Bic Camera Inc.
TSE:3048.T
1669.5 (JPY) • At close November 8, 2024
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 71,396 | 75,135 | 91,081 | 108,973 | 117,211 | 25,791 | 21,967 | 19,997 | 25,137 | 22,410 | 26,276 | 33,138 | 47,137 | 21,116 | 24,006 | 24,401 | 24,202 | 24,485 | 35,300.769 | 28,533.083 |
Short Term Investments
| 0 | -45,577 | 1,545 | -45,928 | -45,451 | -45,624 | -47,694 | -48,515 | -47,145 | -50,088 | -50,517 | -51,817 | -409 | -1,156 | -1,206 | -1,449 | -1,563 | -1,371 | -4,627.558 | -1,302.558 |
Cash and Short Term Investments
| 71,396 | 75,135 | 91,081 | 108,973 | 117,211 | 25,791 | 21,967 | 19,997 | 25,137 | 22,410 | 26,276 | 33,138 | 47,137 | 21,116 | 24,006 | 24,401 | 24,202 | 24,485 | 35,300.769 | 28,533.083 |
Net Receivables
| 49,147 | 44,540 | 41,672 | 37,501 | 40,986 | 39,008 | 40,691 | 38,380 | 34,714 | 36,247 | 37,997 | 41,224 | 43,060 | 39,720 | 41,123 | 39,205 | 27,698 | 33,626 | 18,748.653 | 16,158.498 |
Inventory
| 110,437 | 105,835 | 101,385 | 99,144 | 101,574 | 128,636 | 106,731 | 102,321 | 94,078 | 82,167 | 74,332 | 72,146 | 87,385 | 38,218 | 35,338 | 37,145 | 43,264 | 36,121 | 30,354.489 | 22,609.355 |
Other Current Assets
| 32,487 | 21,735 | 18,120 | 12,459 | 14,038 | 15,501 | 13,833 | 11,455 | 13,315 | 12,538 | 12,929 | 22,558 | 22,445 | 2,891 | 2,822 | 3,766 | 13,409 | 2,869 | 8,858.319 | 7,112.873 |
Total Current Assets
| 263,467 | 247,245 | 252,258 | 258,077 | 273,809 | 208,936 | 183,222 | 172,153 | 167,244 | 153,362 | 151,534 | 169,066 | 200,027 | 101,945 | 103,289 | 104,517 | 108,573 | 97,101 | 93,262.23 | 74,413.809 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 80,031 | 83,104 | 87,030 | 85,774 | 90,374 | 87,509 | 84,515 | 81,972 | 76,415 | 76,611 | 77,789 | 78,055 | 79,475 | 59,960 | 60,172 | 62,203 | 62,054 | 45,570 | 40,556.802 | 35,179.544 |
Goodwill
| 9,649 | 5,303 | 5,496 | 4,742 | 3,240 | 0 | 3,990 | 4,351 | 4,712 | 5,072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 29,705 | 26,687 | 24,726 | 26,298 | 22,139 | 23,105 | 18,682 | 17,778 | 17,050 | 18,973 | 18,811 | 19,016 | 17,167 | 14,337 | 14,743 | 14,068 | 14,329 | 5,119 | 4,876.877 | 3,091.398 |
Goodwill and Intangible Assets
| 39,354 | 31,990 | 30,222 | 31,040 | 25,379 | 23,105 | 22,672 | 22,129 | 21,762 | 24,045 | 18,811 | 19,016 | 17,167 | 14,337 | 14,743 | 14,068 | 14,329 | 5,119 | 4,876.877 | 3,091.398 |
Long Term Investments
| 26,530 | 62,495 | 13,432 | 58,157 | 60,004 | 59,250 | 64,752 | 62,886 | 58,918 | 64,473 | 63,040 | 63,442 | 12,008 | 13,584 | 13,781 | 20,466 | 22,180 | 22,285 | 20,932.915 | 7,666.856 |
Tax Assets
| 20,760 | 20,863 | 24,466 | 20,812 | 21,541 | 20,785 | 9,469 | 10,041 | 10,967 | 9,605 | 16,390 | 15,900 | 18,170 | 3,253 | 3,682 | 2,100 | 2,701 | 747 | 671.132 | 1,422.762 |
Other Non-Current Assets
| 48,106 | 4,140 | 49,055 | 602 | 963 | 861 | 972 | 1,026 | 1,460 | 1,481 | 1,832 | 2,037 | 53,819 | 26,758 | 26,090 | 27,591 | 28,346 | 31,016 | 30,339.169 | 24,603.568 |
Total Non-Current Assets
| 214,781 | 202,592 | 204,205 | 196,385 | 198,261 | 191,510 | 182,380 | 178,054 | 169,522 | 176,215 | 177,862 | 178,450 | 180,639 | 117,892 | 118,468 | 126,428 | 129,610 | 104,737 | 97,376.895 | 71,964.128 |
Total Assets
| 478,248 | 449,840 | 456,466 | 454,466 | 472,074 | 400,451 | 365,605 | 350,211 | 336,769 | 329,580 | 329,400 | 347,520 | 380,666 | 219,837 | 221,757 | 230,945 | 238,183 | 201,838 | 190,639.125 | 146,377.937 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 50,014 | 39,919 | 42,810 | 38,098 | 58,301 | 58,387 | 47,222 | 47,177 | 39,846 | 44,038 | 42,204 | 45,131 | 50,317 | 36,380 | 41,189 | 39,693 | 45,844 | 43,222 | 40,583.467 | 32,266.966 |
Short Term Debt
