Cybernet Systems Co., Ltd.
TSE:4312.T
1095 (JPY) • At close February 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||
Current Assets: | ||||||||||||||||
Cash & Cash Equivalents
| 8,348.001 | 7,429.397 | 4,418.783 | 3,019.357 | 4,467.886 | 2,890.668 | 2,777.608 | 2,755.791 | 3,343.538 | 4,040 | 2,082.483 | 1,842.031 | 2,306.937 | 2,224.951 | 3,241.414 | 2,522.309 |
Short Term Investments
| 7,000 | 5,000 | 6,000 | 7,000 | 4,000 | 5,200 | 4,500 | 3,800.041 | 3,010.186 | 2,302 | 3,024.552 | 121.967 | 123.308 | 275.049 | 281.956 | 1,780.556 |
Cash and Short Term Investments
| 15,348.001 | 12,429.397 | 10,418.783 | 10,019.357 | 8,467.886 | 8,090.668 | 7,277.608 | 6,555.832 | 6,353.724 | 6,342 | 5,107.035 | 1,963.998 | 2,430.245 | 2,500 | 3,523.37 | 4,302.865 |
Net Receivables
| 6,229.177 | 8,152.867 | 8,909.816 | 7,742.488 | 7,939.17 | 8,211.412 | 7,623.247 | 7,320.454 | 7,285.967 | 0 | 6,685.765 | 7,721.271 | 4,786.662 | 4,006.582 | 5,640.54 | 5,850.255 |
Inventory
| 64.916 | 45.549 | 59.933 | 40.414 | 44.906 | 54.368 | 49.076 | 42.606 | 48.661 | 43 | 26.366 | 48.942 | 87.079 | 32.02 | 391.439 | 166.801 |
Other Current Assets
| 589.221 | 898.38 | 816.852 | 1,219.86 | 1,270.515 | 786.281 | 730.234 | 938.573 | 814.737 | 0 | 939.694 | 875.125 | 909.074 | 892.567 | 962.435 | 939.469 |
Total Current Assets
| 22,231.315 | 21,526.193 | 20,205.384 | 19,022.119 | 17,722.477 | 17,142.729 | 15,680.165 | 14,857.465 | 14,503.089 | 14,049 | 12,758.86 | 10,609.336 | 8,213.06 | 7,431.169 | 10,517.784 | 11,259.39 |
Non-Current Assets: | ||||||||||||||||
Property, Plant & Equipment, Net
| 342.804 | 346.793 | 387.259 | 364.84 | 299.295 | 393.467 | 329.676 | 320.567 | 339.593 | 332 | 280.312 | 296.44 | 321.759 | 384.041 | 436.757 | 524.331 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 1,810.953 | 2,015.43 | 2,385.929 | 3,210.394 | 3,436 | 3,069.406 | 2,968.272 | 3,496.005 | 3,443.483 | 128.479 | 198.999 |
Intangible Assets
| 1,007.278 | 806.059 | 718.535 | 280.695 | 322.466 | 758.724 | 732.135 | 468.591 | 256.021 | 181 | 178.097 | 195.153 | 448.747 | 538.86 | 403.047 | 455.398 |
Goodwill and Intangible Assets
| 1,007.278 | 806.059 | 718.535 | 280.695 | 322.466 | 2,569.677 | 2,747.565 | 2,854.52 | 3,466.415 | 3,617 | 3,247.503 | 3,163.425 | 3,944.752 | 3,982.343 | 531.526 | 654.397 |
Long Term Investments
| -6,997.945 | -4,998.11 | -5,998.303 | -6,998.242 | -3,998.289 | -5,198.111 | -4,498.185 | -3,798.212 | -2,207.36 | 720 | -2,183.888 | 2,616.139 | 3,567.934 | 3,665.536 | 3,284.687 | 1,996.18 |
Tax Assets
| 534.433 | 554.082 | 724.901 | 807.912 | 508.892 | 520.853 | 540.529 | 527.424 | 505.791 | 0 | 354.146 | 371.785 | 438.525 | 396.827 | 645.571 | 367.933 |
Other Non-Current Assets
| 7,037.458 | 5,035.529 | 6,205.162 | 7,344.245 | 4,362.632 | 5,458.964 | 4,722.52 | 4,124.159 | 3,258.29 | -4,669 | 3,047.266 | 159.716 | 144.563 | 340.031 | 343.657 | 1,858.354 |
Total Non-Current Assets
| 1,924.028 | 1,744.353 | 2,037.554 | 1,799.45 | 1,494.996 | 3,744.85 | 3,842.105 | 4,028.458 | 5,362.729 | 4,669 | 4,745.339 | 6,607.505 | 8,417.533 | 8,768.778 | 5,242.198 | 5,401.195 |
Total Assets
| 24,155.346 | 23,270.548 | 22,242.939 | 20,821.57 | 19,217.475 | 20,887.58 | 19,522.27 | 18,885.923 | 19,865.818 | 19,056 | 17,504.199 | 17,216.841 | 16,630.593 | 16,199.947 | 15,759.982 | 16,660.585 |
