Sodick Co., Ltd.
TSE:6143.T
731 (JPY) • At close November 13, 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
| 33,306 | 36,047 | 45,274 | 38,920 | 33,873 | 33,546 | 36,075 | 36,847 | 27,663 | 27,767 | 24,049 | 25,533 | 28,034 | 16,622 | 15,817 | 18,717 | 19,974 | 21,348 | 12,228 | 8,174 |
Short Term Investments
| -4,202 | 2,888 | -27 | -3 | -5 | -8 | 939 | -28 | -60 | -163 | -241 | -1,804 | -625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 34,621 | 36,047 | 45,274 | 38,920 | 33,873 | 33,546 | 37,014 | 36,847 | 27,663 | 27,767 | 24,049 | 25,533 | 28,034 | 16,622 | 15,817 | 18,717 | 19,974 | 21,348 | 12,228 | 8,174 |
Net Receivables
| 15,519 | 18,143 | 20,042 | 15,203 | 15,257 | 16,346 | 19,035 | 0 | 14,596 | 15,098 | 14,898 | 12,734 | 12,551 | 0 | 0 | 12,574 | 0 | 0 | 0 | 0 |
Inventory
| 32,396 | 34,314 | 27,630 | 21,319 | 23,657 | 27,244 | 27,277 | 22,644 | 22,209 | 24,805 | 21,962 | 21,375 | 18,936 | 17,671 | 13,595 | 17,683 | 20,489 | 17,456 | 16,626 | 14,538 |
Other Current Assets
| 3,634 | 3,852 | 3,431 | 2,512 | 2,503 | 4,286 | 4,201 | 18,645 | 3,378 | 3,692 | 3,648 | 3,046 | 4,015 | 3,558 | 1,661 | 2,323 | 4,341 | 4,668 | 2,983 | 3,227 |
Total Current Assets
| 86,170 | 92,356 | 96,377 | 77,954 | 75,290 | 81,422 | 87,527 | 78,136 | 67,846 | 71,362 | 64,557 | 62,688 | 63,536 | 51,566 | 42,156 | 51,297 | 70,464 | 69,889 | 57,081 | 46,534 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 32,944 | 31,561 | 30,214 | 30,356 | 31,854 | 30,909 | 26,296 | 23,766 | 24,333 | 24,825 | 24,448 | 23,455 | 22,408 | 21,829 | 23,786 | 25,649 | 27,155 | 23,114 | 18,719 | 18,050 |
Goodwill
| 799 | 1,150 | 1,240 | 1,336 | 1,494 | 1,642 | 1,780 | 1,888 | 2,037 | 2,218 | 2,830 | 2,433 | 2,632 | 1,762 | 1,946 | 2,617 | 1,356 | 438 | 591 | 434 |
Intangible Assets
| 1,855 | 1,472 | 1,033 | 892 | 917 | 902 | 1,115 | 1,299 | 1,426 | 1,489 | 1,516 | 1,150 | 894 | 805 | 797 | 889 | 898 | 793 | 2,468 | 1,808 |
Goodwill and Intangible Assets
| 2,654 | 2,622 | 2,273 | 2,228 | 2,411 | 2,544 | 2,895 | 3,187 | 3,463 | 3,707 | 4,346 | 3,583 | 3,526 | 2,567 | 2,743 | 3,506 | 2,254 | 1,231 | 3,059 | 2,242 |
Long Term Investments
| 11,485 | 5,062 | 3,564 | 3,229 | 3,506 | 3,615 | 4,511 | 3,304 | 3,208 | 3,337 | 3,918 | 5,003 | 3,218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 1,353 | 1,199 | 1,112 | 601 | 88 | 96 | 99 | 47 | 114 | 698 | -5,003 | -3,218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 813 | 5,474 | 1,234 | 1,233 | 980 | 971 | 490 | 774 | 819 | 816 | 803 | 5,309 | 3,522 | 3,548 | 4,082 | 3,898 | 4,093 | 6,243 | 3,351 | 1,323 |
Total Non-Current Assets
| 47,896 | 46,072 | 38,484 | 38,158 | 39,352 | 38,127 | 34,288 | 31,130 | 31,870 | 32,799 | 34,213 | 32,347 | 29,456 | 27,944 | 30,611 | 33,053 | 33,502 | 30,588 | 25,129 | 21,615 |
Total Assets
| 134,066 | 138,433 | 134,866 | 116,117 | 114,647 | 119,555 | 121,815 | 109,271 | 99,722 | 104,167 | 98,776 | 95,041 | 92,993 | 79,510 | 72,767 | 84,351 | 103,967 | 100,477 | 82,210 | 68,149 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 9,149 | 12,046 | 13,147 | 8,167 | 9,294 | 10,824 | 12,899 | 5,501 | 8,846 | 10,286 | 8,530 | 8,508 | 10,888 | 11,046 | 8,154 | 5,724 | 14,345 | 1,700 | 2,946 | 2,391 |
Short Term Debt
