COSMOS Pharmaceutical Corporation
TSE:3349.T
7120 (JPY) • At close November 13, 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
| 52,301 | 45,928 | 37,362 | 55,108 | 52,122 | 19,022 | 21,668 | 27,728 | 27,282 | 18,635 | 21,302 | 15,911 | 19,101 | 18,524 | 16,081 | 14,201 | 10,045 | 6,830 | 9,178 | 6,908 |
Short Term Investments
| 0 | -21,597 | -19,891 | -18,826 | -18,813 | -18,663 | -16,151 | -15,409 | -15,185 | -14,577 | -14,094 | -13,684 | -3,791 | -4,026 | -3,998 | -3,875 | 0 | -4,214 | -2,945 | -2,111 |
Cash and Short Term Investments
| 52,301 | 45,928 | 37,362 | 55,108 | 52,122 | 19,022 | 21,668 | 27,728 | 27,282 | 18,635 | 21,302 | 15,911 | 19,101 | 18,524 | 16,081 | 14,201 | 10,045 | 6,830 | 9,178 | 6,908 |
Net Receivables
| 637 | 452 | 198 | 100 | 108 | 398 | 91 | 22 | 28 | 25 | 17 | 2,090 | 1,792 | 1,430 | 1,139 | 1,098 | 2,128 | 1,664 | 1,568 | 0 |
Inventory
| 86,173 | 77,479 | 66,363 | 60,549 | 53,560 | 53,289 | 48,749 | 40,038 | 38,227 | 34,863 | 31,261 | 27,532 | 24,199 | 19,650 | 19,299 | 16,433 | 14,754 | 13,384 | 11,687 | 8,113 |
Other Current Assets
| 15,222 | 13,226 | 11,548 | 9,368 | 8,360 | 7,676 | 7,565 | 5,961 | 5,368 | 4,899 | 4,517 | 1,890 | 1,803 | 1,634 | 1,426 | 1,373 | 1,390 | 974 | 855 | 1,583 |
Total Current Assets
| 154,333 | 137,085 | 115,471 | 125,125 | 114,150 | 80,385 | 78,073 | 73,749 | 70,905 | 58,422 | 57,097 | 47,423 | 46,895 | 41,238 | 37,945 | 33,105 | 28,317 | 22,852 | 23,288 | 16,604 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 295,798 | 274,655 | 239,035 | 195,131 | 185,374 | 172,816 | 153,976 | 134,450 | 114,463 | 93,772 | 69,147 | 51,942 | 36,821 | 27,236 | 21,572 | 18,993 | 14,581 | 13,008 | 8,167 | 6,532 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 497 | 547 | 433 | 326 | 268 | 287 | 295 | 215 | 332 | 489 | 679 | 802 | 784 | 640 | 482 | 429 | 0 | 49 | 36 | 13 |
Goodwill and Intangible Assets
| 497 | 547 | 433 | 326 | 268 | 287 | 295 | 215 | 332 | 489 | 679 | 802 | 784 | 640 | 482 | 429 | 0 | 49 | 36 | 13 |
Long Term Investments
| 4,386 | 21,601 | 19,895 | 18,831 | 18,818 | 18,667 | 16,156 | 15,413 | 15,193 | 14,608 | 14,116 | 13,706 | 3,805 | 4,039 | 4,011 | 3,887 | 0 | 4,230 | 2,957 | 2,121 |
Tax Assets
| 2,461 | 2,268 | 1,966 | 1,904 | 1,671 | 1,404 | 420 | 264 | 203 | 218 | 403 | 466 | 418 | 452 | 269 | 262 | 248 | 227 | 230 | 173 |
Other Non-Current Assets
| 19,503 | -15,196 | -13,750 | 0 | -2 | -1 | 1,684 | 1,597 | 1,496 | 1,406 | 1,256 | 1,202 | 10,746 | 10,379 | 9,310 | 8,218 | 10,884 | 4,023 | 3,385 | 2,670 |
Total Non-Current Assets
| 322,645 | 283,875 | 247,579 | 216,192 | 206,129 | 193,173 | 172,531 | 151,939 | 131,687 | 110,493 | 85,601 | 68,118 | 52,574 | 42,746 | 35,644 | 31,789 | 25,713 | 21,537 | 14,775 | 11,509 |
Total Assets
| 476,546 | 420,967 | 363,052 | 341,318 | 320,283 | 273,561 | 250,609 | 225,691 | 202,595 | 168,919 | 142,700 | 115,542 | 99,469 | 83,984 | 73,589 | 64,894 | 54,030 | 44,389 | 38,063 | 28,113 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 179,549 | 161,852 | 139,224 | 133,041 | 136,532 | 110,796 | 105,062 | 91,735 | 82,472 | 70,773 | 66,844 | 54,142 | 46,081 | 39,628 | 33,462 | 30,348 | 22,834 | 18,190 | 16,871 | 13,214 |
Short Term Debt
