Totech Corp
TSE:9960
Balance Sheet
Balance Sheet Decomposition
Totech Corp
Totech Corp
Balance Sheet
Totech 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 |
3 567
|
3 904
|
3 359
|
3 106
|
3 198
|
2 386
|
3 949
|
5 306
|
6 243
|
5 010
|
5 249
|
5 927
|
5 085
|
5 855
|
5 945
|
7 683
|
7 928
|
5 933
|
5 864
|
5 045
|
7 836
|
6 052
|
8 688
|
13 078
|
|
| Cash Equivalents |
3 567
|
3 904
|
3 359
|
3 106
|
3 198
|
2 386
|
3 949
|
5 306
|
6 243
|
5 010
|
5 249
|
5 927
|
5 085
|
5 855
|
5 945
|
7 683
|
7 928
|
5 933
|
5 864
|
5 045
|
7 836
|
6 052
|
8 688
|
13 078
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
137
|
52
|
430
|
31
|
126
|
173
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
20 567
|
17 550
|
18 943
|
19 010
|
18 031
|
22 589
|
20 985
|
21 372
|
19 911
|
19 593
|
25 266
|
25 072
|
27 996
|
29 789
|
31 055
|
34 492
|
37 239
|
40 564
|
39 427
|
38 305
|
33 890
|
39 254
|
42 461
|
42 183
|
|
| Accounts Receivables |
20 567
|
17 550
|
18 943
|
19 010
|
18 031
|
20 454
|
17 543
|
16 914
|
15 828
|
15 853
|
20 328
|
19 608
|
23 449
|
25 019
|
25 827
|
30 560
|
34 272
|
36 883
|
36 256
|
35 043
|
31 701
|
37 337
|
40 650
|
40 862
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
2 135
|
3 442
|
4 458
|
4 083
|
3 740
|
4 938
|
5 464
|
4 547
|
4 770
|
5 228
|
3 932
|
2 967
|
3 681
|
3 171
|
3 262
|
2 189
|
1 917
|
1 811
|
1 321
|
|
| Inventory |
838
|
727
|
664
|
1 493
|
2 694
|
4 227
|
3 037
|
2 096
|
1 217
|
1 493
|
2 318
|
2 408
|
1 843
|
1 748
|
1 458
|
1 638
|
2 019
|
2 589
|
2 162
|
1 733
|
3 733
|
4 424
|
4 248
|
4 632
|
|
| Other Current Assets |
973
|
1 103
|
1 174
|
1 521
|
1 905
|
636
|
500
|
468
|
498
|
448
|
576
|
677
|
758
|
902
|
1 097
|
1 092
|
310
|
128
|
135
|
129
|
772
|
373
|
581
|
392
|
|
| Total Current Assets |
25 945
|
23 283
|
24 141
|
25 130
|
25 828
|
29 838
|
28 471
|
29 379
|
27 921
|
26 974
|
33 440
|
34 210
|
35 855
|
38 294
|
39 555
|
44 905
|
47 496
|
49 214
|
47 588
|
45 212
|
46 231
|
50 103
|
55 978
|
60 285
|
|
| PP&E Net |
4 084
|
4 152
|
4 101
|
4 022
|
4 087
|
4 154
|
5 031
|
5 181
|
5 202
|
5 231
|
5 258
|
5 040
|
6 726
|
6 650
|
8 086
|
11 328
|
13 268
|
17 923
|
16 155
|
16 428
|
17 528
|
20 639
|
20 269
|
20 938
|
|
| PP&E Gross |
4 084
|
4 152
|
4 101
|
4 022
|
4 087
|
4 154
|
5 031
|
5 181
|
5 202
|
5 231
|
5 258
|
5 040
|
6 726
|
6 650
|
8 086
|
11 328
|
13 268
|
17 923
|
16 155
|
16 428
|
17 528
|
20 639
|
20 269
|
20 938
|
|
| Accumulated Depreciation |
1 066
|
1 112
|
1 201
|
1 275
|
1 343
|
1 413
|
1 504
|
1 609
|
1 781
|
1 909
|
2 024
|
2 119
|
2 143
|
2 282
|
2 486
|
2 467
|
2 727
|
3 022
|
3 407
|
3 683
|
4 157
|
4 738
|
4 230
|
4 750
|
|
| Intangible Assets |
43
|
43
