Sohgo Security Services Co.,Ltd.
TSE:2331.T
1066.5 (JPY) • At close November 5, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 143,363 | 142,993 | 148,125 | 143,652 | 143,885 | 126,421 | 116,288 | 122,332 | 115,892 | 142,873 | 141,740 | 104,874 | 103,817 | 108,738 | 108,739 | 84,416 | 88,214 | 61,029 | 85,857 | 90,186 |
Short Term Investments
| 7,866 | 661 | 380 | 598 | 618 | 361 | 338 | 803 | 419 | 861 | 415 | 1,439 | 2,744 | 942 | 1,859 | 1,618 | 1,265 | 707 | 410 | 539 |
Cash and Short Term Investments
| 151,229 | 143,654 | 148,505 | 144,250 | 144,503 | 126,782 | 116,626 | 123,135 | 116,311 | 143,734 | 142,155 | 106,313 | 106,561 | 109,680 | 110,598 | 86,034 | 89,479 | 61,736 | 86,267 | 90,725 |
Net Receivables
| 73,577 | 76,762 | 68,450 | 65,264 | 67,380 | 65,710 | 65,658 | 62,977 | 57,667 | 55,297 | 46,253 | 46,113 | 42,010 | 34,697 | 29,908 | 68,382 | 73,925 | 82,380 | 52,886 | 49,723 |
Inventory
| 12,521 | 10,388 | 7,731 | 7,899 | 7,415 | 5,859 | 6,164 | 5,826 | 6,586 | 5,152 | 4,723 | 5,669 | 6,187 | 5,510 | 3,269 | 4,249 | 4,452 | 4,092 | 4,459 | 4,514 |
Other Current Assets
| 14,734 | 8,228 | 9,186 | 10,204 | 10,188 | 9,696 | 8,397 | 7,689 | 7,449 | 6,262 | 6,327 | 6,054 | 5,302 | 4,848 | 4,504 | 5,025 | 4,356 | 5,029 | 4,197 | 5,939 |
Total Current Assets
| 252,061 | 239,032 | 233,872 | 227,617 | 229,486 | 208,047 | 196,845 | 199,627 | 188,013 | 210,445 | 199,458 | 164,149 | 160,060 | 154,735 | 148,279 | 163,690 | 172,212 | 153,237 | 147,809 | 150,901 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 120,353 | 125,688 | 103,376 | 103,383 | 90,439 | 89,442 | 91,246 | 86,974 | 77,340 | 71,704 | 68,225 | 60,149 | 59,147 | 59,514 | 58,351 | 59,095 | 57,638 | 59,701 | 59,509 | 59,195 |
Goodwill
| 31,442 | 32,753 | 27,097 | 29,678 | 19,346 | 20,952 | 21,108 | 18,615 | 10,149 | 11,172 | 769 | 1,129 | 1,470 | 1,712 | 0 | 37 | 147 | 0 | 0 | 0 |
Intangible Assets
| 9,235 | 11,422 | 12,650 | 13,568 | 13,251 | 12,106 | 9,203 | 6,384 | 5,243 | 5,681 | 5,380 | 4,828 | 5,077 | 5,759 | 5,203 | 5,384 | 5,380 | 6,122 | 6,452 | 6,448 |
Goodwill and Intangible Assets
| 40,677 | 44,175 | 39,747 | 43,246 | 32,597 | 33,058 | 30,311 | 24,999 | 15,392 | 16,853 | 6,149 | 5,957 | 6,547 | 7,471 | 5,203 | 5,421 | 5,527 | 6,122 | 6,452 | 6,448 |
Long Term Investments
| 64,975 | 109,343 | 103,768 | 98,441 | 62,584 | 42,935 | 43,938 | 41,664 | 39,169 | 39,821 | 36,055 | 32,774 | 21,081 | 23,757 | 24,151 | 22,421 | 26,089 | 33,912 | 35,990 | 29,262 |
Tax Assets
| 4,966 | 7,104 | 7,102 | 8,449 | 13,320 | 11,491 | 8,912 | 10,394 | 10,810 | 5,587 | 12,638 | 10,647 | 11,951 | 14,634 | 14,000 | 15,909 | 16,111 | 15,828 | 16,384 | 17,436 |
Other Non-Current Assets
| 84,529 | -8,700 | 409 | 325 | 363 | 25,135 | 25,905 | 22,213 | 18,833 | 29,449 | 19,963 | 22,984 | 24,807 | 24,239 | 26,085 | 21,025 | 19,819 | 16,419 | 16,686 | 18,964 |
Total Non-Current Assets
| 315,500 | 277,610 | 254,402 | 253,844 | 199,303 | 202,061 | 200,312 | 186,244 | 161,544 | 163,414 | 143,030 | 132,511 | 123,533 | 129,615 | 127,790 | 123,871 | 125,184 | 131,982 | 135,021 | 131,305 |
Total Assets
| 567,561 | 516,647 | 488,278 | 481,465 | 428,796 | 410,113 | 397,164 | 385,877 | 349,561 | 373,863 | 342,495 | 296,665 | 283,593 | 284,350 | 276,069 | 287,561 | 297,396 | 285,219 | 282,830 | 282,206 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 28,512 | 29,669 | 23,098 | 24,084 | 25,326 | 22,993 | 23,420 | 21,426 | 22,602 | 23,946 | 21,069 | 17,417 | 30,217 | 24,998 | 20,474 | 21,075 | 21,275 | 13,184 | 10,976 | 10,901 |
Short Term Debt
