p-ban.com Corp.
TSE:3559.T
355 (JPY) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,056.323 | 1,076.557 | 1,024.768 | 1,039.111 | 1,018.89 | 1,051.809 | 1,000.092 | 966.478 | 1,119.372 | 1,153.042 | 1,073.089 | 1,106.381 | 1,053.448 | 1,007.566 | 930.437 | 951.121 | 960.779 | 987.707 | 918.399 | 942.984 | 890.074 | 816.801 | 916.621 | 889.704 | 784.361 | 790.914 | 716.766 | 677.69 | 587.013 | 593.006 | 275.697 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | -3.302 | 0 | 0 | 0 | -17.538 | 0 | 0 | 0 | -4.454 | 0 | 0 | 0 | -4.609 | 0 | 0 | 0 | -103.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,056.323 | 1,076.557 | 1,024.768 | 1,039.111 | 1,018.89 | 1,051.809 | 1,000.092 | 966.478 | 1,119.372 | 1,153.042 | 1,073.089 | 1,106.381 | 1,053.448 | 1,007.566 | 930.437 | 951.121 | 960.779 | 987.707 | 918.399 | 942.984 | 890.074 | 816.801 | 916.621 | 889.704 | 784.361 | 790.914 | 716.766 | 677.69 | 587.013 | 593.006 | 275.697 |
Net Receivables
| 226.634 | 280.542 | 239.149 | 0 | 239.11 | 275.943 | 225.814 | 233.662 | 218.882 | 241.717 | 218.838 | 225.42 | 0 | 326.672 | 227.422 | 212.598 | 229.02 | 277.219 | 288.2 | 276.76 | 216.983 | 338.255 | 225.292 | 212.189 | 227.45 | 255.311 | 230.074 | 227.572 | 212.109 | 0 | 0 |
Inventory
| 17.657 | 9.457 | 23.153 | 12.758 | 16.648 | 20.441 | 27.955 | 42.657 | 29.967 | 15.032 | 27.436 | 26.494 | 23.529 | 29.769 | 30.535 | 21.184 | 17.135 | 20.798 | 21.028 | 15.731 | 12.479 | 33.812 | 17.894 | 17.286 | 17.101 | 16.996 | 20.149 | 22.851 | 17.208 | 15.428 | 19.034 |
Other Current Assets
| 17.31 | 11.485 | 16.812 | 17.293 | 15.826 | 11.399 | 72.409 | 130.403 | 12.447 | 10.557 | 12.889 | 14.315 | 13.256 | 13.323 | 19.565 | 16.751 | 28.442 | 13.038 | 28.211 | 13.424 | 9.643 | 6.212 | 10.597 | 9.732 | 7.108 | 14.596 | 15.004 | 13.269 | 9.939 | 243.529 | 10.68 |
Total Current Assets
| 1,317.924 | 1,378.041 | 1,303.882 | 1,278.835 | 1,290.474 | 1,359.592 | 1,326.27 | 1,373.2 | 1,380.668 | 1,420.348 | 1,332.252 | 1,372.61 | 1,315.034 | 1,377.33 | 1,207.959 | 1,201.654 | 1,235.376 | 1,298.762 | 1,255.838 | 1,248.899 | 1,129.179 | 1,195.08 | 1,170.404 | 1,128.911 | 1,036.02 | 1,077.817 | 981.993 | 941.382 | 826.269 | 851.963 | 536.835 |
Non-Current Assets: | |||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 11.884 | 11.973 | 12.67 | 13.367 | 11.498 | 11.342 | 11.224 | 11.19 | 11.61 | 11.81 | 12.425 | 12.858 | 13.331 | 12.264 | 12.861 | 13.457 | 10.811 | 10.779 | 11.107 | 11.551 | 12.43 | 3.02 | 3.451 | 3.502 | 3.787 | 4.047 | 4.325 | 4.459 | 3.432 | 3.697 | 4.044 |
Goodwill
| 0 | 0 | 0.007 | 0.854 | 0.674 | 0 | 0.2 | 0.147 | 0.98 | 0 | 0.729 | 0.725 | 0.563 | 0 | 0.902 | 0.909 | 0.463 | 0 | 0.929 | 0.877 | 0.637 | 0 | 0.957 | 0.801 | 0.827 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 58.753 | 60.123 | 62 | 59 | 55 | 53.17 | 54 | 57 | 56 | 55.581 | 53 | 52 | 48 | 45.418 | 44 | 43 | 44 | 42.217 | 40 | 35 | 31 | 27.461 | 28 | 29 | 30 | 30.007 | 29.976 | 29.263 | 29.218 | 27.741 | 27.533 |
Goodwill and Intangible Assets
| 58.753 | 60.123 | 62.007 | 59.854 | 55.674 | 53.17 | 54.2 | 57.147 | 56.98 | 55.581 | 53.729 | 52.725 | 48.563 | 45.418 | 44.902 | 43.909 | 44.463 | 42.217 | 40.929 | 35.877 | 31.637 | 27.461 | 28.957 | 29.801 | 30.827 | 30.007 | 29.976 | 29.263 | 29.218 | 27.741 | 27.533 |