|
41
|
40
|
41
|
40
|
37
|
73
|
125
|
211
|
173
|
165
|
127
|
109
|
96
|
2 251
|
2 245
|
2 793
|
2 033
|
2 465
|
2 991
|
2 685
|
2 139
|
1 848
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
81
|
158
|
316
|
237
|
158
|
79
|
39
|
0
|
0
|
0
|
0
|
0
|
1 523
|
1 131
|
1 992
|
1 633
|
1 171
|
1 058
|
|
| Long-Term Investments |
1 673
|
1 619
|
2 286
|
2 672
|
3 899
|
4 151
|
3 814
|
2 617
|
3 262
|
2 370
|
2 862
|
4 001
|
4 495
|
5 934
|
6 320
|
7 506
|
8 561
|
8 895
|
8 463
|
12 233
|
11 816
|
12 710
|
15 519
|
15 055
|
|
| Other Long-Term Assets |
3 010
|
2 675
|
2 700
|
2 671
|
2 331
|
2 581
|
3 068
|
3 369
|
3 041
|
3 204
|
2 915
|
2 704
|
2 824
|
2 620
|
2 874
|
2 903
|
3 331
|
3 575
|
4 453
|
4 015
|
4 135
|
4 288
|
5 403
|
6 045
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
81
|
158
|
316
|
237
|
158
|
79
|
39
|
0
|
0
|
0
|
0
|
0
|
1 523
|
1 131
|
1 992
|
1 633
|
1 171
|
1 058
|
|
| Total Assets |
34 755
N/A
|
31 773
-9%
|
33 268
+5%
|
34 534
+4%
|
36 185
+5%
|
40 763
+13%
|
40 502
-1%
|
40 777
+1%
|
39 867
-2%
|
38 227
-4%
|
44 806
+17%
|
46 199
+3%
|
50 066
+8%
|
53 607
+7%
|
56 931
+6%
|
68 893
+21%
|
74 901
+9%
|
82 400
+10%
|
80 215
-3%
|
81 484
+2%
|
84 693
+4%
|
92 058
+9%
|
100 479
+9%
|
105 229
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
12 112
|
11 050
|
11 458
|
12 203
|
12 150
|
14 667
|
13 009
|
13 201
|
12 263
|
11 462
|
15 086
|
15 266
|
16 606
|
17 449
|
18 048
|
17 261
|
18 357
|
20 802
|
20 181
|
18 535
|
19 586
|
22 510
|
23 889
|
23 277
|
|
| Accrued Liabilities |
450
|
450
|
430
|
490
|
545
|
641
|
575
|
612
|
655
|
607
|
799
|
993
|
1 038
|
1 383
|
1 591
|
1 653
|
1 848
|
2 015
|
2 483
|
2 348
|
2 683
|
2 969
|
2 933
|
3 975
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 830
|
3 110
|
3 710
|
3 030
|
7 300
|
4 970
|
4 790
|
2 440
|
1 240
|
670
|
1 650
|
150
|
130
|
|
| Current Portion of Long-Term Debt |
6 942
|
4 208
|
3 538
|
3 991
|
5 247
|
5 683
|
4 375
|
4 711
|
4 250
|
5 535
|
7 991
|
3 669
|
3 701
|
3 720
|
3 693
|
3 771
|
4 169
|
5 372
|
5 561
|
5 251
|
5 169
|
5 441
|
5 434
|
3 101
|
|
| Other Current Liabilities |
1 304
|
756
|
1 149
|
1 202
|
1 098
|
1 842
|
1 241
|
1 124
|
1 471
|
1 130
|
1 951
|
2 005
|
3 074
|
2 524
|
2 450
|
2 948
|
4 718
|
4 392
|
5 945
|
4 638
|
5 199
|
5 209
|
6 778
|
8 752
|
|
| Total Current Liabilities |
20 807
|
16 463
|
16 574
|
17 887
|
19 039
|
22 833
|
19 200
|
19 648
|
18 639
|
18 734
|
25 827
|
24 763
|
27 529
|
28 786
|
28 812
|
32 933
|
34 062
|
37 371
|
36 610
|
32 012
|
33 307
|
37 779
|
39 184
|
39 235
|
|
| Long-Term Debt |
5 645
|
6 581
|
7 338
|
6 724
|
5 679
|
5 798
|
8 727
|
8 058
|
7 072
|
5 259
|
4 205
|
4 984
|
4 805
|
4 924
|
6 231