| 6,512 | 4,485 | 3,056 | 3,095 | 3,092 | 3,177 | 5,029 | 6,270 | 6,569 | 5,395 | 2,247 | 1,715 | 2,437 | 2,757 | 3,196 | 2,802 | 2,732 | 2,412 | 1,849 | 2,053 |
Tax Payables
| 5,572 | 6,275 | 4,995 | 10,305 | 8,606 | 6,384 | 5,069 | 5,850 | 5,414 | 5,028 | 4,708 | 4,481 | 4,329 | 3,542 | 3,367 | 1,745 | 1,423 | 1,402 | 1,578 | 846 |
Deferred Revenue
| 522 | 24,801 | 18,975 | 22,184 | 20,787 | 18,120 | 5,069 | 15,328 | 13,847 | 12,892 | 11,764 | 10,245 | 6,223 | 5,178 | 4,909 | 3,466 | 2,803 | 2,569 | 2,468 | 1,583 |
Other Current Liabilities
| 21,074 | 18,922 | 14,438 | -9,088 | -7,067 | -5,307 | 6,207 | -5,051 | -4,845 | -4,464 | -4,201 | 6,101 | 5,376 | 1,929 | 1,724 | 2,018 | 3,319 | 1,324 | 952 | 767 |
Total Current Liabilities
| 213,229 | 192,053 | 162,063 | 159,537 | 161,950 | 133,170 | 126,436 | 114,132 | 103,457 | 89,624 | 81,362 | 66,439 | 58,223 | 47,856 | 41,749 | 36,913 | 30,308 | 23,328 | 21,250 | 16,880 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 27,551 | 13,716 | 6,357 | 7,349 | 9,029 | 10,698 | 12,172 | 15,504 | 20,099 | 11,734 | 4,390 | 1,951 | 2,803 | 4,360 | 6,657 | 7,252 | 5,674 | 4,837 | 2,772 | 4,621 |
Deferred Revenue Non-Current
| 0 | -442 | -451 | -463 | -498 | -524 | -580 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 432 | 442 | 451 | 463 | 498 | 524 | 580 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 4,321 | 4,126 | 4,125 | 3,854 | 3,629 | 3,404 | 3,113 | 3,002 | 2,860 | 2,505 | 2,549 | 2,204 | 2,063 | 2,077 | 774 | 736 | 697 | 612 | 531 | 472 |
Total Non-Current Liabilities
| 32,304 | 17,842 | 10,482 | 11,203 | 12,658 | 14,102 | 15,285 | 18,506 | 22,959 | 14,239 | 6,939 | 4,155 | 4,866 | 6,437 | 7,431 | 7,988 | 6,371 | 5,449 | 3,303 | 5,093 |
Total Liabilities
| 245,533 | 209,895 | 172,545 | 170,740 | 174,608 | 147,272 | 141,721 | 132,638 | 126,416 | 103,863 | 88,301 | 70,594 | 63,089 | 54,293 | 49,180 | 44,901 | 36,679 | 28,777 | 24,553 | 21,973 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 211,031 | 190,501 | 170,616 | 145,736 | 126,379 | 89 | 73 | 117 | 45 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 1,389 |
Retained Earnings
| 222,284 | 202,485 | 181,954 | 162,065 | 137,185 | 117,829 | 100,426 | 84,575 | 67,745 | 56,548 | 45,899 | 36,387 | 27,822 | 21,134 | 15,852 | 11,437 | 8,793 | 6,819 | 4,720 | 2,930 |
Accumulated Other Comprehensive Income/Loss
| 102 | 40 | 5 | -38 | -61 | -91 | -89 | -73 | -117 | -45 | -52 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4,878 | 4,368 | 4,369 | 4,373 | 4,373 | 4,372 | 4,373 | 4,373 | 4,373 | 4,374 | 4,374 | 4,375 | 4,377 | 4,375 | 4,376 | 4,376 | 4,376 | 4,610 | 4,610 | 1,821 |
Total Shareholders Equity
| 231,442 | 211,071 | 190,506 | 170,578 | 145,675 | 126,288 | 108,888 | 93,053 | 76,179 | 65,056 | 54,399 | 44,948 | 36,380 | 29,691 | 24,409 | 19,993 | 17,351 | 15,612 | 13,510 | 6,140 |
Total Equity
| 231,442 | 211,071 | 190,506 | 170,578 | 145,675 | 126,288 | 108,888 | 93,053 | 76,179 | 65,056 | 54,399 | 44,948 | 36,380 | 29,691 | 24,409 | 19,993 | 17,351 | 15,612 | 13,510 | 6,140 |
Total Liabilities & Shareholders Equity
| 476,975 | 420,966 | 363,051 | 341,318 | 320,283 | 273,560 | 250,609 | 225,691 | 202,595 | 168,919 | 142,700 | 115,542 | 99,469 | 83,984 | 73,589 | 64,894 | 54,030 | 44,389 | 38,063 | 28,113 |