Long Term Investments
| 0 | 128.898 | 157 | 142 | 109 | 73.583 | 131 | 117 | 113 | 72 | 116 | 90 | 86 | 29.124 | 90 | 92 | 85 | 29.279 | 138 | 154 | 144 | 117.662 | 41 | 43 | 35 | 26.894 | 30 | 30 | 30 | 29 | 0 |
Tax Assets
| 0 | 16.953 | -157 | -142 | -109 | 15.724 | -131 | -117 | -113 | 48.384 | -116 | -90 | -86 | 49.344 | -90 | -92 | -85 | 49.179 | -138 | -154 | -144 | 19.722 | -41 | -43 | -35 | 1.907 | -30 | -30 | -30 | 1.003 | 0 |
Other Non-Current Assets
| 155.447 | 16.214 | 157.369 | 142.98 | 109.567 | 13.334 | 131.451 | 117.195 | 113.619 | -0.041 | 116.43 | 90.791 | 86.286 | 14.054 | 90.347 | 92.551 | 85 | 14.414 | 138.716 | 154.389 | 144.912 | 15.288 | 41.767 | 43.061 | 35.224 | 1.579 | 30.375 | 30.201 | 30.153 | 0.105 | 29.937 |
Total Non-Current Assets
| 226.084 | 234.161 | 232.046 | 216.201 | 176.739 | 167.153 | 196.875 | 185.532 | 182.209 | 187.734 | 182.584 | 156.374 | 148.18 | 150.204 | 148.11 | 149.917 | 140.274 | 145.868 | 190.752 | 201.817 | 188.979 | 183.153 | 74.175 | 76.364 | 69.838 | 64.434 | 64.676 | 63.923 | 62.803 | 61.546 | 61.514 |
Total Assets
| 1,544.008 | 1,612.202 | 1,535.928 | 1,495.036 | 1,467.215 | 1,526.747 | 1,523.145 | 1,558.732 | 1,562.878 | 1,608.084 | 1,514.836 | 1,528.985 | 1,463.215 | 1,527.536 | 1,356.07 | 1,351.573 | 1,375.652 | 1,444.632 | 1,446.591 | 1,450.717 | 1,318.158 | 1,378.235 | 1,244.58 | 1,205.274 | 1,105.859 | 1,142.251 | 1,046.67 | 1,005.305 | 889.073 | 913.509 | 598.349 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||
Account Payables
| 190.275 | 213.538 | 194.428 | 159.449 | 165.976 | 190.29 | 177.492 | 182.907 | 204.929 | 200.681 | 171.273 | 203.282 | 198.444 | 236.767 | 188.348 | 202.817 | 207.409 | 183.046 | 202.138 | 232.576 | 181.186 | 197.68 | 200.77 | 204.503 | 203.278 | 206.858 | 222.445 | 222.224 | 199.773 | 198.521 | 193.494 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 2.9 | 11.309 | 0 | 15.502 | 5.929 | 37.864 | 4.937 | 21.882 | 5.639 | 46.724 | 9.563 | 30.75 | 12.15 | 42.088 | 0 | 20.766 | 6.802 | 50.845 | 3.942 | 43.994 | 12.388 | 76.346 | 19.701 | 46.944 | 15.501 | 79.154 | 28.437 | 44.907 | 15.746 | 75.217 | 35.989 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 63.097 | 69.937 | 67.694 | 65.662 | 61.609 | 51.744 | 66.101 | 54.468 | 54.941 | 45.834 | 65 | 57.784 | 60.04 | 51.298 | 58.951 | 51.454 | 52.656 | 71.697 | 78.744 | 51.407 | 69.625 | 65.751 | 63.119 | 52.922 | 55.012 | 49.841 | 56.194 | 57.934 | 47.99 | 57.026 | 64.655 |
Total Current Liabilities
| 256.272 | 294.784 | 262.122 | 240.613 | 233.514 | 279.898 | 248.53 | 259.257 | 265.509 | 293.239 | 245.836 | 291.816 | 270.634 | 330.153 | 247.299 | 275.037 | 266.867 | 305.588 | 284.824 | 327.977 | 263.199 | 339.777 | 283.59 | 304.369 | 273.791 | 335.853 | 307.076 | 325.065 | 263.509 | 330.764 | 294.138 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 2.449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 12.948 | 15.588 | 15.426 | 14.897 | 14.365 | 15.641 | 15.185 | 14.74 | 14.278 | 13.921 | 13.679 | 13.436 | 13.205 | 14.437 | 13.813 | 13.392 | 12.972 | 12.55 | 12.129 | 11.707 | 11.287 | 10.866 | 10.492 | 10.118 | 9.745 | 9.373 | 8.814 | 8.255 | 7.696 | 7.137 | 7.721 |
