Kotobuki Spirits Co., Ltd.

TSE:2222.T

1684 (JPY) • At close September 19, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) JPY.

2024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22008 Q4
Assets:
Current Assets:
Cash & Cash Equivalents 20,36223,689.74818,027.96617,241.7316,047.33917,162.26312,138.70310,743.83810,038.0059,912.5847,558.3776,959.8587,276.3077,309.4055,325.4374,634.3165,329.6728,291.1625,865.146,342.4545,487.3785,659.6173,526.1393,930.983,890.5274,748.8553,030.4952,968.2912,668.2713,551.4632,684.413,069.0842,930.2043,453.9752,636.0382,613.3362,643.2812,755.4181,958.6242,294.7652,126.1962,690.5542,274.7522,420.7342,464.0282,647.9342,252.0862,416.9962,698.2222,522.872,318.9312,032.6442,065.6252,067.2912,015.522,035.1462,257.2392,508.9222,153.1142,107.1092,132.879
Short Term Investments 036,055.93201,00001,000000-814.014000000000000000-42.373000-33.5520000000000000000000-0.25000-0.85000-0.100-0.34
Cash and Short Term Investments 20,36223,689.74818,027.96617,241.7316,047.33917,162.26312,138.70310,743.83810,038.0059,912.5847,558.3776,959.8587,276.3077,309.4055,325.4374,634.3165,329.6728,291.1625,865.146,342.4545,487.3785,659.6173,526.1393,930.983,890.5274,748.8553,030.4952,968.2912,668.2713,551.4632,684.413,069.0842,930.2043,453.9752,636.0382,613.3362,643.2812,755.4181,958.6242,294.7652,126.1962,690.5542,274.7522,420.7342,464.0282,647.9342,252.0862,416.9962,698.2222,522.872,318.9312,032.6442,065.6252,067.2912,015.522,035.1462,257.2392,508.9222,153.1142,107.1092,132.879
Net Receivables 5,5277,015.7068,453.3785,291.4464,853.7016,074.3137,424.3373,613.0983,193.13,767.8565,571.7451,893.8351,721.8162,889.6773,915.8481,780.4121,208.112,761.0616,361.464,270.1893,950.9924,897.0525,603.5653,712.9923,287.7874,538.0954,948.8063,553.8042,904.713,998.6424,208.9132,969.5142,392.2353,568.3523,157.9112,582.7682,019.242,604.9392,934.5762,258.5432,006.0642,752.8172,813.7782,113.1831,845.0932,379.1582,530.7782,085.5561,697.2132,250.3752,369.9691,917.0481,752.3951,905.8852,254.3751,959.7641,686.4012,073.7982,158.6582,128.6322,030.247
Inventory 4,0733,302.2243,546.1563,637.8293,115.9032,293.5032,626.9042,486.6572,377.7181,995.4311,986.8531,704.9071,869.3211,502.9281,918.031,533.9531,590.7462,078.772,575.6252,501.6362,501.6282,315.0952,255.2992,001.1591,953.811,780.7061,973.5491,799.221,714.5261,531.3261,473.0271,401.3551,427.0341,286.3441,270.8931,117.0951,085.2941,024.9161,166.1191,027.3661,114.899951.7461,203.886978.9091,015.171949.0521,068.58878.284946.29846.502985.279825.546756.972769.333883.138748.838796.505691.102876.719731.031708.258
Other Current Assets 448400.361800.417747.935260.632210.689339.379288.125296.737128.626263.357219.747516.035912.803865.823866.2851,026.407313.196455.788492.433618.459330.681512.708473.853607.116265.013991.251932.9931,159.621373.819709.151612.619723.307208.173457.454491.271622.672220.887477.396488.661601.388185.296425.831427.357522.945143.897356.908361.298425.779147.139325.754354.526405.219139.31316.699318.91398.892120.532260.682256.72387.802
