K&O Energy Group Inc.
TSE:1663.T
3095 (JPY) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||
Current Assets: | ||||||||||||
Cash & Cash Equivalents
| 22,509 | 21,572 | 20,894 | 22,345 | 24,087 | 23,691 | 20,171 | 24,402 | 11,923 | 6,909 | 5,857 | 6,578 |
Short Term Investments
| 6,219 | 2,999 | 2,700 | 1,460 | 1,501 | 1,872 | 6,141 | 3,490 | 15,702 | 20,829 | 17,086 | 13,836 |
Cash and Short Term Investments
| 28,728 | 24,571 | 23,594 | 23,805 | 25,588 | 25,563 | 26,312 | 27,892 | 27,625 | 27,738 | 22,943 | 20,414 |
Net Receivables
| 11,178 | 14,924 | 9,463 | 6,602 | 6,781 | 7,000 | 6,441 | 5,835 | 6,773 | 9,458 | 8,732 | 7,875 |
Inventory
| 2,273 | 1,754 | 1,537 | 1,656 | 1,809 | 1,492 | 1,005 | 922 | 957 | 1,026 | 1,054 | 1,024 |
Other Current Assets
| 2,192 | 1,700 | 2,235 | 977 | 929 | 896 | 1,402 | 1,445 | 912 | 938 | 779 | 745 |
Total Current Assets
| 44,371 | 42,949 | 36,829 | 33,040 | 35,107 | 34,951 | 35,160 | 36,094 | 36,267 | 39,160 | 33,508 | 30,058 |
Non-Current Assets: | ||||||||||||
Property, Plant & Equipment, Net
| 40,851 | 40,426 | 38,716 | 38,488 | 38,961 | 39,855 | 40,211 | 36,922 | 33,763 | 31,472 | 31,134 | 30,706 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,620 | 1,553 | 1,548 | 1,650 | 1,876 | 1,853 | 1,069 | 1,259 | 1,555 | 1,823 | 1,971 | 2,177 |
Goodwill and Intangible Assets
| 1,620 | 1,553 | 1,548 | 1,650 | 1,876 | 1,853 | 1,069 | 1,259 | 1,555 | 1,823 | 1,971 | 2,177 |
Long Term Investments
| 22,968 | 9,283 | 8,105 | 10,175 | 11,575 | 11,441 | 7,100 | 9,852 | -490 | -6,698 | 18,022 | 17,339 |
Tax Assets
| 807 | 913 | 915 | 978 | 5,065 | 1,953 | 6,268 | 3,572 | 876 | 1,010 | 0 | 0 |
Other Non-Current Assets
| 828 | 14,695 | 12,980 | 10,290 | 1,800 | 1,978 | 1,835 | 1,922 | 17,345 | 22,568 | 848 | -50,222 |
Total Non-Current Assets
| 67,074 | 66,870 | 62,264 | 61,581 | 59,277 | 57,080 | 56,483 | 53,527 | 53,049 | 50,175 | 51,975 | 50,222 |
Total Assets
| 111,445 | 109,823 | 99,096 | 94,624 | 94,386 | 92,033 | 91,643 | 89,622 | 89,316 | 89,335 | 85,483 | 81,116 |
Liabilities & Equity: | ||||||||||||
Current Liabilities: | ||||||||||||
Account Payables
| 6,600 | 10,233 | 6,772 | 3,795 | 4,372 | 4,729 | 4,316 | 3,087 | 2,962 | 9,899 | 6,026 | 5,335 |
Short Term Debt
| 357 | 371 | 391 | 415 | 456 | 484 | 465 | 493 | 477 | 724 | 799 | 0 |
Tax Payables
| 1,817 | 2,015 | 621 | 1,021 | 866 | 592 | 592 | 479 | 901 | 991 | 0 | 0 |
Deferred Revenue
| 1,817 | 0 | 3,075 | 3,933 | 3,543 | 592 | 3,265 | 4,132 | 5,278 | 1,022 | 0 | 0 |
Other Current Liabilities
| -4,560 | -5,213 | -6,801 | -4,160 | -4,414 | -2,195 | -3,576 | -1,867 | -2,203 | -9,162 | -1,228 | 495 |
Total Current Liabilities
| 12,631 | 17,639 | 10,830 | 8,799 | 9,195 | 8,931 | 9,378 | 9,411 | 10,377 | 13,373 | 11,623 | 11,165 |
Non-Current Liabilities: | ||||||||||||
Long Term Debt
| 569 | 582 | 609 | 656 | 685 | 746 | 801 | 837 | 901 | 922 | 1,282 | 1,324 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 5,102 | 5,288 | 4,704 | 4,712 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 1,301 | 1,192 | 1,509 | 1,779 | 0 | 0 |
Other Non-Current Liabilities
| 5,314 | 5,218 | 5,541 | 5,613 | 5,988 | 6,163 | 77 | 48 | 46 | 129 | 5,762 | -1,324 |
Total Non-Current Liabilities
| 5,883 | 5,800 | 6,150 | 6,269 | 6,673 | 6,909 | 7,281 | 7,365 | 7,160 | 7,542 | 7,044 | 1,324 |
Total Liabilities
| 18,514 | 23,439 | 16,980 | 15,068 | 15,868 | 15,840 | 16,659 | 16,776 | 17,537 | 20,915 | 18,667 | 17,713 |
Equity: | ||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 7,902 | 7,902 |
Retained Earnings
| 68,025 | 62,466 | 58,434 | 56,411 | 54,318 | 52,340 | 49,668 | 48,020 | 46,385 | 43,183 | 38,638 | 46,013 |
Accumulated Other Comprehensive Income/Loss
| 1,600 | 1,123 | 509 | 238 | 428 | 239 | 903 | 510 | 20,790 | 1,157 | 1,182 | 0 |
Other Total Stockholders Equity
| 12,738 | 12,686 | 11,669 | 11,654 | 12,637 | 12,604 | 12,797 | 12,791 | -6,987 | 12,794 | 8,260 | -628 |
Total Shareholders Equity
| 90,363 | 84,275 | 78,612 | 76,303 | 75,383 | 73,183 | 71,368 | 69,321 | 68,188 | 65,134 | 55,982 | 53,287 |
Total Equity
| 92,929 | 86,384 | 82,116 | 79,556 | 78,518 | 76,193 | 74,984 | 72,846 | 71,779 | 68,420 | 66,816 | 63,403 |
Total Liabilities & Shareholders Equity
| 111,443 | 109,823 | 99,096 | 94,624 | 94,386 | 92,033 | 91,643 | 89,622 | 89,316 | 89,335 | 85,483 | 0 |