BML, Inc.
TSE:4694.T
2730 (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 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 74,114 | 86,521 | 92,126 | 63,478 | 51,213 | 51,892 | 46,327 | 41,281 | 37,037 | 31,024 | 27,597 | 22,336 | 18,335 | 17,980 | 16,840.944 | 12,029.899 | 12,638.977 | 10,516.777 | 8,702.301 | 8,811.065 |
Short Term Investments
| 3,775 | -1,642 | -1,552 | -1,563 | -1,361 | -1,330 | -9 | 3,262 | 2,229 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 74,114 | 86,521 | 92,126 | 63,478 | 51,213 | 51,892 | 46,327 | 41,281 | 37,037 | 31,024 | 27,597 | 22,336 | 18,335 | 17,980 | 16,840.944 | 12,029.899 | 12,638.977 | 10,516.777 | 8,702.301 | 8,811.065 |
Net Receivables
| 24,957 | 26,783 | 36,405 | 30,410 | 21,175 | 21,595 | 21,792 | 21,276 | 21,099 | 20,157 | 18,865 | 18,225 | 17,888 | 14,932 | 14,975.115 | 14,892.346 | 14,757.104 | 14,932.062 | 14,866.191 | 15,241.77 |
Inventory
| 4,586 | 4,783 | 4,875 | 4,033 | 3,131 | 3,090 | 2,961 | 2,828 | 2,598 | 2,496 | 2,176 | 2,164 | 2,076 | 1,746 | 1,707.35 | 1,534.49 | 1,500.549 | 2,153.873 | 1,995.893 | 1,560.942 |
Other Current Assets
| 4,320 | 4,790 | 3,664 | 1,029 | 1,091 | 1,102 | 1,011 | 1,054 | 1,040 | 1,098 | 1,411 | 1,416 | 1,267 | 1,455 | 800.027 | 687.842 | 409.01 | 575.412 | 673.413 | 628.645 |
Total Current Assets
| 107,977 | 122,877 | 137,070 | 98,950 | 76,610 | 77,679 | 72,091 | 66,439 | 61,774 | 54,775 | 50,049 | 44,141 | 39,566 | 36,113 | 34,323.436 | 29,144.577 | 29,305.64 | 28,178.124 | 26,237.798 | 26,242.422 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 51,833 | 35,150 | 32,337 | 30,685 | 29,755 | 28,934 | 28,700 | 29,223 | 28,542 | 28,988 | 28,836 | 28,862 | 29,806 | 26,133 | 25,781.89 | 26,343.289 | 23,827.297 | 23,780.449 | 23,135.781 | 23,243.21 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,927 | 1,352 | 2,030 | 2,755 | 0 | 0 | 0 | 835.692 | 0 | 1,324.832 | 2,324.401 |
Intangible Assets
| 4,792 | 4,542 | 3,973 | 3,807 | 4,039 | 3,567 | 3,714 | 3,508 | 3,601 | 2,757 | 2,857 | 2,851 | 2,649 | 3,015 | 3,173.838 | 3,540.852 | 2,882.249 | 2,521.096 | 2,656.745 | 2,356.155 |
Goodwill and Intangible Assets
| 4,792 | 4,542 | 3,973 | 3,807 | 4,039 | 3,567 | 3,714 | 3,508 | 3,601 | 4,684 | 4,209 | 4,881 | 5,404 | 3,015 | 3,173.838 | 3,540.852 | 3,717.941 | 2,521.096 | 3,981.577 | 4,680.556 |
Long Term Investments
| 3,102 | 4,315 | 3,253 | 3,356 | 3,676 | 3,478 | 2,636 | 2,381 | 2,368 | 2,440 | 1,963 | 1,775 | 1,664 | 3,491 | 1,674.821 | 1,343.111 | 773.832 | 892.183 | 949.664 | 1,100.815 |
Tax Assets
| 1,440 | 2,058 | 2,566 | 2,375 | 2,192 | 2,312 | 1,005 | 1,388 | 1,709 | 1,357 | 2,086 | 2,120 | 2,126 | 1,756 | 1,564.174 | 1,600.839 | 1,482.875 | 1,471.247 | 1,496.613 | 1,526.059 |
Other Non-Current Assets
| 1,847 | -1 | 0 | 0 | 0 | 0 | 1,299 | 1,303 | 1,396 | 1,349 | 1,380 | 1,265 | 1,152 | 1,075 | 999.556 | 836.872 | 854.279 | 1,376.399 | 1,612.136 | 1,883.308 |
Total Non-Current Assets
| 63,014 | 46,064 | 42,129 | 40,223 | 39,662 | 38,291 | 37,354 | 37,803 | 37,616 | 38,818 | 38,474 | 38,903 | 40,152 | 35,470 | 33,194.279 | 33,664.963 | 30,656.224 | 30,041.374 | 31,175.771 | 32,433.948 |
Total Assets
| 170,991 | 168,943 | 179,200 | 139,174 | 116,273 | 115,972 | 109,446 | 104,244 | 99,394 | 93,595 | 88,525 | 83,047 | 79,718 | 71,583 | 67,517.715 | 62,809.54 | 59,961.864 | 58,219.498 | 57,413.569 | 58,676.37 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 18,731 | 20,094 | 21,672 | 20,305 | 15,762 | 15,023 | 14,188 | 14,399 | 14,068 | 13,369 | 12,028 | 11,196 | 10,833 | 9,456 | 8,924.08 | 8,543.535 | 12,033.244 | 3,112.104 | 3,010.162 | 3,184.352 |
Short Term Debt