Total Non-Current Liabilities
| 12.948 | 18.037 | 15.426 | 14.897 | 14.365 | 15.641 | 15.185 | 14.74 | 14.278 | 13.921 | 13.679 | 13.436 | 13.205 | 14.437 | 13.813 | 13.392 | 12.972 | 12.55 | 12.129 | 11.707 | 11.287 | 10.866 | 10.492 | 10.118 | 9.745 | 9.373 | 8.814 | 8.255 | 7.696 | 7.137 | 7.721 |
Total Liabilities
| 269.22 | 312.821 | 277.548 | 255.51 | 247.879 | 295.539 | 263.715 | 273.997 | 279.787 | 307.16 | 259.515 | 305.252 | 283.839 | 344.59 | 261.112 | 288.429 | 279.839 | 318.138 | 296.953 | 339.684 | 274.486 | 350.643 | 294.082 | 314.487 | 283.536 | 345.226 | 315.89 | 333.32 | 271.205 | 337.901 | 301.859 |
Equity: | |||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 181.367 | 181.367 | 181.367 | 181.367 | 181.317 | 178.772 | 178.772 | 178.772 | 178.772 | 178.772 | 175.514 | 174.598 | 172.918 | 172.918 | 160.756 | 160.756 | 160.756 | 160.756 | 160.605 | 160.605 | 156 | 156.005 | 155 | 152 | 147 | 147 | 147.85 | 147.85 | 147.85 | 147.85 | 34 |
Retained Earnings
| 1,135.942 | 1,152.357 | 1,120.07 | 1,101.611 | 1,089.41 | 1,106.322 | 1,095.582 | 1,062.804 | 1,039.431 | 1,057.264 | 1,018.113 | 988.339 | 955.271 | 958.841 | 894.886 | 863.072 | 843.855 | 838.661 | 862.107 | 823.474 | 765.262 | 749.182 | 672.388 | 619.691 | 560.223 | 534.925 | 468.68 | 409.885 | 355.768 | 313.508 | 262.49 |
Accumulated Other Comprehensive Income/Loss
| 1.106 | 9.285 | 0.569 | 0.177 | 0.002 | 8.552 | 0.052 | 0.052 | 0.052 | 8.552 | 0.116 | 0.134 | 0.167 | 223.938 | 1 | 0 | 1 | 2 | 1 | 1 | 0 | 0 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 0 |
Other Total Stockholders Equity
| -43.628 | -43.628 | -43.627 | -43.452 | -51.393 | -53.938 | -14.976 | 43.107 | 64.836 | 64.888 | 61.694 | 60.796 | 51.187 | 51.187 | 39.316 | 39.316 | 91.202 | 127.077 | 126.926 | 126.954 | 278.41 | 122.405 | 278.11 | 271.096 | 261.7 | 114.25 | 113.85 | 113.85 | 113.85 | 262.1 | 0 |
Total Shareholders Equity
| 1,274.787 | 1,299.381 | 1,258.379 | 1,239.526 | 1,219.336 | 1,231.208 | 1,259.43 | 1,284.735 | 1,283.091 | 1,300.924 | 1,255.321 | 1,223.733 | 1,179.376 | 1,182.946 | 1,094.958 | 1,063.144 | 1,095.813 | 1,126.494 | 1,149.638 | 1,111.033 | 1,043.672 | 1,027.592 | 950.498 | 890.787 | 822.323 | 797.025 | 730.78 | 671.985 | 617.868 | 575.608 | 296.49 |
Total Equity
| 1,274.787 | 1,299.381 | 1,258.379 | 1,239.526 | 1,219.336 | 1,231.208 | 1,259.43 | 1,284.735 | 1,283.091 | 1,300.924 | 1,255.321 | 1,223.733 | 1,179.376 | 1,182.946 | 1,094.958 | 1,063.144 | 1,095.813 | 1,126.494 | 1,149.638 | 1,111.033 | 1,043.672 | 1,027.592 | 950.498 | 890.787 | 822.323 | 797.025 | 730.78 | 671.985 | 617.868 | 575.608 | 296.49 |
Total Liabilities & Shareholders Equity
| 1,544.008 | 1,612.202 | 1,535.927 | 1,495.036 | 1,467.215 | 1,526.747 | 1,523.145 | 1,558.732 | 1,562.878 | 1,608.084 | 1,514.836 | 1,528.985 | 1,463.215 | 1,527.536 | 1,356.07 | 1,351.573 | 1,375.652 | 1,444.632 | 1,446.591 | 1,450.717 | 1,318.158 | 1,378.235 | 1,244.58 | 1,205.274 | 1,105.859 | 1,142.251 | 1,046.67 | 1,005.305 | 889.073 | 913.509 | 598.349 |