Total Current Assets 30,41034,408.03930,827.91726,918.9424,277.57525,740.76822,529.32317,131.71815,905.5615,804.49715,380.33210,778.34711,383.47912,614.81312,025.1388,814.9669,154.93513,444.18915,258.01313,606.71212,558.45713,202.44511,897.71110,118.9849,739.2411,332.66910,944.1019,254.3088,447.1289,455.259,075.5018,052.5727,472.788,516.8447,522.2966,804.476,370.4876,606.166,536.7156,069.3355,848.5476,580.4136,718.2475,940.1835,847.2376,120.0416,208.3525,742.1345,767.5045,766.8865,999.9335,129.7644,980.2114,881.8195,469.7325,062.6585,139.0375,394.3545,449.1735,223.4954,959.186
Non-Current Assets:
Property, Plant & Equipment, Net 10,2559,465.179,415.1448,993.5468,851.1378,750.4028,822.7498,935.9899,089.6719,207.5529,381.5759,577.099,787.1869,928.10310,316.92210,588.33310,662.29810,794.02211,062.93310,445.81110,460.14410,390.9779,971.0819,772.8919,701.5519,315.1439,158.0488,923.4088,623.1728,601.5018,316.0118,152.6687,987.1937,916.3736,909.8846,724.2146,709.4676,705.4286,739.0456,620.8556,655.8936,683.9886,501.5386,513.9496,440.5156,369.6376,409.5356,421.7736,376.6936,413.4016,499.6116,561.1466,573.3656,330.5836,305.5676,317.5716,348.1736,113.9936,136.1116,087.2546,164.299
Goodwill 000.1830.9890.37500.8910.010.33400.5980.7140.98500.440.380.89100.4650.8340.91200.7380.5670.70300.6770.8910.54400.1150.1770.34200.4680.0860.83700.5190.210.77500.0070.0210.02800.22600000000000000
Intangible Assets 11882.5838996100100.803120130132142.219143136140151.437158168165154.243156149154158.089153156162113.8107107104103.149959497103.8412312998102.56510910899105.678122127125131.23141135.558137.059137.78115.281113.002145.675122.646112.07284.72884.29382.52760.54646.81351.256
Goodwill and Intangible Assets 11882.58389.18396.989100.375100.803120.891130.01132.334142.219143.598136.714140.985151.437158.44168.38165.891154.243156.465149.834154.912158.089153.738156.567162.703113.8107.677107.891104.544103.14995.11594.17797.342103.84123.468129.08698.837102.565109.519108.2199.775105.678122.007127.021125.028131.23141.226135.558137.059137.78115.281113.002145.675122.646112.07284.72884.29382.52760.54646.81351.256
Long Term Investments 2,606211.6522,4142,4042,372153.8612,3062,3132,3389562,3442,5442,464133.3542,5093,0702,991128.7482,2922,2222,222160.3832,1371,9351,936235.9871,4641,3631,355241.9591,3501,2631,357362.2111,2991,2751,127400.3531,1891,1961,212260.8091,2311,2231,238207.8261,1091,0330154.292000149.755000190.35700215.918
Tax Assets -2,6061,557.779-2,414-2,404-2,3721,435.886-2,306-2,313-2,3381,360.753-2,344-2,544-2,4641,380.17-2,509-3,070-2,9911,295.908-2,292-2,222-2,2221,086.509-2,137-1,935-1,936480.254-1,464-1,363-1,355403.088-1,350-1,263-1,357433.388-1,299-1,275-1,127343.868-1,189-1,196-1,212378.107-1,231-1,223-1,238374.58-1,109-1,0330318.72000358.633000364.92800395.947
Other Non-Current Assets 2,607785.2142,414.7132,404.162,372.092771.4242,306.822,313.9532,338.534-0.5882,344.7992,544.212,464.571844.4062,509.0233,070.8292,991.846997.1032,292.4362,222.0782,222.644955.132,137.5761,935.351,936.662799.0361,464.5141,363.5361,355.272695.1941,350.4661,263.2131,357.639604.0691,299.2681,275.0811,127.671536.6431,189.6931,196.7431,212.532548.5981,231.6351,223.8041,238.24551.581,109.6431,033.1251,021.019514.4821,034.5411,021.8821,027.361473.1561,011.891,016.5821,028.87489.7621,089.1331,106.17480.766
