M3 Inc. (MTHRY)
OTC: MTHRY
· Real-Time Price · USD
7.83
0.19 (2.49%)
At close: Oct 03, 2025, 3:52 PM
7.80
-0.45%
Pre-market: Oct 03, 2025, 10:17 AM EDT
M3 Balance Sheet Statement
Financials in JPY. Fiscal
year is
April - March.
Fiscal Year | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | Q2 2021 | Q1 2021 |
Period Ending | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 |
Cash & Equivalents | 134.93B | 123.7B | 148.11B | 148.22B | 149.68B | 143.12B | 168.19B | 162.08B | 118.33B | 134.71B | 141.5B | 129.66B | 104.27B | 124.75B | 115.36B | 107.48B | 89.14B | 71.12B | 64.82B | 56.35B |
Short-Term Investments | 31.82B | n/a | 31.64B | n/a | 30.06B | n/a | 33.14B | 31.34B | 27.92B | 24.95B | 41.34B | 40.91B | 36.86B | 29.47B | 28.37B | 27.58B | 26.25B | 24.73B | 24.64B | 23.78B |
Long-Term Investments | 75.42B | 78.1B | 71.57B | 75.48B | 68.02B | 67.82B | 63.79B | 61.4B | 61.06B | 58.11B | 57.61B | 54.46B | 47.16B | 48.41B | 48.52B | 27.38B | 17.27B | 16.95B | 16.49B | 16.38B |
Other Long-Term Assets | -1M | 4.82B | n/a | 5.59B | -2.55B | n/a | 6.02B | 6.04B | 190M | 2.06B | 2.08B | 2.08B | 229M | 2.08B | 2.06B | 2.16B | n/a | -1M | n/a | n/a |
Receivables | 65.05B | 67.78B | 49.51B | 51.29B | 51.93B | 54.06B | 52.49B | 48.78B | 50.54B | 55.81B | 49.25B | 48.87B | 50.88B | 48.99B | 44.6B | 37.51B | 43.68B | 41.79B | 34.49B | 31.5B |
Inventory | n/a | n/a | n/a | n/a | 2.06B | n/a | n/a | n/a | 1.98B | n/a | n/a | n/a | 1.85B | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 11.63B | 45.85B | 9.13B | 40.23B | 3.36B | 34.09B | 39.82B | 49.28B | 31.85B | 31.89B | 48.01B | 46.6B | 41.52B | 34.27B | 33.46B | 32.46B | 29.11B | 29.66B | 29.34B | 28.75B |
Total Current Assets | 243.43B | 237.33B | 238.39B | 239.74B | 240.74B | 231.27B | 227.36B | 228.79B | 205.89B | 197.45B | 197.41B | 184.22B | 201.01B | 178.54B | 165.06B | 149.87B | 164.11B | 142.57B | 128.64B | 116.6B |
Property-Plant & Equipment | 48.61B | 45.94B | 29.67B | 28.34B | 26.45B | 24.31B | 22.79B | 21.35B | 19.03B | 16.02B | 14.78B | 14.14B | 12.54B | 12.6B | 12.53B | 12.07B | 12.2B | 11.37B | 11.11B | 10.56B |
Goodwill & Intangibles | 206.52B | 211.35B | 146.57B | 157.35B | 147.08B | 137.96B | 138.64B | 119.66B | 112.05B | 104.85B | 103.75B | 100.47B | 82.9B | 81.45B | 78.3B | 78.65B | 75.87B | 74.42B | 73.28B | 74.13B |
Total Long-Term Assets | 338.32B | 340.21B | 253.08B | 266.76B | 244.52B | 232.57B | 233.65B | 210.84B | 194.75B | 183.28B | 180.33B | 173.24B | 144.97B | 146.28B | 143.34B | 122.18B | 109.01B | 105.68B | 103.73B | 103.74B |
Total Assets | 581.74B | 577.54B | 491.47B | 506.5B | 490.78B | 463.84B | 461.02B | 439.64B | 400.64B | 380.73B | 377.75B | 357.46B | 345.98B | 324.82B | 308.4B | 272.05B | 273.12B | 248.25B | 232.37B | 220.34B |
Account Payables | 49.94B | 48.66B | 35.63B | 41.5B | 38.88B | 35.08B | 36.01B | 33.73B | 32.86B | 30.96B | 30.23B | 30.15B | 28.98B | 24.47B | 23.82B | 22.79B | 20.56B | 18.7B | 16.99B | 17.76B |