| 1,533 | 1,363 | 1,194 | 1,216 | 1,224 | 1,182 | 1,169 | 1,171 | 1,220 | 1,280 | 2,292 | 2,183 | 2,025 | 1,030 | 930 | 951.5 | 1,622.805 | 1,920.85 | 2,568.556 | 6,711.5 |
Tax Payables
| 642 | 609 | 12,600 | 5,756 | 1,453 | 1,978 | 1,842 | 1,564 | 1,937 | 1,039 | 1,941 | 1,600 | 1,986 | 1,589 | 1,798.13 | 1,548.799 | 1,335.654 | 792.819 | 1,313.312 | 819.235 |
Deferred Revenue
| 642 | 11,475 | 26,366 | 16,482 | 4,651 | 5,172 | 1,842 | 1,564 | 1,937 | 1,039 | 1,941 | 1,675 | 1,986 | 1,589 | 1,798.13 | 1,548.799 | 1,335.654 | 8,960.201 | 9,405.366 | 8,623.118 |
Other Current Liabilities
| 13,742 | 2,451 | 2,790 | 2,404 | 7,399 | 6,748 | 9,568 | 9,345 | 9,201 | 9,572 | 7,255 | 7,072 | 7,024 | 5,943 | 6,211.843 | 5,617.948 | 2,377.503 | 2,562.063 | 2,157.583 | 2,343.435 |
Total Current Liabilities
| 34,648 | 35,383 | 52,022 | 40,407 | 29,036 | 28,125 | 26,767 | 26,479 | 26,426 | 25,260 | 23,516 | 22,126 | 21,868 | 18,018 | 17,864.053 | 16,661.782 | 17,369.206 | 16,555.218 | 17,141.667 | 20,862.405 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 3,732 | 2,787 | 2,136 | 2,037 | 2,200 | 2,257 | 2,048 | 2,139 | 1,983 | 2,131 | 2,286 | 2,237 | 2,287 | 1,909 | 1,017.343 | 650.363 | 0 | 626.682 | 1,093.123 | 0 |
Deferred Revenue Non-Current
| -472 | -331 | -395 | 0 | 0 | 0 | -51 | -30 | -31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 472 | 331 | 395 | 0 | 0 | 0 | 51 | 30 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2,470 | 4,025 | 3,361 | 3,609 | 4,617 | 4,466 | 4,411 | 4,982 | 5,780 | 4,238 | 5,069 | 5,743 | 5,867 | 4,520 | 4,117.63 | 4,015.26 | 3,750.647 | 3,654.925 | 3,656.748 | 4,059.247 |
Total Non-Current Liabilities
| 6,202 | 6,812 | 5,497 | 5,646 | 6,817 | 6,723 | 6,459 | 7,121 | 7,763 | 6,369 | 7,355 | 7,980 | 8,154 | 6,429 | 5,134.973 | 4,665.623 | 3,750.647 | 4,281.607 | 4,749.871 | 4,059.247 |
Total Liabilities
| 40,850 | 42,195 | 57,519 | 46,053 | 35,853 | 34,848 | 33,226 | 33,600 | 34,189 | 31,629 | 30,871 | 30,106 | 30,022 | 24,447 | 22,999.026 | 21,327.405 | 21,119.853 | 20,836.825 | 21,891.538 | 24,921.652 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 122,168 | 115,092 | 87,320 | 75,387 | 76,205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 6,045 | 6,045 | 6,045 | 6,045 | 6,045 | 6,045 | 6,045 | 6,045 | 6,045 | 6,045 | 6,045 | 6,045 | 6,045 | 6,045 | 6,045.586 | 6,045.586 | 6,045.586 | 6,045.586 | 6,045.586 | 6,045.586 |
Retained Earnings
| 119,730 | 118,378 | 110,458 | 81,220 | 69,337 | 64,623 | 59,531 | 55,030 | 50,463 | 46,485 | 43,194 | 39,054 | 36,196 | 34,844 | 32,210.04 | 29,353.522 | 26,861.961 | 24,894.462 | 23,356.712 | 21,718.777 |
Accumulated Other Comprehensive Income/Loss
| 1,672 | 320 | 1,104 | 1,100 | 770 | 936 | 1,517 | 855 | 338 | 1,398 | 657 | 343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -1,580 | -124,423 | -116,503 | -87,265 | -75,382 | -70,668 | 5,505 | 5,410 | 5,406 | 5,402 | 5,399 | 5,399 | 5,591 | 5,463 | 5,551.233 | 5,475.918 | 5,462.594 | 6,049.423 | 6,111.925 | 5,990.355 |
Total Shareholders Equity
| 125,867 | 122,488 | 116,196 | 88,420 | 76,157 | 77,141 | 72,598 | 67,340 | 62,252 | 59,330 | 55,295 | 50,841 | 47,832 | 46,352 | 43,806.859 | 40,875.026 | 38,370.141 | 36,989.471 | 35,514.223 | 33,754.718 |
Total Equity
| 130,140 | 126,748 | 121,681 | 93,121 | 80,420 | 81,124 | 76,220 | 70,644 | 65,205 | 61,966 | 57,654 | 52,941 | 49,696 | 47,136 | 44,518.689 | 41,482.135 | 38,842.011 | 37,382.673 | 35,522.031 | 33,754.718 |
Total Liabilities & Shareholders Equity
| 170,991 | 168,943 | 179,200 | 139,174 | 116,273 | 115,972 | 109,446 | 104,244 | 99,394 | 93,595 | 88,525 | 83,047 | 79,718 | 71,583 | 67,517.715 | 62,809.54 | 59,961.864 | 58,219.498 | 57,413.569 | 58,676.37 |