GungHo Online Entertainment, Inc.
TSE:3765.T
3396 (JPY) • At close November 12, 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
| 109,647 | 125,950 | 115,008 | 102,725 | 86,225 | 74,322 | 56,031 | 33,876 | 81,045 | 132,099 | 64,844 | 11,243.416 | 6,287.954 | 6,464.754 | 5,122.099 | 5,879.739 | 2,298.401 | 2,188.62 | 1,514.436 |
Short Term Investments
| 3,835 | 1,258 | 1,455 | 6,745 | 282 | 394 | 1,949 | 1,302 | 1,388 | 543 | 497 | 406.046 | 161.705 | 398.658 | 2,221.772 | -458.956 | 0 | -1,293.783 | 0 |
Cash and Short Term Investments
| 140,033 | 127,208 | 116,463 | 102,725 | 86,507 | 74,716 | 57,980 | 35,178 | 82,433 | 132,642 | 65,341 | 11,649.462 | 6,449.659 | 6,863.412 | 7,343.871 | 5,879.739 | 2,298.401 | 2,188.62 | 1,514.436 |
Net Receivables
| 13,310 | 12,987 | 9,608 | 9,801 | 6,775 | 11,989 | 10,927 | 9,580 | 15,802 | 17,389 | 21,502 | 7,577.978 | 1,416.498 | 1,269.045 | 1,120.305 | 1,573.009 | 777.924 | 1,123.264 | 822.738 |
Inventory
| 23 | 13 | 71 | 117 | 46 | 70 | 178 | 86 | 11 | 96 | 165 | 123.955 | 215.091 | 127.671 | 120.912 | 607.764 | 727.226 | 188.363 | 96.599 |
Other Current Assets
| 2,601 | 1,580 | 1,368 | 1,477 | 1,512 | 1,601 | 1,828 | 2,339 | 1,167 | 778 | 388 | 370.966 | 498.343 | 388.857 | 697.526 | 615.71 | 412.507 | 457.497 | 460.445 |
Total Current Assets
| 155,967 | 141,788 | 127,510 | 114,120 | 94,840 | 88,376 | 70,913 | 47,183 | 99,413 | 150,905 | 87,396 | 19,722.361 | 8,579.591 | 8,648.985 | 9,282.614 | 8,676.222 | 4,216.058 | 3,957.744 | 2,894.218 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 1,240 | 992 | 1,211 | 810 | 746 | 325 | 522 | 814 | 256 | 405 | 420 | 509.642 | 378.631 | 235.899 | 289.853 | 417.963 | 231.472 | 90.384 | 101.493 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,493 | 347 | 331.826 | 530.092 | 861.528 | 0 | 0 | 0 | 0 | 510.171 |
Intangible Assets
| 502 | 420 | 390 | 1,384 | 3,678 | 2,077 | 1,642 | 2,397 | 3,597 | 2,991 | 2,288 | 2,746.149 | 3,436.096 | 2,741.517 | 1,522.429 | 3,878.382 | 2,875.964 | 2,687.866 | 1,547.872 |
Goodwill and Intangible Assets
| 502 | 420 | 390 | 1,384 | 3,678 | 2,077 | 1,642 | 2,397 | 3,597 | 4,484 | 2,635 | 3,077.975 | 3,966.188 | 3,603.045 | 1,522.429 | 3,878.382 | 2,875.964 | 2,687.866 | 2,058.043 |
Long Term Investments
| 26,551 | -1,120 | -1,393 | 55 | -210 | -320 | -1,468 | -953 | 232 | 2,086 | 31,065 | 147.291 | -79.487 | -27.728 | -1,706.364 | 1,605.75 | 0 | 4,950.148 | 0 |
Tax Assets
| 5,604 | 5,366 | 2,557 | 2,876 | 2,669 | 2,183 | 1,691 | 1,116 | 502 | 652 | 1,300 | 974.413 | 592.718 | 9.832 | 10.274 | 16.977 | 0 | 219.003 | 0 |
Other Non-Current Assets
| -21,819 | 4,761 | 4,653 | 3,010 | 3,282 | 3,389 | 4,768 | 4,473 | 4,077 | 2,547 | 2,574 | 653.457 | 763.354 | 875.626 | 2,650.688 | 455.943 | 3,577.949 | 165.012 | 7,490.783 |
Total Non-Current Assets
| 12,078 | 10,419 | 7,418 | 8,135 | 10,165 | 7,654 | 7,155 | 7,847 | 8,664 | 10,174 | 37,994 | 5,362.778 | 5,621.404 | 4,696.674 | 2,766.88 | 6,375.015 | 6,685.385 | 8,112.413 | 9,650.319 |
Total Assets
| 168,045 | 152,208 | 134,928 | 122,255 | 105,007 | 96,030 | 78,068 | 55,032 | 108,076 | 161,080 | 125,390 | 25,085.14 | 14,200.995 | 13,345.659 | 12,049.494 | 15,051.237 | 10,901.443 | 12,070.157 | 12,544.537 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 5,616 | 7,136 | 3,156 | 3,797 | 3,303 | 6,725 | 4,230 | 561 | 406 | 579 | 528 | 354.476 | 310.764 | 319.077 | 206.235 | 306.21 | 341.859 | 126.068 | 368.751 |
Short Term Debt
| 466 | 181 | 193 | 198 | 125 | 159 | 346 | 999 | 1,013 | 475 | 99 | 181.016 | 146.854 | 524.55 | 841.6 | 668.144 | 3,406.687 | 3,158.668 | 6,476.025 |