|
9 744
|
11 810
|
13 712
|
9 518
|
8 590
|
7 233
|
6 177
|
4 296
|
1 587
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
222
|
8
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
421
|
245
|
611
|
380
|
304
|
36
|
993
|
1 044
|
1 113
|
2 406
|
1 966
|
|
| Minority Interest |
0
|
0
|
0
|
39
|
44
|
53
|
63
|
70
|
77
|
87
|
94
|
0
|
0
|
0
|
22
|
240
|
518
|
504
|
0
|
0
|
0
|
0
|
3
|
0
|
|
| Other Liabilities |
331
|
433
|
570
|
668
|
773
|
1 236
|
1 284
|
1 479
|
1 860
|
2 039
|
2 141
|
2 249
|
2 490
|
2 164
|
2 938
|
3 214
|
2 663
|
1 810
|
1 760
|
1 298
|
1 440
|
1 497
|
1 156
|
1 212
|
|
| Total Liabilities |
26 783
N/A
|
23 477
-12%
|
24 482
+4%
|
25 318
+3%
|
25 757
+2%
|
29 928
+16%
|
29 277
-2%
|
29 255
0%
|
27 648
-5%
|
26 119
-6%
|
32 267
+24%
|
31 996
-1%
|
34 824
+9%
|
36 295
+4%
|
38 248
+5%
|
46 742
+22%
|
49 433
+6%
|
53 701
+9%
|
47 924
-11%
|
42 893
-10%
|
43 024
+0%
|
46 566
+8%
|
47 045
+1%
|
44 000
-6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
1 857
|
|
| Retained Earnings |
4 435
|
4 634
|
4 830
|
5 276
|
6 008
|
6 696
|
7 630
|
8 076
|
8 495
|
8 646
|
9 054
|
10 029
|
10 595
|
11 773
|
13 738
|
16 027
|
18 554
|
21 845
|
25 696
|
29 397
|
32 946
|
35 833
|
40 439
|
48 660
|
|
| Additional Paid In Capital |
1 798
|
1 798
|
1 829
|
1 829
|
1 829
|
1 829
|
1 829
|
1 829
|
1 829
|
1 829
|
1 829
|
1 829
|
1 829
|
1 829
|
1 829
|
1 945
|
1 978
|
1 978
|
2 081
|
2 081
|
2 081
|
2 259
|
2 286
|
2 319
|
|
| Unrealized Security Profit/Loss |
118
|
8
|
272
|
256
|
738
|
458
|
28
|
107
|
169
|
76
|
35
|
668
|
1 203
|
1 894
|
0
|
2 648
|
3 372
|
3 260
|
3 048
|
5 251
|
4 924
|
5 376
|
7 459
|
7 065
|
|
| Treasury Stock |
0
|
1
|
2
|
3
|
4
|
6
|
119
|
132
|
133
|
149
|
166
|
181
|
181
|
182
|
0
|
159
|
129
|
129
|
184
|
160
|
134
|
261
|
222
|
210
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
61
|
141
|
339
|
167
|
164
|
112
|
207
|
165
|
5
|
428
|
1 615
|
1 538
|
|
| Total Equity |
7 972
N/A
|
8 296
+4%
|
8 786
+6%
|
9 217
+5%
|
10 428
+13%
|
10 835
+4%
|
11 225
+4%
|
11 523
+3%
|
12 217
+6%
|
12 107
-1%
|
12 539
+4%
|
14 203
+13%
|
15 242
+7%
|
17 312
+14%
|
18 683
+8%
|
22 151
+19%
|
25 468
+15%
|
28 699
+13%
|
32 291
+13%
|
38 591
+20%
|
41 669
+8%
|
45 492
+9%
|
53 434
+17%
|
61 229
+15%
|
|
| Total Liabilities & Equity |
34 755
N/A
|
31 773
-9%
|
33 268
+5%
|
34 534
+4%
|
36 185
+5%
|
40 763
+13%
|
40 502
-1%
|
40 778
+1%
|
39 865
-2%
|
38 226
-4%
|
44 806
+17%
|
46 199
+3%
|
50 066
+8%
|
53 607
+7%
|
56 931
+6%
|
68 893
+21%
|
74 901
+9%
|
82 400
+10%
|
80 215
-3%
|
81 484
+2%
|
84 693
+4%
|
92 058
+9%
|
100 479
+9%
|
105 229
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
41
|
41
|
41
|
41
|
41
|
|