
Kagome Co., Ltd.
TSE:2811.T
3034 (JPY) • At close May 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 | 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
| 21,273 | 36,010 | 21,390 | 31,231 | 56,768 | 27,260 | 30,591 | 22,150 | 38,918 | 8,413 | 11,458 | 15,313 | 18,498 | 15,588 | 9,417 | 7,738 | 6,804 | 5,863 | 8,015 | 4,979 | 4,400 |
Short Term Investments
| 4,555 | 0 | 1,697 | 1,257 | 407 | 665 | -1,238 | 3,167 | 5,675 | 13,115 | 12,625 | 9,810 | 14,817 | 18,960 | 18,216 | 9,561 | 9,233 | 7,338 | 22,113 | 9,931 | 19,730 |
Cash and Short Term Investments
| 25,828 | 36,010 | 23,087 | 32,488 | 57,175 | 27,925 | 30,591 | 22,150 | 38,918 | 21,528 | 24,083 | 25,123 | 33,315 | 34,548 | 27,633 | 17,299 | 16,037 | 13,201 | 30,128 | 14,910 | 24,130 |
Net Receivables
| 59,432 | 48,426 | 45,487 | 41,657 | 40,104 | 40,011 | 35,612 | 35,691 | 33,353 | 31,783 | 33,031 | 0 | 27,064 | 25,864 | 23,124 | 24,182 | 23,832 | 26,230 | 35,746 | 25,013 | 13,426 |
Inventory
| 119,047 | 75,198 | 57,565 | 47,150 | 42,304 | 42,960 | 41,275 | 41,698 | 40,565 | 45,613 | 45,003 | 40,465 | 30,136 | 20,792 | 21,545 | 24,921 | 24,562 | 19,618 | 15,831 | 14,640 | 12,990 |
Other Current Assets
| 5,651 | 8,891 | 3,023 | 2,190 | 1,984 | 1,751 | 11,026 | 10,128 | 12,662 | 16,979 | 20,726 | 4,612 | 8,320 | 6,415 | 7,110 | 6,637 | 10,818 | 10,236 | 693 | 7,451 | 5,606 |
Total Current Assets
| 209,958 | 165,451 | 129,162 | 123,485 | 141,567 | 112,647 | 117,321 | 109,667 | 125,498 | 115,903 | 122,843 | 107,385 | 98,835 | 87,619 | 79,412 | 73,039 | 75,398 | 69,285 | 87,632 | 66,818 | 56,152 |
Non-Current Assets: | |||||||||||||||||||||
Property, Plant & Equipment, Net
| 82,589 | 60,756 | 61,779 | 60,193 | 52,571 | 53,634 | 56,602 | 53,249 | 53,633 | 53,621 | 51,608 | 48,712 | 44,264 | 36,999 | 40,555 | 40,548 | 45,070 | 44,879 | 45,256 | 42,118 | 39,425 |
Goodwill
| 0 | 799 | 757 | 687 | 632 | 468 | 55 | 503 | 6,515 | 7,616 | 2,904 | 3,978 | 1,996 | 2,441 | 3,395 | 0 | 213 | 19 | 0 | 0 | 0 |
Intangible Assets
| 37,817 | 2,224 | 3,220 | 3,351 | 3,546 | 3,379 | 2,136 | 1,692 | 6,451 | 7,056 | 2,261 | 2,594 | 3,183 | 2,716 | 2,123 | 2,077 | 2,201 | 2,010 | 2,086 | 2,276 | 1,811 |
Goodwill and Intangible Assets
| 37,817 | 3,023 | 3,220 | 3,351 | 3,546 | 3,379 | 2,191 | 2,195 | 12,966 | 14,672 | 5,165 | 6,572 | 5,179 | 5,157 | 5,518 | 2,077 | 2,414 | 2,029 | 2,086 | 2,276 | 1,811 |
Long Term Investments