Tax Payables
| 2,913 | 2,717 | 5,542 | 4,973 | 4,086 | 4,427 | 4,707 | 6,948 | 10,209 | 19,612 | 37,135 | 2,276.133 | 536.355 | 553.926 | 538.465 | 569.996 | 575.187 | 382.931 | 176.826 |
Deferred Revenue
| 3,988 | 0 | 5,553 | 4,982 | 4,094 | 4,427 | 4,713 | 6,954 | 10,221 | 19,623 | 37,141 | 2,283.595 | 545.783 | 557.304 | 542.765 | 599.322 | 584.53 | 387.531 | 182.826 |
Other Current Liabilities
| -1,106 | 754 | -2,707 | -1,547 | -1,584 | -5,689 | -4,129 | -3,201 | -5,190 | -12,402 | -28,700 | -510.509 | 780.586 | 695.221 | 922.114 | 713.763 | 405.006 | 791.914 | 383.616 |
Total Current Liabilities
| 17,493 | 17,924 | 14,893 | 16,200 | 13,327 | 16,774 | 14,097 | 12,822 | 17,065 | 28,466 | 46,731 | 4,939.187 | 2,631.106 | 2,969.155 | 3,257.414 | 3,163.645 | 5,655.128 | 4,973.18 | 7,956.795 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 0 | 308 | 315 | 416 | 148 | 132 | 154 | 123 | 158 | 1,009 | 788 | 153.437 | 243.156 | 0 | 24.75 | 776.85 | 1,390.047 | 1,674.734 | 1,924.931 |
Deferred Revenue Non-Current
| 0 | 0 | -250 | -308 | -1,863 | -3,038 | 0 | 0 | 0 | 0 | 0 | 296.587 | 181.407 | 266.209 | 329.726 | 344.717 | 0 | 0 | 28.733 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 250 | 308 | 1,863 | 3,038 | 0 | 0 | 0 | 0 | 0 | 72.596 | 81.719 | 0 | 58.74 | 86.91 | 0 | 0 | 326.415 |
Other Non-Current Liabilities
| 1,056 | 1,144 | 1,050 | 914 | 768 | 1,016 | 1,407 | 1,103 | 499 | 403 | 443 | 231.702 | 268.811 | 627.552 | 1,161.945 | 4,377.474 | 543.04 | 22.772 | 0.002 |
Total Non-Current Liabilities
| 1,056 | 1,452 | 1,365 | 1,330 | 916 | 1,148 | 1,561 | 1,226 | 657 | 1,412 | 1,231 | 754.322 | 775.093 | 893.761 | 1,575.161 | 5,585.951 | 1,933.087 | 1,697.506 | 2,280.081 |
Total Liabilities
| 18,549 | 19,376 | 16,258 | 17,530 | 14,243 | 17,922 | 15,658 | 14,048 | 17,722 | 29,878 | 47,962 | 5,693.509 | 3,406.199 | 3,862.916 | 4,832.575 | 8,749.596 | 7,588.215 | 6,670.686 | 10,236.876 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 5,338 | 5,338 | 5,338 | 5,338 | 5,338 | 5,338 | 5,338 | 5,338 | 5,338 | 5,338 | 5,338 | 5,332.504 | 5,331.384 | 5,331.384 | 5,320.044 | 5,313.884 | 4,305.436 | 4,225.132 | 211.012 |
Retained Earnings
| 198,415 | 195,829 | 181,675 | 173,321 | 159,046 | 143,051 | 128,609 | 108,346 | 119,937 | 120,414 | 61,255 | 6,486.699 | -1,723.264 | -3,381.015 | -5,317.311 | -5,361.361 | -5,289.166 | -356.935 | 1,221.912 |
Accumulated Other Comprehensive Income/Loss
| 2,690 | 1,882 | 1,070 | 1,009 | 580 | 737 | 759 | 265 | -31,507 | 462 | 2,461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -77,679 | -84,670 | -79,685 | -82,159 | -79,191 | -74,540 | -74,644 | -74,661 | -36,560 | 2,691 | 5,470 | 4,613.851 | 3,864.996 | 4,257.115 | 4,525.349 | 3,989.139 | 4,296.958 | 1,513.789 | 686.767 |
Total Shareholders Equity
| 128,764 | 118,379 | 108,398 | 97,509 | 85,773 | 74,586 | 60,062 | 39,288 | 88,715 | 128,905 | 74,524 | 16,433.054 | 7,473.116 | 6,207.484 | 4,528.082 | 3,941.662 | 3,313.228 | 5,381.986 | 2,119.691 |
Total Equity
| 149,495 | 132,832 | 118,670 | 104,725 | 90,764 | 78,108 | 62,410 | 40,984 | 90,354 | 131,202 | 77,426 | 19,391.631 | 10,794.796 | 9,482.743 | 7,216.919 | 6,301.641 | 3,313.228 | 5,399.471 | 2,307.661 |
Total Liabilities & Shareholders Equity
| 168,044 | 152,208 | 134,928 | 122,255 | 105,007 | 96,030 | 78,068 | 55,032 | 108,076 | 161,080 | 125,388 | 25,085.14 | 14,200.995 | 13,345.659 | 12,049.494 | 15,051.237 | 10,901.443 | 12,070.157 | 12,544.537 |