Koei Tecmo Holdings Co., Ltd.
TSE:3635.T
1587.5 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 10,453 | 12,529 | 20,235 | 11,995 | 12,890 | 7,056 | 6,626 | 11,868 | 12,258 | 11,958 | 12,192 | 13,851 | 6,742 | 10,685 | 6,551 | 6,657.487 | 8,008.925 | 13,337.398 | 12,711.82 |
Short Term Investments
| 59,642 | 8,076 | 25,185 | 5,238 | 337 | 126 | 86 | 1,871 | 745 | 1,924 | 787 | 3,818 | 3,930 | 2,578 | 7,579 | 3,435.706 | 6,002.431 | 0 | 0 |
Cash and Short Term Investments
| 70,095 | 20,605 | 45,420 | 17,233 | 13,227 | 7,182 | 6,626 | 13,739 | 13,003 | 13,882 | 12,979 | 17,669 | 10,672 | 13,263 | 14,130 | 10,093.193 | 14,011.356 | 13,337.398 | 12,711.82 |
Net Receivables
| 15,040 | 21,650 | 13,072 | 11,253 | 11,955 | 8,359 | 9,937 | 9,107 | 11,753 | 10,573 | 9,581 | 10,225 | 12,278 | 8,379 | 9,540 | 2,184.75 | 2,319.167 | 3,298.661 | 4,800.308 |
Inventory
| 254 | 190 | 227 | 344 | 151 | 183 | 190 | 142 | 245 | 278 | 296 | 553 | 627 | 834 | 1,185 | 4,371.824 | 3,469.724 | 2,227.568 | 1,921.28 |
Other Current Assets
| 7,562 | 6,668 | 13,356 | 4,909 | 4,630 | 4,049 | 2,878 | 3,701 | 2,429 | 2,274 | 2,418 | 2,969 | 2,259 | 2,817 | 1,367 | 595.699 | 453.894 | 691.213 | 789.867 |
Total Current Assets
| 92,951 | 49,113 | 72,075 | 33,739 | 29,963 | 19,773 | 19,631 | 26,689 | 27,430 | 27,007 | 25,274 | 31,416 | 25,836 | 25,293 | 26,222 | 17,245.466 | 20,254.141 | 19,554.84 | 20,223.275 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 36,477 | 36,936 | 37,846 | 40,781 | 40,743 | 28,764 | 29,413 | 26,126 | 18,856 | 20,080 | 16,045 | 14,200 | 14,387 | 13,092 | 13,472 | 2,958.541 | 2,720.512 | 3,991.992 | 3,918.141 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 290 | 677 | 1,090 | 2,333 | 3,738 | 2,918 | 3,936 | 0 | 0 | 0 | 29.442 |
Intangible Assets
| 231 | 245 | 275 | 240 | 191 | 144 | 190 | 208 | 142 | 136 | 276 | 389 | 573 | 780 | 825 | 114.638 | 119.787 | 124.843 | 106.457 |
Goodwill and Intangible Assets
| 231 | 245 | 275 | 240 | 191 | 144 | 190 | 208 | 432 | 813 | 1,366 | 2,722 | 4,311 | 3,698 | 4,761 | 114.638 | 119.787 | 124.843 | 135.899 |
Long Term Investments
| 106,618 | 104,690 | 77,755 | 107,938 | 71,013 | 76,229 | 78,938 | 63,613 | 61,375 | 63,969 | 56,118 | 41,521 | 29,822 | 29,972 | 22,639 | -3,278.508 | -5,589.068 | 496.705 | 261.167 |
Tax Assets
| 933 | 5,622 | 881 | 212 | 4,346 | 3,168 | 287 | 142 | 1,301 | 268 | 211 | 493 | 1,435 | 1,746 | 2,595 | 253.777 | 158.372 | 187.156 | 253.106 |
Other Non-Current Assets
| 8,592 | 14,281 | 30,968 | 7,757 | 1,533 | 1,111 | 906 | 2,680 | 1,530 | 3,074 | 1,605 | 4,656 | 4,955 | 3,686 | 9,013 | 5,548.195 | 7,957.237 | 1,483.91 | 1,314.936 |
Total Non-Current Assets
| 152,851 | 161,774 | 147,725 | 156,928 | 117,826 | 109,416 | 109,734 | 92,769 | 83,494 | 88,204 | 75,345 | 63,592 | 54,910 | 52,194 | 52,480 | 5,596.643 | 5,366.84 | 6,284.606 | 5,883.249 |
Total Assets
| 245,802 | 210,889 | 219,803 | 190,671 | 147,793 | 129,192 | 129,367 | 119,461 | 110,925 | 115,216 | 100,622 | 95,010 | 80,746 | 77,487 | 78,702 | 22,842.109 | 25,620.981 | 25,839.446 | 26,106.524 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 8,505 | 1,169 | 520 | 300 | 1,642 | 565 | 843 | 487 | 2,243 | 2,338 | 1,413 | 4,052 | 3,879 | 2,989 | 3,581 | 440.907 | 447.296 | 815.428 | 1,007.526 |