| 23,400 | 31,623 | 23,647 | 21,828 | 21,564 | 22,018 | 11,651 | 23,945 | 13,857 | 6,649 | 5,005 | 5,075 | -396 | -5,594 | -4,698 | 4,372 | 3,051 | 7,672 | -7,426 | 6,513 | -5,700 |
Tax Assets
| 0 | 1,121 | 2,237 | 1,950 | 1,930 | 2,357 | 132 | 95 | 93 | 994 | 1,798 | 1,709 | 2,247 | 2,579 | 996 | 638 | 1,179 | 584 | 145 | 135 | 148 |
Other Non-Current Assets
| 8,650 | 3,674 | 5,326 | 4,401 | 3,734 | 7,143 | 5,712 | 6,581 | 13,751 | 17,040 | 16,990 | 14,164 | 18,831 | 21,447 | 20,878 | 13,331 | 13,826 | 10,899 | 22,868 | 10,854 | 20,243 |
Total Non-Current Assets
| 152,456 | 100,197 | 96,209 | 91,723 | 83,345 | 88,531 | 76,288 | 86,065 | 94,300 | 92,976 | 80,566 | 76,232 | 70,125 | 60,588 | 63,249 | 60,966 | 65,540 | 66,063 | 62,929 | 61,896 | 55,927 |
Total Assets
| 362,415 | 265,648 | 225,372 | 215,208 | 224,913 | 201,179 | 193,610 | 195,737 | 219,804 | 208,885 | 203,413 | 183,621 | 168,965 | 148,207 | 142,661 | 134,005 | 140,938 | 135,348 | 150,561 | 128,714 | 112,079 |
Liabilities & Equity: | |||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||
Account Payables
| 44,412 | 19,559 | 35,486 | 35,244 | 16,216 | 15,816 | 31,725 | 16,554 | 13,729 | 15,204 | 14,150 | 14,453 | 14,803 | 13,387 | 20,846 | 18,401 | 20,918 | 24,196 | 30,080 | 18,480 | 11,545 |
Short Term Debt
| 51,176 | 49,876 | 34,604 | 26,436 | 47,465 | 29,963 | 24,025 | 22,665 | 46,517 | 11,614 | 8,637 | 8,226 | 8,016 | 3,996 | 5,323 | 6,878 | 14,337 | 4,487 | 4,385 | 2,771 | 13,566 |
Tax Payables
| 3,003 | 2,783 | 1,923 | 2,530 | 2,851 | 1,770 | 3,620 | 3,918 | 704 | 2,206 | 262 | 1,076 | 2,283 | 3,215 | 1,193 | 2,636 | 122 | 162 | 2,001 | 4,276 | 683 |
Deferred Revenue
| 0 | 0 | 0 | 3,478 | 3,661 | 3,098 | 18,198 | 17,329 | 15,258 | 15,073 | 15,844 | 12,454 | 16,339 | 6,964 | 6,199 | 5,371 | 1,195 | 2,089 | 4,627 | 16,331 | 11,863 |
Other Current Liabilities
| 10,622 | 28,212 | 8,300 | 8,701 | 25,706 | 20,855 | 3,193 | 16,573 | 17,608 | 16,698 | 19,331 | 15,934 | 16,746 | 16,905 | 9,047 | 4,219 | 2,206 | 2,962 | 5,199 | 13,580 | 12,455 |
Total Current Liabilities
| 109,213 | 100,430 | 80,313 | 72,911 | 92,238 | 68,404 | 62,563 | 59,710 | 78,558 | 45,722 | 42,380 | 39,689 | 41,848 | 37,503 | 36,409 | 32,134 | 37,583 | 31,807 | 41,665 | 39,107 | 38,249 |
Non-Current Liabilities: | |||||||||||||||||||||
Long Term Debt
| 21,543 | 13,911 | 9,469 | 9,193 | 5,459 | 8,057 | 12,910 | 14,421 | 27,995 | 25,751 | 27,119 | 22,638 | 15,522 | 11,166 | 10,836 | 5,179 | 8,928 | 2,480 | 7,357 | 9,236 | 10,000 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 10,350 | 10,498 | 10,957 | 26,508 | 5,235 | 5,599 | 4,915 | 4,746 | 4,041 | 2,839 | 2,543 | 2,369 | 2,356 | 2,379 | 2,520 | 2,632 | 2,681 | 3,337 |
