Adtec Plasma Technology Co Ltd
TSE:6668
Balance Sheet
Balance Sheet Decomposition
Adtec Plasma Technology Co Ltd
Adtec Plasma Technology Co Ltd
Balance Sheet
Adtec Plasma Technology Co Ltd
| Aug-2002 | Aug-2003 | Aug-2004 | Aug-2005 | Aug-2006 | Aug-2007 | Aug-2008 | Aug-2009 | Aug-2010 | Aug-2011 | Aug-2012 | Aug-2013 | Aug-2014 | Aug-2015 | Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | Aug-2024 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
690
|
829
|
1 544
|
1 842
|
986
|
1 531
|
1 230
|
1 530
|
1 054
|
861
|
806
|
971
|
1 544
|
1 306
|
1 453
|
2 031
|
2 074
|
2 810
|
3 030
|
2 908
|
4 277
|
5 927
|
6 386
|
8 284
|
|
| Cash Equivalents |
690
|
829
|
1 544
|
1 842
|
986
|
1 531
|
1 230
|
1 530
|
1 054
|
861
|
806
|
971
|
1 544
|
1 306
|
1 453
|
2 031
|
2 074
|
2 810
|
3 030
|
2 908
|
4 277
|
5 927
|
6 386
|
8 284
|
|
| Total Receivables |
533
|
682
|
1 181
|
1 272
|
1 210
|
1 339
|
1 454
|
561
|
1 287
|
1 526
|
943
|
891
|
1 031
|
1 274
|
1 402
|
1 946
|
2 512
|
1 944
|
2 247
|
2 578
|
3 717
|
4 210
|
2 983
|
3 101
|
|
| Accounts Receivables |
443
|
627
|
1 105
|
1 161
|
1 130
|
1 297
|
1 356
|
499
|
1 226
|
1 454
|
922
|
865
|
943
|
1 131
|
1 299
|
1 706
|
2 078
|
1 378
|
1 775
|
1 958
|
2 342
|
2 502
|
2 162
|
2 604
|
|
| Other Receivables |
90
|
56
|
76
|
111
|
80
|
41
|
98
|
62
|
61
|
73
|
21
|
25
|
88
|
142
|
102
|
240
|
434
|
566
|
472
|
620
|
1 375
|
1 708
|
821
|
497
|
|
| Inventory |
533
|
611
|
923
|
1 539
|
1 619
|
1 928
|
1 464
|
1 315
|
1 448
|
1 973
|
1 806
|
1 659
|
1 996
|
2 340
|
2 048
|
2 241
|
3 616
|
3 451
|
4 260
|
5 441
|
8 927
|
11 650
|
10 968
|
9 691
|
|
| Other Current Assets |
90
|
147
|
297
|
165
|
159
|
130
|
104
|
41
|
100
|
76
|
48
|
123
|
128
|
123
|
75
|
133
|
60
|
66
|
72
|
77
|
102
|
125
|
159
|
128
|
|
| Total Current Assets |
1 846
|
2 269
|
3 945
|
4 818
|
3 973
|
4 929
|
4 252
|
3 448
|
3 889
|
4 436
|
3 603
|
3 643
|
4 699
|
5 043
|
4 977
|
6 352
|
8 263
|
8 271
|
9 609
|
11 004
|
17 024
|
21 912
|
20 496
|
21 204
|
|
| PP&E Net |
332
|
507
|
496
|
802
|
936
|
983
|
983
|
890
|
716
|
741
|
644
|
623
|
1 298
|
1 347
|
1 287
|
1 223
|
1 015
|
1 189
|
1 541
|
1 594
|
3 376
|
4 949
|
5 703
|
4 973
|
|
| PP&E Gross |
332
|
507
|
496
|
802
|
936
|
983
|
983
|
890
|
716
|
741
|
644
|
623
|
1 298
|
1 347
|
1 287
|
1 223
|
1 015
|
1 189
|
1 541
|
1 594
|
3 376
|
4 949
|
5 703
|
4 973
|
|
| Accumulated Depreciation |