Total Non-Current Assets 12,98012,102.39811,919.0411,494.69511,323.60411,212.37611,250.4611,379.95211,560.53911,665.93611,869.97212,258.01412,392.74212,437.4712,984.38513,827.54213,820.03513,370.02413,511.83412,817.72312,837.712,751.08812,262.39511,864.80811,800.91610,944.2210,730.23910,394.83510,082.98810,044.8919,761.5929,510.0589,442.1749,419.8818,332.628,128.3817,935.9758,088.8578,038.2577,925.8087,968.27,977.187,855.187,864.7747,803.7837,634.8537,660.4047,590.4567,534.7717,538.6757,649.4337,696.037,746.4017,434.7737,429.5297,418.8817,461.3367,241.5677,285.797,240.2377,308.186
Total Assets 43,39046,510.43742,746.95738,413.63535,601.17936,953.14433,779.78328,511.6727,466.09927,470.43327,250.30423,036.36123,776.22125,052.28325,009.52322,642.50822,974.9726,814.21328,769.84726,424.43525,396.15725,953.53324,160.10621,983.79221,540.15622,276.88921,674.3419,649.14318,530.11619,500.14118,837.09317,562.6316,914.95417,936.72515,854.91614,932.85114,306.46214,695.01714,574.97213,995.14313,816.74714,557.59314,573.42713,804.95713,651.0213,754.89413,868.75613,332.5913,302.27513,305.56113,649.36612,825.79412,726.61212,316.59212,899.26112,481.53912,600.37312,635.92112,734.96312,463.73212,267.372
Liabilities & Equity:
Current Liabilities:
Account Payables 1,8651,704.482,088.0621,646.0051,776.6031,562.8711,831.156977.4911,022.822922.6661,463.373429.608497.294838.0061,134.695565.135296.681635.3161,767.9421,379.1741,196.8891,336.9261,667.3711,116.7091,020.1361,199.2791,487.1761,180.2121,065.2791,246.1241,440.61,119.852881.8231,051.7291,138.098979.997742.56807.5781,024.289854.484720.245790.631,041.122767.398712.292758.5281,012.818732.751628.1730.627956.896714.073643.146609.372839.749711.483635.027680.268803.323854.631746.149
Short Term Debt 03.51817.1960.1897.31140.15240.18239.88239.88239.88251.3239.88239.88239.88149.39359.819119.918180.017240.096241.396252.729252.729240.396252.729240.396260.396782.896305.396315.563320.831890.392876.3991,090.3921,110.211,314.8161,334.8261,524.8741,714.3841,941.871,968.4682,086.9282,016.1072,473.0282,536.5852,526.2582,642.3832,897.1142,883.4043,013.612,518.3792,945.9982,740.1382,618.5982,807.1793,089.9082,951.1083,266.3342,880.3593,271.293,120.2682,697.757
Tax Payables 1,1893,022.1472,367.2722,228.1891,029.3332,755.3682,053.5641,045.942449.001908.371674.2218.5064.00699.0417.2278.9524.452900.0091,236.9191,193.48547.8181,229.875780.324787.533320.862804.794705.226680.969249.781819.118642.592621.599209.311818.36556.86469.359135.115241.871140.666296.632101.963677.175437.675403.358141.881439.214314.115370.36153.467459.26296.015227.33267.565202.957185.846256.554105.554494.265361.482343.183418.153
Deferred Revenue 0-3.5184,671.5994,541.8822,710.8644,864.7263,961.3842,541.7271,677.1382,627.6572,199.9791,141.214908.7071,473.5161,122.632836.149744.9082,380.5333,206.962,952.3831,985.5833,409.432,509.7292,456.6511,761.5262,693.6051,095.8431,385.089613.2881,427.615960.0811,225.132521.211,356.704793.955945.257376.281683.594363.682742.402327.0821,090.165649.322806.222343.634801.061497.006730.294334.596821.709479.862567.058239.684561.588356.856572.78264.107801.941518.657628.651670.654
Other Current Liabilities 5,9017,119.9261,276.971955.8952,226.021,527.7251,194.326895.4271,797.589830.216914.592552.4521,346.125525.578436.77410.5451,242.117650.382791.073769.0882,079.903805.132725.52619.7721,744.754754.2591,735.1011,420.9772,031.2971,732.4861,485.2811,175.4181,857.0671,300.1871,042.692813.5441,505.8921,053.9771,154.258843.3231,332.342955.496886.018677.4021,324.148868.139849.576725.7421,217.22776.254827.39611.5081,353.648582.328694.276553.6111,122.284675.536624.076626.973576.789