Short Term Debt
| 46,663 | 120 | 60 | 41 | 13,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 171.563 | 172.65 | 180 | 180 |
Tax Payables
| 6,538 | 4,112 | 6,470 | 6,332 | 3,367 | 2,240 | 3,426 | 2,566 | 2,900 | 2,849 | 1,956 | 2,465 | 1,203 | 669 | 2,014 | 73.675 | 502.16 | 399.299 | 109.127 |
Deferred Revenue
| 2,050 | -120 | -60 | -41 | 6,528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,201.065 | 2,109.261 | 884.593 | 490.577 |
Other Current Liabilities
| 11,710 | 18,850 | 32,096 | 20,722 | 2,920 | 8,392 | 10,185 | 10,973 | 8,341 | 8,611 | 8,709 | 8,251 | 5,341 | 3,547 | 4,468 | 1,002.413 | 1,044.313 | 1,573.354 | 1,771.139 |
Total Current Liabilities
| 68,928 | 20,019 | 32,616 | 21,022 | 24,090 | 8,957 | 11,028 | 11,460 | 10,584 | 10,949 | 10,122 | 12,303 | 9,220 | 6,536 | 8,049 | 2,815.948 | 3,773.52 | 3,453.375 | 3,449.242 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 0 | 47,341 | 48,146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65 | 225 | 645 | 825 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 391 | 132 | 156 | 3,808 | 193 | 157 | 1,201 | 326 | 526 | 2,873 | 1,037 | 41 | 19 | 9 | 37 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 930 | 713 | 785 | 713 | 1,163 | 793 | 896 | 1,159 | 1,109 | 723 | 676 | 1,044 | 1,093 | 1,181 | 1,305 | 208.871 | 109.877 | 540.868 | 1,885.855 |
Total Non-Current Liabilities
| 1,321 | 48,186 | 49,087 | 4,521 | 1,356 | 950 | 2,097 | 1,485 | 1,635 | 3,596 | 1,713 | 1,085 | 1,112 | 1,190 | 1,342 | 273.871 | 334.877 | 1,185.868 | 2,710.855 |
Total Liabilities
| 70,249 | 68,205 | 81,703 | 25,543 | 25,446 | 9,907 | 13,125 | 12,945 | 12,219 | 14,545 | 11,835 | 13,388 | 10,332 | 7,726 | 9,391 | 3,089.819 | 4,108.397 | 4,639.243 | 6,160.097 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 6,567 | 0 | 0 | 6,256 | 0 | 0 | 0 | 339 | 0 | 0 | 770 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 5,823.15 | 5,823.15 | 5,823.15 | 5,823.15 |
Retained Earnings
| 163,070 | 145,046 | 130,954 | 110,529 | 88,758 | 80,404 | 73,269 | 66,159 | 60,003 | 53,955 | 48,036 | 43,978 | 40,662 | 38,129 | 36,515 | 6,945.4 | 8,414.617 | 7,785.158 | 7,468.472 |
Accumulated Other Comprehensive Income/Loss
| 7,816 | -6,567 | 3,533 | 13,129 | -6,256 | 79 | 3,064 | 876 | -339 | 7,752 | 2,252 | -770 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -10,334 | -17,362 | -11,387 | 26,470 | 18,589 | 23,802 | 24,909 | 24,481 | 23,703 | 23,964 | 23,499 | 22,644 | 14,752 | 16,632 | 17,784 | 5,848.535 | 6,021.377 | 6,377.908 | 6,654.805 |
Total Shareholders Equity
| 175,552 | 142,684 | 138,100 | 165,128 | 122,347 | 119,285 | 116,242 | 106,516 | 98,706 | 100,671 | 88,787 | 81,622 | 70,414 | 69,761 | 69,299 | 18,617.085 | 20,259.144 | 19,986.216 | 19,946.427 |
Total Equity
| 175,552 | 142,684 | 138,100 | 165,128 | 122,347 | 119,285 | 116,242 | 106,516 | 98,706 | 100,671 | 88,787 | 81,622 | 70,414 | 69,761 | 69,311 | 19,752.29 | 21,512.584 | 21,200.203 | 19,946.427 |
Total Liabilities & Shareholders Equity
| 245,801 | 210,889 | 219,803 | 190,671 | 147,793 | 129,192 | 129,367 | 119,461 | 110,925 | 115,216 | 100,622 | 95,010 | 80,746 | 77,487 | 78,702 | 22,842.109 | 25,620.981 | 25,839.446 | 26,106.524 |