Liabilities & Equity: | ||||||||||||||||
Current Liabilities: | ||||||||||||||||
Account Payables
| 1,195.161 | 1,311.292 | 1,482.682 | 1,493.58 | 1,391.972 | 1,255.331 | 1,065.557 | 1,027.591 | 1,029.9 | 971 | 1,308.423 | 1,419.899 | 1,411.357 | 1,290.371 | 1,465.418 | 2,325.382 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 20.826 | 591.145 | 406.964 | 530.742 | 161.028 | 437.984 | 343.92 | 132.615 | 430.606 | 0 | 122.024 | 499.504 | 239.717 | 373.464 | 710.032 | 681.821 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 7,164.461 | 5,160.91 | 5,006.063 | 4,432.28 | 3,595.301 | 4,027.062 | 3,636.355 | 3,147.643 | 3,703.803 | 3,426 | 2,178.133 | 2,445.403 | 1,899.083 | 1,741.398 | 2,202.833 | 2,858.475 |
Total Current Liabilities
| 8,359.622 | 6,472.202 | 6,488.745 | 5,925.86 | 4,987.273 | 5,282.393 | 4,701.912 | 4,175.234 | 4,733.703 | 4,397 | 3,486.556 | 3,865.302 | 3,310.44 | 3,031.769 | 3,668.251 | 5,183.857 |
Non-Current Liabilities: | ||||||||||||||||
Long Term Debt
| 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 |
Deferred Tax Liabilities Non-Current
| 30.827 | 17.444 | 33.814 | 28.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1,015.317 | 1,048.406 | 1,240.052 | 1,230.836 | 1,362.549 | 1,393.386 | 1,278.729 | 1,150.493 | 913.576 | 0 | 724.848 | 656.903 | 585.881 | 540.615 | 569.155 | 509.968 |
Total Non-Current Liabilities
| 1,046.144 | 1,065.85 | 1,273.866 | 1,259.456 | 1,362.549 | 1,393.386 | 1,278.729 | 1,150.493 | 913.576 | 0 | 724.848 | 656.903 | 585.881 | 540.615 | 569.155 | 509.968 |
Total Liabilities
| 9,405.766 | 7,538.052 | 7,762.611 | 7,185.316 | 6,349.822 | 6,675.779 | 5,980.641 | 5,325.727 | 5,647.279 | 4,397 | 4,211.404 | 4,522.205 | 3,896.321 | 3,572.384 | 4,237.406 | 5,693.825 |
Equity: | ||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 995 | 995 | 995 | 995 | 995 | 995 | 995 | 995 | 995 | 995 | 995 | 995 | 995 | 995 | 995 | 995 |
Retained Earnings
| 13,059.237 | 13,937.946 | 12,991.279 | 12,145.836 | 11,543.732 | 12,706.82 | 12,194.998 | 12,154.745 | 12,329.465 | 12,190 | 12,183.665 | 12,127.276 | 12,007.644 | 11,716.583 | 10,839.628 | 10,129.625 |
Accumulated Other Comprehensive Income/Loss
| 1,153.382 | 1,350.008 | 1,338.85 | 1,326.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -634.898 | -849.001 | -1,053.125 | -1,003.106 | 198.613 | 417.548 | 278.031 | 345.273 | 820.54 | -13,185 | 114.13 | -427.64 | -268.372 | -84.02 | -312.052 | -157.865 |
Total Shareholders Equity
| 14,572.721 | 15,433.953 | 14,272.004 | 13,464.046 | 12,737.345 | 14,119.368 | 13,468.029 | 13,495.018 | 14,145.005 | 13,185 | 13,292.795 | 12,694.636 | 12,734.272 | 12,627.563 | 11,522.576 | 10,966.76 |
Total Equity
| 14,749.58 | 15,732.496 | 14,480.328 | 13,636.254 | 12,867.653 | 14,119.368 | 13,468.029 | 13,495.018 | 14,145.005 | 13,185 | 13,292.795 | 12,694.636 | 12,734.272 | 12,627.563 | 11,522.576 | 10,966.76 |
Total Liabilities & Shareholders Equity
| 24,155.346 | 23,270.548 | 22,242.939 | 20,821.57 | 19,217.475 | 20,887.58 | 19,522.27 | 18,885.923 | 19,865.818 | 0 | 17,504.199 | 17,216.841 | 16,630.593 | 16,199.947 | 15,759.982 | 16,660.585 |