Total Current Liabilities 7,7668,824.4068,053.8227,203.9626,810.7978,095.4727,227.0464,654.5254,737.4294,620.4194,829.2442,363.1542,992.0063,076.982,843.491,871.6482,403.6243,846.2486,006.0715,342.0415,515.1045,804.2175,143.0164,445.8614,766.8124,907.5395,101.0164,291.6744,025.4274,727.0564,776.3544,396.8014,350.4924,818.834,289.5614,073.6244,149.6074,259.5334,484.0994,408.6774,466.5974,852.3985,049.494,787.6074,906.3325,070.1115,256.5145,072.1915,193.5264,846.9695,210.1464,632.7774,855.0764,560.4674,980.7894,788.9825,287.7525,038.1045,217.3465,230.5234,691.349
Non-Current Liabilities:
Long Term Debt 300300300300300300317.19366.04426.01485.98545.95605.92665.89725.86542.962800012.35358.819119.918180.017252.449300.215372.647432.746492.845552.944613.043698.773809.111901.709980.3141,081.312207.35236.705269.204320.139370.682421.531494.078581.038662.552699.142787.65567.145633.08710.727816.4081,209.5281,256.7941,394.1311,302.258965.641,015.2121,109.279885.851,130.991,194.9181,273.5871,732.119
Deferred Revenue Non-Current 000001,906.5620001,871.4160001,767.62900000001,527.4140001,338.350001,210.4150001,077.915000000000000000000000000000
Deferred Tax Liabilities Non-Current 08.3280008.3280008.3280008.3280008.3280008.8670008.3280007.88800049.516000000000000000000000000000
Other Non-Current Liabilities 2,1752,154.3262,127.9312,085.652,066.916125.2442,083.3522,053.132,027.815127.5891,996.7811,960.5721,927.675131.7371,891.0431,871.2021,826.7461,794.8361,739.7411,721.1151,704.91138.6961,561.0951,521.081,502.39118.3871,427.2781,394.0021,381.695121.7981,294.9311,271.1051,283.199137.451,173.7821,148.6791,140.421,136.1491,117.2461,102.7321,102.5451,074.9071,060.6521,050.0351,050.0011,027.681,034.3961,028.0231,062.231,009.5731,045.7321,046.4131,032.4031,016.481,066.5931,117.2761,130.625991.2851,042.7311,030.7711,141.768
Total Non-Current Liabilities 2,4752,462.6542,427.9312,385.652,366.9162,340.1342,400.5422,419.172,453.8252,493.3132,542.7312,566.4922,593.5652,633.5542,434.0032,151.2021,826.7461,803.1641,752.0941,779.9341,824.8281,854.9941,813.5441,821.2951,875.0371,897.8111,920.1231,946.9461,994.7382,038.8742,104.0422,172.8142,263.5132,346.1931,381.1321,385.3841,409.6241,456.2881,487.9281,524.2631,596.6231,655.9451,723.2041,749.1771,837.6511,594.8251,667.4761,738.751,878.6382,219.1012,302.5262,440.5442,334.6611,982.122,081.8052,226.5552,016.4752,122.2752,237.6492,304.3582,873.887
Total Liabilities 10,24111,287.0610,481.7539,589.6129,177.71310,435.6069,627.5887,073.6957,191.2547,113.7327,371.9754,929.6465,585.5715,710.5345,277.4934,022.854,230.375,649.4127,758.1657,121.9757,339.9327,659.2116,956.566,267.1566,641.8496,805.357,021.1396,238.626,020.1656,765.936,880.3966,569.6156,614.0057,165.0235,670.6935,459.0085,559.2315,715.8215,972.0275,932.946,063.226,508.3436,772.6946,536.7846,743.9836,664.9366,923.996,810.9417,072.1647,066.077,512.6727,073.3217,189.7376,542.5877,062.5947,015.5377,304.2277,160.3797,454.9957,534.8817,565.236
Equity:
Preferred Stock 000000000019.85231.51438.4623642394028515960434000000000140000000000000000000000000000