| 78,443 | 98,852 | 88,564 | 82,611 | 54,513 | 60,072 | 58,338 | 57,850 | 47,025 | 56,769 | 54,674 | 100,675 | 105,584 | 40,049 | 44,055 | 62,280 | 54,753 | 42,993 | 38,743.778 | 38,226.458 |
Tax Payables
| 0 | 2,817 | 2,455 | 4,572 | 3,143 | 3,429 | 6,180 | 5,128 | 5,396 | 4,711 | 8,514 | 1,372 | 575 | 5,444 | 4,409 | 2,859 | 5,684 | 4,945 | 4,083.465 | 3,146.833 |
Deferred Revenue
| 31,529 | 38,855 | 34,390 | 21,392 | 20,162 | 20,067 | 6,180 | 20,315 | 20,199 | 19,360 | 24,620 | 25,239 | 26,892 | 21,186 | 20,512 | 18,267 | 20,490 | 6,654 | 5,555.818 | 4,043.84 |
Other Current Liabilities
| 53,023 | 27,236 | 32,017 | 31,488 | 40,981 | 35,401 | 44,821 | 24,930 | 25,405 | 25,395 | 28,258 | 27,901 | 28,541 | 14,017 | 14,833 | 13,477 | 13,282 | 23,295 | 21,049.717 | 16,292.481 |
Total Current Liabilities
| 213,009 | 204,862 | 197,781 | 173,589 | 173,957 | 173,927 | 156,561 | 150,272 | 132,475 | 145,562 | 149,756 | 198,946 | 211,334 | 111,632 | 120,589 | 133,717 | 134,369 | 116,164 | 105,932.78 | 90,829.745 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 25,559 | 24,712 | 44,932 | 68,076 | 96,187 | 31,163 | 22,257 | 23,279 | 44,349 | 33,198 | 43,185 | 31,591 | 53,590 | 24,255 | 31,069 | 28,412 | 39,455 | 28,016 | 36,557.723 | 40,183.539 |
Deferred Revenue Non-Current
| 9,005 | 8,781 | 8,942 | 28,393 | 27,545 | 27,124 | 25,862 | 25,549 | 24,683 | 23,523 | 22,602 | 19,767 | 22,621 | 9,286 | 5,434 | 5,037 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 655 | 476 | 828 | 726 | 145 | 83 | 237 | 166 | 103 | 88 | 105 | 21 | 25 | 32 | 29 | 27 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 36,837 | 34,627 | 34,852 | 4,162 | 4,451 | 4,814 | 4,924 | 5,354 | 6,064 | 6,365 | 6,603 | 5,509 | 4,972 | 2,392 | 1,976 | 1,942 | 6,270 | 5,184 | 4,885.753 | 2,539.9 |
Total Non-Current Liabilities
| 72,056 | 68,596 | 89,554 | 101,357 | 128,328 | 63,184 | 53,280 | 54,348 | 75,199 | 63,174 | 72,495 | 56,888 | 81,208 | 35,965 | 38,508 | 35,418 | 45,725 | 33,200 | 41,443.476 | 42,723.439 |
Total Liabilities
| 285,065 | 273,458 | 287,335 | 274,946 | 302,285 | 237,111 | 209,841 | 204,620 | 207,674 | 208,736 | 222,251 | 255,834 | 292,542 | 147,597 | 159,097 | 169,135 | 180,094 | 149,364 | 147,376.256 | 133,553.184 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 5,385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 25,929 | 25,929 | 25,929 | 25,929 | 25,929 | 25,929 | 25,929 | 23,237 | 23,237 | 23,237 | 18,402 | 18,402 | 18,402 | 18,402 | 18,402 | 18,402 | 18,402 | 12,548 | 12,548.27 | 1,050 |
Retained Earnings
| 110,094 | 99,438 | 98,753 | 105,983 | 98,630 | 96,699 | 87,112 | 72,195 | 60,872 | 50,706 | 45,592 | 36,119 | 35,400 | 33,969 | 26,643 | 22,353 | 18,934 | 22,947 | 15,551.544 | 9,706.348 |
Accumulated Other Comprehensive Income/Loss
| 11,040 | 6,620 | 1,461 | 1,595 | 2,201 | 925 | 3,593 | 2,637 | -299 | 2,531 | 1,369 | 903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2 | 5,397 | 5,414 | 10,373 | 10,405 | 10,401 | 13,309 | 24,144 | 23,788 | 24,142 | 19,308 | 19,308 | 18,630 | 19,074 | 17,000 | 17,058 | 16,765 | 14,792 | 13,777.805 | 1,110.934 |
Total Shareholders Equity
| 152,450 | 137,384 | 131,557 | 143,880 | 137,165 | 133,954 | 129,943 | 122,213 | 107,897 | 100,616 | 84,671 | 74,732 | 72,432 | 71,445 | 62,045 | 57,813 | 54,101 | 50,287 | 41,877.619 | 11,867.282 |
Total Equity
| 193,179 | 176,382 | 169,131 | 179,520 | 169,789 | 163,340 | 155,764 | 145,591 | 129,095 | 120,844 | 107,149 | 91,686 | 88,124 | 72,240 | 62,660 | 61,810 | 58,089 | 52,474 | 43,262.869 | 12,824.753 |
Total Liabilities & Shareholders Equity
| 478,248 | 449,840 | 456,466 | 454,466 | 472,074 | 400,451 | 365,605 | 350,211 | 336,769 | 329,580 | 329,400 | 347,520 | 380,666 | 219,837 | 221,757 | 230,945 | 238,183 | 201,838 | 190,639.125 | 146,377.937 |