COMSYS Holdings Corporation
TSE:1721.T
3126 (JPY) • At close November 13, 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 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||
Cash & Cash Equivalents
| 52,500 | 41,367 | 35,107 | 33,259 | 35,992 | 28,618 | 29,144 | 20,961 | 28,930 | 33,496 | 31,036 | 23,651 | 33,489 | 18,265 | 23,609 | 32,654 | 24,294 | 42,458 | 35,814 | 35,287 | 32,889 | 25,411 | 43,036 | 39,473 | 41,892 |
Short Term Investments
| 10,493 | 6,600 | 5,073 | 5,223 | 5,320 | 5,671 | 2,719 | 2,572 | 2,662 | 2,900 | 2,999 | 2,811 | 2,601 | 159 | 104 | 64 | 2,977 | 2,966 | 2,442 | 2,288 | 418 | 297 | 1,132 | 1,170 | 499 |
Cash and Short Term Investments
| 52,500 | 47,967 | 40,180 | 38,482 | 41,312 | 34,289 | 31,863 | 23,533 | 31,592 | 36,396 | 34,035 | 26,462 | 36,090 | 18,424 | 23,713 | 32,718 | 27,271 | 45,424 | 38,256 | 37,575 | 33,307 | 25,708 | 44,168 | 40,643 | 42,391 |
Net Receivables
| 187,623 | 193,263 | 227,918 | 199,755 | 182,452 | 174,721 | 124,491 | 114,322 | 102,559 | 93,513 | 97,667 | 96,476 | 81,716 | 102,799 | 79,702 | 84,077 | 96,357 | 87,073 | 83,520 | 79,825 | 82,558 | 59,608 | 66,303 | 62,604 | 61,710 |
Inventory
| 49,191 | 57,589 | 51,570 | 34,439 | 31,857 | 33,558 | 25,409 | 20,212 | 15,763 | 15,901 | 18,612 | 20,404 | 17,108 | 19,473 | 19,361 | 21,571 | 20,903 | 23,465 | 21,973 | 19,375 | 23,425 | 18,004 | 16,939 | 22,129 | 22,657 |
Other Current Assets
| 13,033 | 11,764 | 7,621 | 11,407 | 6,779 | 10,116 | 7,471 | 9,099 | 5,637 | 6,068 | 6,181 | 6,251 | 6,732 | 9,162 | 6,259 | 7,051 | 2,753 | 3,704 | 7,609 | 5,296 | 2,999 | 4,733 | 2,948 | 2,760 | 1,723 |
Total Current Assets
| 302,347 | 303,983 | 322,216 | 278,860 | 257,080 | 247,013 | 186,515 | 167,166 | 155,551 | 151,878 | 156,495 | 149,593 | 141,646 | 149,858 | 129,035 | 145,417 | 147,304 | 159,822 | 151,357 | 142,070 | 142,289 | 108,053 | 130,358 | 128,136 | 128,481 |
Non-Current Assets: | |||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 147,410 | 143,236 | 145,382 | 140,694 | 138,612 | 135,744 | 102,748 | 86,968 | 72,878 | 72,295 | 70,353 | 67,444 | 63,575 | 63,769 | 57,313 | 50,008 | 50,894 | 47,627 | 47,417 | 46,963 | 50,652 | 39,684 | 39,178 | 38,606 | 38,626 |
Goodwill
| 568 | 1,648 | 2,261 | 3,062 | 3,902 | 4,999 | 5,969 | 666 | 2,935 | 3,394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 5,252 | 5,089 | 5,587 | 4,415 | 3,940 | 4,607 | 4,094 | 4,003 | 4,055 | 4,249 | 3,594 | 4,324 | 3,802 | 2,677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 5,820 | 6,737 | 7,848 | 7,477 | 7,842 | 9,606 | 10,063 | 4,669 | 6,990 | 7,643 | 3,594 | 4,324 | 3,802 | 2,677 | 6,395 | 6,411 | 10,239 | 9,678 | 6,675 | 5,966 | 3,588 | 3,710 | 4,848 | 5,349 | 4,631 |
Long Term Investments
| 33,031 | 40,699 | 41,767 | 45,674 | 42,343 | 44,440 | 10,237 | 8,582 | 7,798 | 9,800 | 6,685 | 6,226 | 4,627 | 6,969 | 7,015 | 6,099 | 4,984 | -2,125 | -1,375 | -1,625 | 172 | 5,057 | 4,304 | -306 | 1,036 |