104
|
134
|
165
|
293
|
737
|
809
|
892
|
947
|
1 002
|
1 062
|
1 124
|
1 206
|
1 280
|
1 423
|
1 540
|
1 631
|
1 422
|
1 523
|
1 614
|
1 775
|
2 024
|
2 258
|
2 698
|
3 048
|
|
| Intangible Assets |
6
|
5
|
3
|
27
|
37
|
49
|
53
|
55
|
51
|
44
|
43
|
40
|
45
|
38
|
32
|
69
|
73
|
59
|
154
|
181
|
212
|
190
|
266
|
202
|
|
| Goodwill |
0
|
0
|
0
|
61
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
192
|
|
| Long-Term Investments |
62
|
65
|
71
|
77
|
153
|
45
|
51
|
37
|
31
|
28
|
24
|
31
|
39
|
46
|
33
|
39
|
24
|
16
|
3
|
1
|
1
|
1
|
1
|
450
|
|
| Other Long-Term Assets |
61
|
37
|
47
|
52
|
41
|
44
|
53
|
42
|
38
|
48
|
46
|
51
|
51
|
62
|
65
|
70
|
327
|
238
|
98
|
134
|
220
|
198
|
180
|
198
|
|
| Other Assets |
0
|
0
|
0
|
61
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
2 307
N/A
|
2 884
+25%
|
4 562
+58%
|
5 837
+28%
|
5 140
-12%
|
6 050
+18%
|
5 392
-11%
|
4 472
-17%
|
4 725
+6%
|
5 297
+12%
|
4 359
-18%
|
4 388
+1%
|
6 132
+40%
|
6 535
+7%
|
6 394
-2%
|
7 753
+21%
|
9 702
+25%
|
9 773
+1%
|
11 403
+17%
|
12 914
+13%
|
20 833
+61%
|
27 250
+31%
|
26 646
-2%
|
27 219
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
82
|
125
|
225
|
247
|
275
|
333
|
257
|
116
|
167
|
220
|
144
|
100
|
145
|
178
|
207
|
266
|
283
|
156
|
246
|
437
|
623
|
379
|
251
|
311
|
|
| Accrued Liabilities |
1
|
34
|
4
|
8
|
7
|
3
|
17
|
17
|
8
|
29
|
11
|
42
|
57
|
64
|
69
|
89
|
100
|
62
|
70
|
108
|
196
|
144
|
213
|
197
|
|
| Short-Term Debt |
578
|
1 090
|
825
|
1 300
|
990
|
435
|
440
|
812
|
955
|
1 160
|
420
|
850
|
1 000
|
1 005
|
1 410
|
1 569
|
2 350
|
2 250
|
3 100
|
2 800
|
5 200
|
7 700
|
6 650
|
6 330
|
|
| Current Portion of Long-Term Debt |
171
|
160
|
247
|
371
|
386
|
507
|
439
|
1 027
|
613
|
552
|
515
|
441
|
429
|
406
|
397
|
362
|
235
|
260
|
250
|
319
|
420
|
628
|
1 101
|
1 558
|
|
| Other Current Liabilities |
60
|
131
|
230
|
344
|
192
|
393
|
100
|
71
|
108
|
99
|
256
|
118
|
346
|
344
|
221
|
531
|
765
|
209
|
425
|
578
|
1 298
|
1 116
|
598
|
912
|
|
| Total Current Liabilities |
891
|
1 539
|
1 532
|
2 270
|
1 849
|
1 670
|
1 252
|
2 042
|
1 851
|
2 060
|
1 345
|
1 551
|
1 976
|
1 996
|
2 304
|
2 817
|
3 734
|
2 937
|
4 091
|
4 242
|
7 738
|
9 967
|
8 813
|
9 308
|
|
| Long-Term Debt |
537
|
407
|
580
|
861
|
605
|
1 762
|
1 460
|
616
|
958
|
936
|
672
|
480
|
1 543
|
1 439
|
1 123
|
855
|
666
|
1 297
|
1 185
|
1 696
|
3 781