| 11,834 | 10,137 | 8,909 | 17,583 | 11,592 | 11,883 | 10,827 | 14,784 | 15,086 | 16,977 | 14,808 | 15,635 | 22,396 | 16,711 | 25,363 | 33,303 | 26,170 | 18,851 | 18,754 | 15,598 |
Tax Payables
| 364 | 1,025 | 1,207 | 401 | 293 | 535 | 1,186 | 595 | 235 | 423 | 162 | 460 | 225 | 406 | 188 | 0 | 723 | 1,609 | 954 | 781 |
Deferred Revenue
| 3,296 | 4,448 | 4,022 | 2,196 | 2,078 | 3,010 | 1,186 | 2,725 | 2,261 | 2,400 | 2,207 | 2,944 | 937 | 1,052 | 741 | 698 | 1,784 | 15,608 | 15,221 | 13,256 |
Other Current Liabilities
| 9,461 | 11,471 | 10,442 | 5,995 | 5,913 | 8,562 | 7,879 | 12,129 | 5,489 | 6,851 | 6,279 | 6,316 | 8,390 | 4,294 | 3,076 | 3,084 | 6,547 | 18,289 | 17,311 | 15,301 |
Total Current Liabilities
| 30,808 | 34,679 | 33,705 | 32,146 | 27,092 | 31,810 | 36,349 | 33,009 | 29,656 | 34,537 | 29,779 | 30,919 | 41,899 | 32,457 | 36,781 | 42,809 | 47,785 | 40,449 | 39,965 | 34,071 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 24,978 | 21,201 | 24,831 | 25,020 | 27,802 | 28,019 | 27,738 | 26,168 | 18,931 | 19,048 | 24,672 | 25,870 | 19,109 | 17,357 | 10,522 | 11,874 | 11,165 | 12,970 | 7,433 | 6,411 |
Deferred Revenue Non-Current
| -579 | 0 | 0 | 0 | -428 | -633 | 309 | 0 | -138 | -47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 579 | 0 | 0 | 0 | 428 | 633 | 456 | 0 | 138 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 569 | 1,562 | 1,895 | 977 | 1,010 | 1,599 | 1,003 | 1,386 | 1,378 | 1,131 | 1,875 | 2,221 | 2,267 | 1,538 | 1,616 | 2,267 | 2,269 | 2,685 | 2,391 | 2,175 |
Total Non-Current Liabilities
| 26,126 | 22,763 | 26,726 | 25,997 | 28,812 | 29,618 | 30,300 | 27,554 | 20,309 | 20,179 | 26,547 | 28,091 | 21,376 | 18,895 | 12,138 | 14,141 | 13,434 | 15,655 | 9,824 | 8,586 |
Total Liabilities
| 56,939 | 57,442 | 60,431 | 58,143 | 55,904 | 61,428 | 66,649 | 60,563 | 49,965 | 54,716 | 56,326 | 59,010 | 63,275 | 51,352 | 48,919 | 56,950 | 61,219 | 56,104 | 49,789 | 42,657 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 24,618 | 24,618 | 24,618 | 20,785 | 20,785 | 20,785 | 20,780 | 20,778 | 20,775 | 20,775 | 20,775 | 20,775 | 20,775 | 20,775 | 20,775 | 20,775 | 20,775 | 20,775 | 16,848 | 16,848 |
Retained Earnings
| 32,257 | 40,312 | 37,229 | 33,787 | 33,670 | 32,823 | 27,514 | 22,735 | 19,870 | 16,503 | 13,714 | 10,435 | 6,891 | 4,181 | -1,990 | 1,698 | 11,230 | 12,115 | 8,997 | 3,328 |
Accumulated Other Comprehensive Income/Loss
| 13,492 | 10,024 | 5,915 | 2,014 | 2,960 | 3,244 | 5,565 | 0 | 4,835 | 24,958 | 3,714 | 596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 6,709 | 5,978 | 6,621 | 1,311 | 1,249 | 1,179 | 1,186 | 5,098 | 4,183 | 12,106 | 4,184 | 4,184 | 2,010 | 3,767 | 4,814 | 3,166 | 6,039 | 8,152 | 3,583 | 2,396 |
Total Shareholders Equity
| 77,076 | 80,932 | 74,383 | 57,897 | 58,664 | 58,031 | 55,047 | 48,611 | 49,663 | 49,384 | 42,387 | 35,989 | 29,677 | 26,476 | 22,282 | 25,639 | 38,044 | 41,042 | 29,428 | 22,572 |
Total Equity
| 77,129 | 80,991 | 74,435 | 57,974 | 58,743 | 58,127 | 55,166 | 48,708 | 49,757 | 49,451 | 42,450 | 36,031 | 29,718 | 28,158 | 23,848 | 27,401 | 42,748 | 44,373 | 32,421 | 25,492 |
Total Liabilities & Shareholders Equity
| 134,063 | 138,433 | 134,866 | 116,117 | 114,647 | 119,555 | 121,815 | 109,271 | 99,722 | 104,167 | 98,776 | 95,041 | 92,993 | 79,510 | 72,767 | 84,351 | 103,967 | 100,477 | 82,210 | 68,149 |