Morozoff Limited
TSE:2217.T
4650 (JPY) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||
Current Assets: | ||||||||||||||||
Cash & Cash Equivalents
| 6,640.761 | 6,137.29 | 5,383.737 | 3,417.188 | 2,306.581 | 2,411.424 | 2,619.296 | 1,583.583 | 739.377 | 658.011 | 784.492 | 716.696 | 925.243 | 798.853 | 528.074 | 382.318 |
Short Term Investments
| 989.95 | 499.95 | -500.384 | -504.468 | 1,199.929 | 2,100 | 1,500.79 | 2,100.41 | 2,100.532 | 1,600.412 | 1,700.885 | 2,200.049 | 899.588 | 300.148 | 100.049 | 330.242 |
Cash and Short Term Investments
| 7,630.711 | 6,637.24 | 5,383.737 | 3,417.188 | 3,506.51 | 4,511.424 | 4,120.086 | 3,683.993 | 2,839.909 | 2,258.423 | 2,485.377 | 2,916.745 | 1,824.831 | 1,099.001 | 628.123 | 712.56 |
Net Receivables
| 6,725.775 | 6,512.34 | 6,054.455 | 5,822.512 | 5,735.774 | 5,745.94 | 5,743.737 | 5,585.705 | 5,905.675 | 5,708.04 | 5,079.247 | 4,865.278 | 4,715.378 | 4,874.674 | 4,847.227 | 4,739.461 |
Inventory
| 2,980.658 | 2,675.065 | 2,580.318 | 2,750.202 | 3,048.007 | 2,857.617 | 2,799.321 | 2,941.273 | 2,802.224 | 2,837.776 | 2,603.866 | 2,761.178 | 2,528.968 | 2,547.998 | 2,686.83 | 2,774.123 |
Other Current Assets
| 115.366 | 95.286 | 10.415 | 14.58 | 15.432 | 15.428 | 10.267 | 14.668 | 8.573 | 12.93 | 14.124 | 9.073 | 156.559 | 16.676 | 149.23 | 11.308 |
Total Current Assets
| 17,452.51 | 15,919.931 | 14,028.925 | 12,004.482 | 12,305.723 | 13,130.409 | 12,673.411 | 12,225.639 | 11,556.381 | 10,817.169 | 10,182.614 | 10,552.274 | 9,225.736 | 8,538.349 | 8,311.41 | 8,237.452 |
Non-Current Assets: | ||||||||||||||||
Property, Plant & Equipment, Net
| 7,598.065 | 7,795.635 | 7,704.334 | 8,215.129 | 8,599.171 | 8,190.616 | 8,052.262 | 6,912.246 | 7,074.018 | 7,222.781 | 7,391.551 | 7,521.04 | 7,910.85 | 8,786.321 | 9,918.664 | 8,119.026 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 191.505 | 139.687 | 90.021 | 120.02 | 154.621 | 159.277 | 148.912 | 124.93 | 98.64 | 110.697 | 124.925 | 145.29 | 86.718 | 97.783 | 114.984 | 123.308 |
Goodwill and Intangible Assets
| 191.505 | 139.687 | 90.021 | 120.02 | 154.621 | 159.277 | 148.912 | 124.93 | 98.64 | 110.697 | 124.925 | 145.29 | 86.718 | 97.783 | 114.984 | 123.308 |
Long Term Investments
| 1,496.133 | 2,740 | 2,432.38 | 2,863.389 | 814.628 | 90.458 | 1,280.123 | 463.301 | 8.422 | 527.561 | 202.555 | -631.206 | 526.818 | 1,055.762 | 1,237.229 | 1,039.338 |
Tax Assets
| 309.192 | -878.32 | 276.868 | 262.132 | 1,797.518 | 2,167.084 | 1,518.976 | 2,125.945 | 2,134.483 | 1,626.002 | 1,737.108 | 4.181 | 9.465 | 455.379 | 584.85 | 1,217.429 |
Other Non-Current Assets
| 1,181.532 | 879.015 | 581.325 | 574.348 | 6.848 | 6.85 | 6.85 | 694.847 | 672.072 | 651.307 | 618.788 | 2,723.81 | 1,423.13 | 478.44 | 482.645 | 495.155 |
Total Non-Current Assets
| 10,776.427 | 10,676.017 | 11,084.928 | 12,035.018 | 11,372.786 | 10,614.285 | 11,007.123 | 10,321.269 | 9,987.635 | 10,138.348 | 10,074.927 | 9,763.115 | 9,956.981 | 10,873.685 | 12,338.372 | 10,994.256 |
Total Assets
| 28,228.937 | 26,595.951 | 25,113.861 | 24,039.507 | 23,678.515 | 23,744.701 | 23,680.538 | 22,546.909 | 21,544.017 | 20,955.517 | 20,257.541 | 20,315.389 | 19,182.717 | 19,412.034 | 20,649.782 | 19,231.708 |
Liabilities & Equity: | ||||||||||||||||
Current Liabilities: | ||||||||||||||||
Account Payables
| 3,234.135 | 884.677 | 805.685 | 926.631 | 1,133.544 | 1,136.677 | 1,217.041 | 1,151.853 | 1,454.53 | 1,128.213 | 1,113.583 | 1,147.591 | 1,022.987 | 1,065.679 | 1,081.726 | 1,233.531 |
Short Term Debt