| 12,862 | 13,892 | 16,584 | 29,139 | 23,667 | 19,869 | 22,146 | 34,960 | 26,994 | 65,836 | 62,153 | 25,534 | 24,264 | 32,735 | 43,526 | 56,170 | 63,466 | 43,969 | 43,851 | 47,175 |
Tax Payables
| 5,917 | 7,986 | 11,324 | 12,722 | 12,859 | 9,826 | 9,531 | 10,063 | 9,231 | 12,776 | 5,883 | 5,784 | 3,993 | 3,210 | 3,439 | 2,867 | 3,191 | 2,629 | 2,130 | 1,325 |
Deferred Revenue
| 18,807 | 31,394 | 35,912 | 35,630 | 36,020 | 36,787 | 34,600 | 29,181 | 26,197 | 30,102 | 20,865 | 22,566 | 5,212 | 4,341 | 4,567 | 3,917 | 4,182 | 14,112 | 15,511 | 15,569 |
Other Current Liabilities
| 40,308 | 23,901 | 14,790 | 14,940 | 13,422 | 12,856 | 12,329 | 12,537 | 11,429 | 10,580 | 10,235 | 9,855 | 9,552 | 9,697 | 8,086 | 8,219 | 8,070 | 10,026 | 9,576 | 9,258 |
Total Current Liabilities
| 100,489 | 98,856 | 90,384 | 103,793 | 98,435 | 92,505 | 92,495 | 98,104 | 87,222 | 130,464 | 114,322 | 75,372 | 69,245 | 71,771 | 76,653 | 89,381 | 96,993 | 81,291 | 79,914 | 82,903 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 1,658 | 39,934 | 37,674 | 40,841 | 27,596 | 27,541 | 30,509 | 30,637 | 20,214 | 7,862 | 9,513 | 11,921 | 15,006 | 16,576 | 7,792 | 10,077 | 11,019 | 17,073 | 21,694 | 24,882 |
Deferred Revenue Non-Current
| 36,056 | 30,209 | 29,258 | 29,184 | 29,632 | 29,954 | 29,234 | 31,427 | 32,954 | 27,277 | 35,317 | 30,500 | 30,136 | 29,829 | 28,838 | 29,431 | 30,245 | 30,702 | 31,556 | 32,853 |
Deferred Tax Liabilities Non-Current
| 10,734 | 1,514 | 1,305 | 876 | 296 | 626 | 1,122 | 935 | 646 | 947 | 399 | 421 | 455 | 511 | 553 | 422 | 443 | 458 | 63 | 10 |
Other Non-Current Liabilities
| 32,038 | 2,243 | 2,149 | 2,344 | 2,404 | 2,390 | 2,424 | 2,545 | 2,903 | 2,952 | 2,741 | 2,888 | 3,117 | 3,485 | 3,559 | 3,352 | 3,792 | 3,878 | 3,764 | 2,931 |
Total Non-Current Liabilities
| 80,486 | 73,900 | 70,386 | 73,245 | 59,928 | 60,511 | 63,289 | 65,544 | 56,717 | 39,038 | 47,970 | 45,730 | 48,714 | 50,401 | 40,742 | 43,282 | 45,499 | 52,111 | 57,077 | 60,676 |
Total Liabilities
| 180,975 | 172,756 | 160,770 | 177,038 | 158,363 | 153,016 | 155,784 | 163,648 | 143,939 | 169,502 | 162,292 | 121,102 | 117,959 | 122,172 | 117,395 | 132,663 | 142,492 | 133,402 | 136,991 | 143,579 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 308,395 | 293,450 | 272,094 | 255,223 | 5,016 | 4,774 | 9,115 | 11,912 | 0 | 5,474 | 1,109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,674 | 18,536 | 17,831 | 17,152 |
Retained Earnings
| 275,464 | 256,852 | 241,718 | 220,464 | 203,375 | 186,248 | 171,161 | 157,596 | 144,551 | 130,753 | 114,961 | 106,731 | 100,267 | 98,374 | 95,556 | 93,004 | 90,720 | 85,258 | 79,643 | 77,444 |
Accumulated Other Comprehensive Income/Loss
| 30,850 | 6,496 | 6,696 | 5,418 | -9,725 | -5,016 | -4,774 | -9,115 | -11,912 | 1,390 | -5,474 | -1,109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 27,938 | -275,527 | -260,393 | -239,139 | -222,050 | 28,158 | 28,400 | 20,351 | 18,214 | 30,128 | 24,653 | 29,022 | 26,524 | 25,878 | 26,306 | 25,484 | 28,111 | 30,982 | 31,719 | 28,573 |
Total Shareholders Equity
| 352,927 | 314,891 | 300,146 | 277,512 | 245,498 | 233,081 | 218,236 | 196,622 | 181,440 | 180,946 | 158,289 | 154,428 | 145,466 | 142,927 | 140,537 | 137,163 | 137,505 | 134,776 | 129,193 | 123,169 |
Total Equity
| 386,581 | 343,891 | 327,508 | 304,427 | 270,433 | 257,097 | 241,380 | 222,229 | 205,622 | 204,361 | 180,203 | 175,563 | 165,634 | 162,178 | 158,674 | 154,898 | 154,904 | 151,817 | 145,839 | 138,627 |
Total Liabilities & Shareholders Equity
| 567,556 | 516,647 | 488,278 | 481,465 | 428,796 | 410,113 | 397,164 | 385,877 | 349,561 | 373,863 | 342,495 | 296,665 | 283,593 | 284,350 | 276,069 | 287,561 | 297,396 | 285,219 | 282,830 | 282,206 |