|
6 285
|
5 465
|
4 406
|
|
| Deferred Income Tax |
0
|
2
|
3
|
3
|
13
|
4
|
2
|
0
|
0
|
14
|
13
|
12
|
13
|
19
|
7
|
8
|
0
|
5
|
7
|
5
|
21
|
20
|
45
|
121
|
|
| Minority Interest |
0
|
0
|
0
|
193
|
142
|
63
|
62
|
71
|
66
|
51
|
85
|
111
|
122
|
86
|
45
|
9
|
12
|
15
|
0
|
15
|
8
|
1
|
1
|
2
|
|
| Other Liabilities |
52
|
28
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
76
|
79
|
72
|
75
|
76
|
82
|
87
|
90
|
114
|
127
|
138
|
107
|
227
|
201
|
|
| Total Liabilities |
1 480
N/A
|
1 976
+33%
|
2 145
+9%
|
3 328
+55%
|
2 608
-22%
|
3 498
+34%
|
2 776
-21%
|
2 729
-2%
|
2 876
+5%
|
3 130
+9%
|
2 191
-30%
|
2 234
+2%
|
3 727
+67%
|
3 616
-3%
|
3 556
-2%
|
3 772
+6%
|
4 498
+19%
|
4 343
-3%
|
5 397
+24%
|
6 085
+13%
|
11 687
+92%
|
16 380
+40%
|
14 551
-11%
|
14 038
-4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
343
|
343
|
836
|
836
|
836
|
836
|
836
|
836
|
836
|
836
|
836
|
836
|
836
|
836
|
836
|
836
|
836
|
836
|
836
|
836
|
836
|
835
|
835
|
835
|
|
| Retained Earnings |
136
|
223
|
488
|
579
|
549
|
632
|
722
|
61
|
246
|
602
|
588
|
490
|
731
|
1 152
|
1 146
|
2 247
|
3 487
|
3 762
|
4 342
|
5 123
|
7 186
|
8 727
|
9 753
|
11 576
|
|
| Additional Paid In Capital |
310
|
310
|
1 071
|
1 071
|
1 071
|
1 071
|
1 071
|
1 071
|
908
|
908
|
908
|
908
|
908
|
908
|
908
|
908
|
908
|
908
|
908
|
908
|
718
|
678
|
678
|
677
|
|
| Unrealized Security Profit/Loss |
23
|
19
|
20
|
16
|
55
|
2
|
1
|
5
|
11
|
9
|
5
|
2
|
7
|
12
|
3
|
8
|
2
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
20
|
5
|
54
|
30
|
|
| Other Equity |
15
|
14
|
3
|
9
|
21
|
11
|
13
|
97
|
130
|
168
|
158
|
80
|
76
|
13
|
54
|
17
|
28
|
71
|
79
|
37
|
427
|
635
|
883
|
123
|
|
| Total Equity |
827
N/A
|
908
+10%
|
2 417
+166%
|
2 509
+4%
|
2 532
+1%
|
2 552
+1%
|
2 616
+3%
|
1 743
-33%
|
1 849
+6%
|
2 168
+17%
|
2 168
+0%
|
2 155
-1%
|
2 406
+12%
|
2 920
+21%
|
2 839
-3%
|
3 981
+40%
|
5 204
+31%
|
5 430
+4%
|
6 006
+11%
|
6 829
+14%
|
9 147
+34%
|
10 870
+19%
|
12 095
+11%
|
13 181
+9%
|
|
| Total Liabilities & Equity |
2 307
N/A
|
2 884
+25%
|
4 562
+58%
|
5 837
+28%
|
5 140
-12%
|
6 050
+18%
|
5 392
-11%
|
4 472
-17%
|
4 725
+6%
|
5 297
+12%
|
4 359
-18%
|
4 388
+1%
|
6 132
+40%
|
6 535
+7%
|
6 394
-2%
|
7 753
+21%
|
9 702
+25%
|
9 773
+1%
|
11 403
+17%
|
12 914
+13%
|
20 833
+61%
|
27 250
+31%
|
26 646
-2%
|
27 219
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|