| 1,605.981 | 1,670 | 1,750 | 1,850 | 1,908.08 | 1,900.153 | 1,876.64 | 1,994.823 | 2,315.957 | 2,344.307 | 2,877.542 | 4,025.093 | 3,934.396 | 3,929.415 | 5,699.624 | 3,786.246 |
Tax Payables
| 553 | 608.273 | 1,028.381 | 614.801 | 375.556 | 870.317 | 1,008.314 | 1,060.121 | 738.899 | 674.788 | 500.045 | 805.97 | 355.895 | 665.75 | 256.807 | 618.651 |
Deferred Revenue
| 553 | 1,898.744 | 2,481.44 | 1,911.408 | 1,597.808 | 2,066.51 | 2,222.202 | 2,219.009 | 1,919.125 | 1,859.731 | 1,566.047 | 1,955.931 | 1,340.917 | 1,639.152 | 1,395.849 | 1,714.861 |
Other Current Liabilities
| 2,140.631 | 2,897.318 | 1,821.249 | 1,918.353 | 1,921.609 | 2,030.212 | 1,903.338 | 1,946.284 | 1,964.607 | 1,797.528 | 1,209.543 | 85.367 | 29.45 | 30.225 | 33.53 | 34.219 |
Total Current Liabilities
| 7,533.747 | 7,350.739 | 6,858.374 | 6,606.392 | 6,561.041 | 7,133.552 | 7,219.221 | 7,311.969 | 7,654.219 | 7,129.779 | 6,766.715 | 7,213.982 | 6,327.75 | 6,664.471 | 8,210.729 | 6,768.857 |
Non-Current Liabilities: | ||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 283.8 | 588.8 | 893.8 | 1,198.8 | 1,503.8 | 955.8 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 815.073 | 594.777 | 410.071 | 253.238 | 68.198 | 52.223 | 0 |
Deferred Tax Liabilities Non-Current
| 598.886 | 283.376 | 435.763 | 450.163 | 317.209 | 360.255 | 496.349 | 415.147 | 335.654 | 260.247 | 243.025 | 235.95 | 235.95 | 381.825 | 553.865 | 856.95 |
Other Non-Current Liabilities
| 376.437 | 381.623 | 240.971 | 204.449 | 209.252 | 180.473 | 278.18 | 476.677 | 474.087 | 11.702 | 11.702 | 28.833 | 27.082 | 32.341 | 67.118 | 119.082 |
Total Non-Current Liabilities
| 975.323 | 664.999 | 676.734 | 654.612 | 526.461 | 540.728 | 774.529 | 891.824 | 809.741 | 1,370.822 | 1,438.304 | 1,568.654 | 1,715.07 | 1,986.164 | 1,629.006 | 976.032 |
Total Liabilities
| 8,509.07 | 8,015.738 | 7,535.108 | 7,261.004 | 7,087.502 | 7,674.28 | 7,993.75 | 8,203.793 | 8,463.96 | 8,500.601 | 8,205.019 | 8,782.636 | 8,042.82 | 8,650.635 | 9,839.735 | 7,744.889 |
Equity: | ||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 3,737.467 | 3,737.467 | 3,737.467 | 3,737.467 | 3,737.467 | 3,737.467 | 3,737.467 | 3,737.467 | 3,737.467 | 3,737.467 | 3,737.467 | 3,737.467 | 3,737.467 | 3,737.467 | 3,737.467 | 3,737.467 |
Retained Earnings
| 12,146.385 | 10,688.523 | 7,413.877 | 6,595.983 | 6,419.607 | 5,678.565 | 4,815.322 | 5,867.028 | 4,785.03 | 4,164.797 | 3,907.413 | 3,582.613 | 3,340.714 | 3,607.131 | 3,218.834 | 3,752.015 |
Accumulated Other Comprehensive Income/Loss
| 479.016 | 348.053 | 3,781.796 | 3,803.097 | 3,789.621 | 3,790.366 | 4,197.207 | 4,144.694 | 3,869.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3,356.996 | 3,806.17 | 2,645.613 | 2,641.956 | 2,644.318 | 2,864.023 | 2,936.792 | 593.927 | 688.366 | 4,552.652 | 4,407.642 | 4,212.673 | 4,061.716 | 3,416.801 | 3,853.746 | 3,997.337 |
Total Shareholders Equity
| 19,719.864 | 18,580.213 | 17,578.753 | 16,778.503 | 16,591.013 | 16,070.421 | 15,686.788 | 14,343.116 | 13,080.057 | 12,454.916 | 12,052.522 | 11,532.753 | 11,139.897 | 10,761.399 | 10,810.047 | 11,486.819 |
Total Equity
| 19,719.864 | 18,580.213 | 17,578.753 | 16,778.503 | 16,591.013 | 16,070.421 | 15,686.788 | 14,343.116 | 13,080.057 | 12,454.916 | 12,052.522 | 11,532.753 | 11,139.897 | 10,761.399 | 10,810.047 | 11,486.819 |
Total Liabilities & Shareholders Equity
| 28,228.934 | 26,595.951 | 25,113.861 | 24,039.507 | 23,678.515 | 23,744.701 | 23,680.538 | 22,546.909 | 21,544.017 | 20,955.517 | 20,257.541 | 20,315.389 | 19,182.717 | 19,412.034 | 20,649.782 | 19,231.708 |