|
15 360
|
15 751
|
16 777
|
17 773
|
18 635
|
18 802
|
18 282
|
|
| Intangible Assets |
315
|
365
|
447
|
2 166
|
2 033
|
1 989
|
1 970
|
2 102
|
2 864
|
4 020
|
5 172
|
5 040
|
5 408
|
5 022
|
4 662
|
6 036
|
6 010
|
5 652
|
5 488
|
6 253
|
6 832
|
7 103
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
403
|
309
|
178
|
230
|
130
|
67
|
37
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
150
|
50
|
7
|
22
|
16
|
13
|
12
|
9
|
7
|
5
|
5
|
5
|
4
|
4
|
5
|
8
|
5
|
3
|
2
|
1
|
5
|
4
|
|
| Long-Term Investments |
1 698
|
16 499
|
16 761
|
4 486
|
4 352
|
3 784
|
3 498
|
4 062
|
4 469
|
5 636
|
6 990
|
6 355
|
6 526
|
8 193
|
12 975
|
14 398
|
15 880
|
15 712
|
16 317
|
19 847
|
18 130
|
19 052
|
|
| Other Long-Term Assets |
2 318
|
2 466
|
2 688
|
5 050
|
5 246
|
5 672
|
6 449
|
5 595
|
4 986
|
5 076
|
6 067
|
5 757
|
6 062
|
5 668
|
7 277
|
7 645
|
7 705
|
7 885
|
8 265
|
8 640
|
9 546
|
9 619
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
403
|
309
|
178
|
230
|
130
|
67
|
37
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
18 567
N/A
|
29 763
+60%
|
31 221
+5%
|
48 150
+54%
|
49 877
+4%
|
49 387
-1%
|
51 523
+4%
|
53 179
+3%
|
56 088
+5%
|
61 047
+9%
|
65 354
+7%
|
67 094
+3%
|
71 777
+7%
|
75 654
+5%
|
78 600
+4%
|
84 568
+8%
|
96 253
+14%
|
99 704
+4%
|
114 652
+15%
|
118 009
+3%
|
119 732
+1%
|
128 113
+7%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
1 256
|
1 459
|
1 243
|
3 239
|
3 133
|
2 882
|
2 900
|
3 443
|
3 209
|
3 883
|
4 320
|
3 467
|
3 584
|
4 030
|
3 402
|
3 344
|
3 934
|
4 166
|
5 871
|
4 296
|
3 731
|
4 836
|
|
| Accrued Liabilities |
1 364
|
1 553
|
1 760
|
4 981
|
4 624
|
4 309
|
4 355
|
4 298
|
4 323
|
5 102
|
6 099
|
5 833
|
5 858
|
6 237
|
5 431
|
6 030
|
8 292
|
9 620
|
16 804
|
20 147
|
21 428
|
19 644
|
|
| 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
|
|
| Current Portion of Long-Term Debt |
0
|
600
|
600
|
1 500
|
0
|
0
|
0
|
0
|
0
|
0
|
340
|
0
|
0
|
0
|
236
|
882
|
1 384
|
1 572
|
1 498
|
966
|
212
|
205
|
|
| Other Current Liabilities |
1 855
|
1 033
|
2 253
|
4 092
|
3 770
|
3 165
|
3 445
|
2 511
|
4 005
|
4 006
|
3 229
|
3 210
|
4 330
|
4 032
|
5 271
|
6 470
|
5 618
|
5 260
|
6 066
|
5 368
|
5 757
|
9 367
|
|
| Total Current Liabilities |
4 475
|
4 645
|
5 856
|
13 812
|
11 527
|
10 356
|
10 700
|
10 252
|
11 537
|
12 991
|
13 988
|
12 510
|
13 772
|
14 299
|
14 340
|
16 726
|
19 228
|
20 618
|
30 239
|
30 777
|
31 128
|
34 052
|
|
| Long-Term Debt |
0
|
2 100
|
1 500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
661
|
624
|
574
|
349
|
317
|
2 553
|
3 502
|
3 354
|
2 031