Tax Assets
| 2,306 | 4,470 | 3,698 | 3,127 | 3,283 | 2,158 | 399 | 333 | 319 | 367 | 1,245 | 1,387 | 2,410 | 3,709 | 1,836 | 2,548 | 2,655 | 2,563 | 2,420 | 3,108 | 2,952 | 3,349 | 4,636 | 3,669 | 2,309 |
Other Non-Current Assets
| 23,733 | 3,005 | 3,148 | 3,584 | 879 | 962 | 18,227 | 16,646 | 22,527 | 22,031 | 12,187 | 11,624 | 12,075 | 10,454 | 10,215 | 10,168 | 8,046 | 12,388 | 14,292 | 12,199 | 12,065 | 6,675 | 7,252 | 12,796 | 13,878 |
Total Non-Current Assets
| 212,300 | 198,147 | 201,843 | 200,556 | 192,959 | 192,910 | 141,674 | 117,198 | 110,512 | 112,136 | 94,064 | 91,005 | 86,489 | 87,578 | 82,774 | 75,234 | 76,818 | 70,131 | 69,429 | 66,611 | 69,429 | 58,475 | 60,218 | 60,114 | 60,480 |
Total Assets
| 514,647 | 502,133 | 524,062 | 479,419 | 450,043 | 439,926 | 328,192 | 284,367 | 266,066 | 264,019 | 250,561 | 240,602 | 228,135 | 237,436 | 211,809 | 220,651 | 224,122 | 229,953 | 220,786 | 208,681 | 211,718 | 166,528 | 190,576 | 188,250 | 188,961 |
Liabilities & Equity: | |||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||
Account Payables
| 77,250 | 82,842 | 87,514 | 87,812 | 80,289 | 77,685 | 59,749 | 55,577 | 49,191 | 44,675 | 45,039 | 44,456 | 39,891 | 46,716 | 41,023 | 46,363 | 52,093 | 52,147 | 49,773 | 44,299 | 43,364 | 31,344 | 36,607 | 35,352 | 39,531 |
Short Term Debt
| 3,984 | 3,950 | 31,845 | 5,141 | 7,038 | 8,543 | 106 | 113 | 114 | 100 | 1,270 | 1,660 | 1,520 | 8,124 | 11 | 47 | 41 | 379 | 3,294 | 1,924 | 7,334 | 145 | 12,769 | 1,057 | 632 |
Tax Payables
| 6,463 | 5,075 | 4,967 | 9,251 | 5,318 | 6,017 | 7,815 | 2,088 | 3,296 | 3,852 | 6,847 | 2,978 | 3,795 | 2,261 | 1,710 | 4,146 | 2,514 | 5,409 | 1,742 | 3,924 | 4,373 | 277 | 3,538 | 788 | 2,566 |
Deferred Revenue
| 8,263 | 18,906 | 19,309 | 15,823 | 11,378 | 11,313 | 2,873 | 3,882 | 4,208 | 5,664 | 8,428 | 4,711 | 6,431 | 3,647 | 5,666 | 8,213 | 2,514 | 5,409 | 1,742 | 3,924 | 4,373 | 277 | 3,538 | 788 | 2,566 |
Other Current Liabilities
| 28,367 | 23,673 | 15,129 | 10,202 | 14,019 | 12,567 | 12,293 | 9,629 | 4,416 | 6,500 | 2,136 | 10,144 | 10,276 | 8,820 | 10,837 | 10,866 | 10,093 | 13,860 | 13,359 | 11,693 | 12,115 | 8,714 | 9,557 | 12,563 | 8,825 |
Total Current Liabilities
| 124,327 | 134,446 | 158,764 | 128,229 | 118,042 | 116,125 | 82,836 | 71,289 | 61,225 | 60,791 | 63,720 | 59,238 | 55,482 | 65,921 | 53,581 | 61,422 | 64,741 | 71,795 | 68,168 | 61,840 | 67,186 | 40,480 | 62,471 | 49,760 | 51,554 |
Non-Current Liabilities: | |||||||||||||||||||||||||
Long Term Debt
| 70 | 179 | 486 | 464 | 1,107 | 3,212 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | -6,042 | 0 | 106 | 0 | 72 | 314 | 2,768 | 4,150 | 0 | 0 | 9,312 | 9,312 |
Deferred Revenue Non-Current