Common Stock 1,2171,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.81,217.8
Retained Earnings 30,41732,508.03529,576.78426,129.88723,745.85723,855.21421,548.20218,831.51517,676.03417,799.69217,361.37815,601.42615,692.30916,841.42317,236.84816,120.9816,247.73318,655.83518,525.87916,823.84215,578.03615,800.19214,669.8913,155.80912,338.0712,917.15412,065.15810,833.7129,936.32310,161.3179,378.4168,451.587,775.3058,211.2177,592.5586,872.026,128.256,378.7676,016.3645,487.0515,185.3325,489.0085,234.5444,703.4964,344.6094,522.0544,395.2873,977.0143,688.4173,686.8973,595.2453,204.4042,994.4223,243.3333,307.7952,930.7132,750.0782,922.4482,731.222,377.4892,148.383
Accumulated Other Comprehensive Income/Loss 194180.431153.509159.225141.96126.67567.71770.18462.22120.206-19.852-31.514-38.462-36-42-39-40-28-51-59-60-43-421211548363332381-1420516178614634271926252227000000000000000
Other Total Stockholders Equity 1,3191,317.1111,317.1111,317.1111,317.8491,317.8491,318.4761,318.4761,318.791,319.0031,299.1511,287.4891,280.5411,282.5261,277.3821,280.8781,279.0671,291.1661,268.0031,260.8181,260.3891,276.331,315.8561,322.0271,321.4371,321.5851,322.2431,323.0111,322.8281,323.0941,322.4811,322.6351,307.8441,322.6851,322.8651,323.0231,323.1811,321.6291,322.7811,323.3521,323.3951,323.4421,322.3891,321.8771,322.6281,323.1041,331.6791,326.8351,323.8941,334.7941,323.6491,330.2691,324.6531,312.8721,311.0721,317.4891,328.2681,335.2941,330.9481,333.5621,335.953
Total Shareholders Equity 33,14735,223.37732,265.20428,824.02326,423.46626,517.53824,152.19521,437.97520,274.84520,356.70119,878.32918,106.71518,190.6519,341.74919,732.0318,619.65818,744.621,164.80121,011.68219,302.4618,056.22518,294.32217,203.54615,716.63614,898.30715,471.53914,653.20113,410.52312,509.95112,734.21111,956.69710,993.01510,300.94910,771.70210,184.2239,473.8438,747.2318,979.1968,602.9458,062.2037,753.5278,049.257,800.7337,268.1736,907.0377,089.9586,944.7666,521.6496,230.1116,239.4916,136.6945,752.4735,536.8755,774.0055,836.6675,466.0025,296.1465,475.5425,279.9684,928.8514,702.136
Total Equity 33,14735,223.37732,265.20428,824.02326,423.46626,517.53824,152.19521,437.97520,274.84520,356.70119,878.32918,106.71518,190.6519,341.74919,732.0318,619.65818,744.621,164.80121,011.68219,302.4618,056.22518,294.32217,203.54615,716.63614,898.30715,471.53914,653.20113,410.52312,509.95112,734.21111,956.69710,993.01510,300.94910,771.70210,184.2239,473.8438,747.2318,979.1968,602.9458,062.2037,753.5278,049.257,800.7337,268.1736,907.0377,089.9586,944.7666,521.6496,230.1116,239.4916,136.6945,752.4735,536.8755,774.0055,836.6675,466.0025,296.1465,475.5425,279.9684,928.8514,702.136
Total Liabilities & Shareholders Equity 43,39046,510.43742,746.95738,413.63535,601.17936,953.14433,779.78328,511.6727,466.09927,470.43327,250.30423,036.36123,776.22125,052.28325,009.52322,642.50822,974.9726,814.21328,769.84726,424.43525,396.15725,953.53324,160.10621,983.79221,540.15622,276.88921,674.3419,649.14318,530.11619,500.14118,837.09317,562.6316,914.95417,936.72515,854.91614,932.85114,306.46214,695.01714,574.97213,995.14313,816.74714,557.59314,573.42713,804.95713,651.0213,754.89413,868.75613,332.5913,302.27513,305.56113,649.36612,825.79412,726.61212,316.59212,899.26112,481.53912,600.37312,635.92112,734.96312,463.73212,267.372