Deferred Revenue | n/a | n/a | n/a | n/a | 8.49B | n/a | n/a | n/a | 9.83B | n/a | n/a | n/a | 11.12B | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Short-Term Debt | 3.08B | 2.86B | 2.73B | 2.73B | 2.03B | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Other Current Liabilities | 20.08B | 28.81B | 17.75B | 23.47B | 14.9B | 23.43B | 27.93B | 25.73B | 24.32B | 22.93B | 27.03B | 22.99B | 25.99B | 23.14B | 23.59B | 20.67B | 27.59B | 22.24B | 20.68B | 17.08B |
Total Current Liabilities | 82.11B | 80.32B | 64.15B | 67.7B | 67.17B | 58.51B | 63.94B | 59.46B | 59.58B | 53.89B | 57.26B | 53.14B | 57.22B | 47.61B | 47.42B | 43.46B | 50.31B | 40.94B | 37.67B | 34.84B |
Long-Term Debt | 21.34B | 21.61B | 21.7B | 22.55B | 16.48B | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Other Long-Term Liabilities | 30.37B | 63.19B | 20.61B | 42.4B | 30.59B | 54.2B | 51.91B | 51.4B | 31.55B | 29.48B | 29.18B | 29.27B | 24.81B | 24.53B | 23.33B | 17B | 15.55B | 14.6B | 13.63B | 13.64B |
Total Long-Term Liabilities | 86.83B | 84.8B | 62.87B | 64.96B | 56.91B | 54.2B | 51.91B | 51.4B | 31.55B | 29.48B | 29.18B | 29.27B | 24.81B | 24.53B | 23.33B | 17B | 15.55B | 14.6B | 13.63B | 13.64B |
Total Liabilities | 168.94B | 165.12B | 127.02B | 132.65B | 124.08B | 112.71B | 115.84B | 110.86B | 91.13B | 83.37B | 86.44B | 82.41B | 82.03B | 72.14B | 70.75B | 60.46B | 65.86B | 55.53B | 51.31B | 48.48B |
Total Debt | 24.42B | 24.47B | 24.43B | 25.29B | 31.78B | 31.01B | 28.71B | 28.92B | 10.38B | 8.35B | 8.35B | 8.88B | 8.3B | 6.83B | 5.98B | 6.2B | 5.42B | n/a | n/a | n/a |
Book Value | 412.8B | 412.42B | 364.45B | 373.85B | 366.7B | 351.13B | 345.18B | 328.78B | 309.52B | 297.36B | 291.31B | 275.05B | 263.96B | 252.69B | 237.65B | 211.59B | 207.26B | 192.71B | 181.07B | 171.86B |
Book Value Per Share | 265.78 | 303.60 | 266.48 | 274.02 | 269.78 | 258.56 | 254.19 | 242.13 | 227.95 | 218.99 | 214.54 | 202.58 | 194.41 | 186.11 | 175.06 | 155.87 | 152.68 | 141.87 | 133.40 | 126.62 |
Common Stock | 29.35B | 29.35B | 29.33B | 29.32B | 29.32B | 29.3B | 29.25B | 29.2B | 29.19B | 29.18B | 29.17B | 29.14B | 29.13B | 29.07B | 29.07B | 29.04B | 29.04B | 29.01B | 28.98B | 28.95B |
Retained Earnings | 289.85B | 281.83B | 266.6B | 260.56B | 263.57B | 254.93B | 241.71B | 230.73B | 231.21B | 221.46B | 206.16B | 194.24B | 192.91B | 185.22B | 169.82B | 144.74B | 137.15B | 126.03B | 114.06B | 105.81B |
Comprehensive Income | 30.52B | 38.23B | 26.77B | 42.65B | 32.45B | 24.33B | 29.45B | 26.36B | 17.18B | 14.68B | 19.45B | 15.72B | 6.13B | 2.71B | 1.73B | 1.64B | 1.45B | -1.19B | -907M | -1.06B |
Shareholders Equity | 378.44B | 378.23B | 349.53B | 358.98B | 351.92B | 337.1B | 331.62B | 316.82B | 302.63B | 290.74B | 284.48B | 268.77B | 257.84B | 246.61B | 231.4B | 206.17B | 199.81B | 186.01B | 175.28B | 166.74B |
Total Investments | 75.42B | 78.1B | 71.57B | 75.48B | 98.08B | 67.82B | 63.79B | 61.4B | 88.98B | 58.11B | 57.61B | 54.46B | 84.02B | 48.41B | 48.52B | 27.38B | 14.86B | 14.75B | 14.59B | 14.46B |