Deferred Tax Liabilities Non-Current
| 8,694 | 3,711 | 3,567 | 3,456 | 3,190 | 3,186 | 1,079 | 3,882 | 3,704 | 2,792 | 1,086 | 602 | 1,211 | 1,001 | 987 | 953 | 928 | 1,431 | 1,970 | 2,392 | 1,883 |
Other Non-Current Liabilities
| 11,325 | 11,161 | 10,232 | -244 | 878 | -810 | 9,936 | 6,636 | 5,957 | 3,361 | 3,516 | 3,628 | 3,113 | 3,179 | 3,119 | 3,965 | 3,413 | 4,212 | 4,538 | 4,779 | 3,125 |
Total Non-Current Liabilities
| 41,562 | 28,783 | 23,268 | 22,755 | 20,025 | 21,390 | 26,206 | 30,174 | 43,255 | 36,819 | 36,467 | 30,909 | 22,685 | 17,889 | 17,311 | 12,453 | 15,648 | 13,163 | 16,497 | 19,088 | 18,345 |
Total Liabilities
| 150,775 | 129,213 | 103,581 | 95,666 | 112,263 | 89,794 | 88,769 | 89,884 | 121,813 | 82,541 | 78,847 | 70,598 | 64,533 | 55,392 | 53,720 | 44,587 | 53,231 | 44,970 | 58,162 | 58,195 | 56,594 |
Equity: | |||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 19,985 | 19,985 | 19,985 | 19,985 | 19,985 | 19,985 | 19,985 | 19,985 | 19,985 | 19,985 | 19,985 | 0 | 19,985 | 19,985 | 19,985 | 19,985 | 19,985 | 19,985 | 19,985 | 11,685 | 5,780 |
Retained Earnings
| 119,725 | 98,017 | 90,708 | 84,235 | 77,730 | 75,629 | 83,162 | 74,303 | 66,492 | 61,916 | 60,116 | 58,013 | 54,599 | 49,910 | 47,184 | 45,986 | 44,496 | 43,989 | 41,316 | 38,821 | 37,164 |
Accumulated Other Comprehensive Income/Loss
| 0 | 13,902 | 8,084 | 5,355 | 2,863 | 3,589 | 2,694 | 12,387 | 10,798 | 14,179 | 16,309 | 0 | 3,434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 46,030 | 361 | 294 | 7,990 | 10,398 | 9,141 | -2,503 | -4,621 | 5,997 | 23,419 | 23,216 | 50,491 | 23,521 | 21,694 | 23,523 | 22,075 | 23,534 | 23,691 | 23,700 | 15,408 | 9,510 |
Total Shareholders Equity
| 185,740 | 132,265 | 119,071 | 117,565 | 110,976 | 108,344 | 101,933 | 102,054 | 92,474 | 119,499 | 119,626 | 108,504 | 101,538 | 91,589 | 87,543 | 88,046 | 86,152 | 88,356 | 90,433 | 68,720 | 53,832 |
Total Equity
| 211,640 | 136,435 | 121,791 | 119,542 | 112,650 | 111,385 | 104,841 | 105,852 | 97,988 | 126,343 | 124,565 | 113,022 | 104,430 | 92,815 | 88,941 | 89,418 | 87,707 | 90,378 | 92,399 | 70,519 | 55,485 |
Total Liabilities & Shareholders Equity
| 362,415 | 265,648 | 225,372 | 215,208 | 224,913 | 201,179 | 193,610 | 191,938 | 214,287 | 202,040 | 198,473 | 179,102 | 166,071 | 148,207 | 142,661 | 134,005 | 140,938 | 135,348 | 150,561 | 128,714 | 112,079 |