| 0 | 15,167 | 15,228 | 14,147 | 14,710 | 14,130 | -5 | -11 | -24 | 0 | 0 | 0 | 0 | 6,098 | 0 | 3,519 | 3,955 | 4,311 | 4,889 | 5,633 | 7,021 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 4,865 | 1,664 | 1,902 | 2,126 | 1,971 | 1,952 | 4,868 | 4,453 | 3,614 | 4,490 | 2,090 | 2,119 | 1,995 | 3,070 | 3,455 | 3,361 | 3,626 | 3,956 | 4,783 | 3,624 | 3,526 | 2,366 | 2,484 | 0 | 0 |
Other Non-Current Liabilities
| 17,326 | 3,952 | 4,194 | 3,645 | 3,520 | 3,049 | 11,864 | 5,682 | 4,685 | 4,701 | 5,338 | 5,834 | 6,084 | 530 | 3,005 | 468 | 1,382 | 2,814 | 4,203 | 5,639 | 7,103 | 6,551 | 6,208 | 3,785 | 5,270 |
Total Non-Current Liabilities
| 22,261 | 20,962 | 21,810 | 20,382 | 21,308 | 22,343 | 13,590 | 10,135 | 8,299 | 9,191 | 7,428 | 7,953 | 8,079 | 9,747 | 6,460 | 7,454 | 8,963 | 11,153 | 14,189 | 17,664 | 21,800 | 8,917 | 8,692 | 13,097 | 14,582 |
Total Liabilities
| 146,588 | 155,408 | 180,574 | 148,611 | 139,350 | 138,468 | 96,426 | 81,424 | 69,524 | 69,982 | 71,148 | 67,191 | 63,561 | 75,668 | 60,041 | 68,876 | 73,704 | 82,948 | 82,357 | 79,504 | 88,986 | 49,397 | 71,163 | 62,857 | 66,136 |
Equity: | |||||||||||||||||||||||||
Preferred Stock
| 0 | 344,080 | 341,007 | 330,116 | 316,110 | 304,270 | 3,567 | 5,396 | 6,182 | 3,324 | 6,837 | 6,228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 31,140 | 31,140 | 31,140 | 31,141 |
Retained Earnings
| 300,918 | 286,284 | 279,157 | 260,846 | 241,033 | 223,261 | 201,329 | 186,195 | 176,847 | 164,836 | 148,713 | 134,747 | 123,611 | 119,194 | 111,605 | 107,097 | 99,783 | 90,550 | 80,394 | 72,904 | 66,845 | 61,158 | 60,725 | 57,828 | 55,477 |
Accumulated Other Comprehensive Income/Loss
| 8,608 | -2,047 | -2,181 | -1,797 | -7,904 | -5,240 | -3,567 | -5,396 | -6,182 | -3,324 | -6,837 | -6,228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 43,448 | 45,749 | 49,669 | 57,473 | 65,078 | 71,010 | 22,870 | 11,497 | 15,256 | 21,763 | 26,836 | 34,260 | 37,871 | 40,477 | 37,494 | 42,555 | 47,595 | 52,613 | 53,813 | 52,716 | 44,481 | 19,426 | 20,054 | 29,087 | 29,216 |
Total Shareholders Equity
| 362,974 | 342,033 | 338,826 | 328,319 | 308,206 | 299,030 | 230,632 | 202,296 | 195,921 | 193,275 | 178,712 | 172,780 | 163,937 | 161,208 | 151,009 | 150,899 | 149,152 | 145,786 | 137,161 | 128,063 | 121,326 | 111,724 | 111,919 | 118,055 | 115,834 |
Total Equity
| 368,055 | 346,725 | 343,488 | 330,808 | 310,693 | 301,458 | 231,766 | 202,943 | 196,542 | 194,037 | 179,413 | 173,411 | 164,574 | 161,768 | 151,768 | 151,775 | 150,418 | 147,005 | 138,429 | 129,177 | 122,732 | 117,131 | 119,413 | 125,393 | 122,825 |
Total Liabilities & Shareholders Equity
| 514,647 | 502,133 | 524,062 | 479,419 | 450,043 | 439,926 | 328,192 | 284,367 | 266,066 | 264,019 | 250,561 | 240,602 | 228,135 | 237,436 | 211,809 | 220,651 | 224,122 | 229,953 | 220,786 | 208,681 | 211,718 | 166,528 | 190,576 | 188,250 | 188,961 |