|
1 121
|
899
|
831
|
|
| Minority Interest |
0
|
0
|
0
|
8 357
|
8 948
|
4 814
|
4 584
|
5 430
|
5 541
|
6 082
|
5 646
|
5 700
|
6 040
|
6 656
|
6 825
|
6 902
|
7 683
|
7 557
|
8 099
|
8 584
|
8 742
|
9 422
|
|
| Other Liabilities |
2 348
|
2 588
|
2 919
|
5 488
|
6 014
|
6 500
|
6 959
|
7 562
|
8 093
|
7 941
|
8 550
|
9 826
|
10 521
|
10 611
|
10 659
|
10 446
|
11 982
|
11 896
|
11 231
|
11 726
|
11 332
|
11 884
|
|
| Total Liabilities |
6 823
N/A
|
9 333
+37%
|
10 275
+10%
|
27 657
+169%
|
26 489
-4%
|
21 670
-18%
|
22 243
+3%
|
23 244
+5%
|
25 171
+8%
|
27 014
+7%
|
28 845
+7%
|
28 660
-1%
|
30 907
+8%
|
31 915
+3%
|
32 141
+1%
|
36 627
+14%
|
42 395
+16%
|
43 425
+2%
|
51 600
+19%
|
52 208
+1%
|
52 101
0%
|
56 189
+8%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
3 347
|
5 302
|
5 302
|
5 302
|
5 302
|
6 336
|
6 336
|
6 336
|
6 336
|
6 336
|
6 336
|
6 336
|
6 336
|
6 336
|
6 336
|
6 336
|
6 336
|
6 336
|
6 336
|
6 336
|
6 336
|
6 336
|
|
| Retained Earnings |
5 876
|
10 672
|
11 343
|
11 095
|
13 660
|
16 254
|
18 072
|
18 630
|
19 278
|
21 704
|
24 453
|
26 250
|
28 690
|
31 374
|
33 463
|
35 585
|
41 039
|
43 749
|
50 721
|
54 520
|
57 036
|
58 971
|
|
| Additional Paid In Capital |
1 862
|
3 817
|
3 817
|
3 817
|
3 817
|
4 851
|
4 851
|
4 851
|
4 851
|
4 851
|
4 851
|
4 851
|
4 859
|
4 774
|
4 765
|
4 765
|
4 765
|
4 785
|
4 785
|
4 908
|
4 908
|
4 908
|
|
| Unrealized Security Profit/Loss |
662
|
641
|
485
|
282
|
606
|
278
|
24
|
118
|
450
|
1 131
|
1 398
|
1 451
|
1 416
|
2 199
|
2 742
|
1 906
|
2 239
|
2 068
|
1 624
|
2 229
|
2 207
|
2 712
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
579
|
579
|
579
|
550
|
762
|
622
|
2 393
|
3 261
|
1 336
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
11
|
529
|
454
|
431
|
365
|
268
|
72
|
29
|
103
|
208
|
201
|
405
|
333
|
|
| Total Equity |
11 747
N/A
|
20 432
+74%
|
20 947
+3%
|
20 496
-2%
|
23 385
+14%
|
27 719
+19%
|
29 283
+6%
|
29 935
+2%
|
30 917
+3%
|
34 033
+10%
|
36 509
+7%
|
38 434
+5%
|
40 870
+6%
|
43 739
+7%
|
46 459
+6%
|
47 941
+3%
|
53 858
+12%
|
56 279
+4%
|
63 052
+12%
|
65 801
+4%
|
67 631
+3%
|
71 924
+6%
|
|
| Total Liabilities & Equity |
18 570
N/A
|
29 765
+60%
|
31 222
+5%
|
48 153
+54%
|
49 874
+4%
|
49 389
-1%
|
51 526
+4%
|
53 179
+3%
|
56 088
+5%
|
61 047
+9%
|
65 354
+7%
|
67 094
+3%
|
71 777
+7%
|
75 654
+5%
|
78 600
+4%
|
84 568
+8%
|
96 253
+14%
|
99 704
+4%
|
114 652
+15%
|
118 009
+3%
|
119 732
+1%
|
128 113
+7%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
12
|
15
|
15
|
15
|
15
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
|