Hisaka Works, Ltd.
TSE:6247.T
976 (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
| 13,747 | 14,865 | 17,345 | 15,115 | 11,676 | 14,685.553 | 14,446.463 | 11,565.594 | 12,183.05 | 9,237.357 | 7,456.727 | 8,327.804 | 7,695.116 | 4,610.97 | 1,647.435 | 930.51 | 70.607 | 48.417 | 336.557 | 35.691 |
Short Term Investments
| 89 | -2,344 | -2,797 | -3,487 | 500 | 1,002.21 | 902.04 | 1,004.148 | 1,002.46 | 1,002.896 | 1,003.297 | -477.533 | -1,140 | 0 | -710.447 | 500 | 0 | 3,799.675 | 2,492.306 | 360.516 |
Cash and Short Term Investments
| 13,836 | 14,865 | 17,345 | 15,115 | 12,176 | 15,687.763 | 15,348.503 | 12,569.742 | 13,185.51 | 10,240.253 | 8,460.024 | 8,327.804 | 7,695.116 | 4,610.97 | 1,647.435 | 1,430.51 | 70.607 | 3,848.092 | 2,828.863 | 396.207 |
Net Receivables
| 11,428 | 7,891 | 7,360 | 7,581 | 9,431 | 10,215.39 | 8,854.06 | 8,422.409 | 11,041.064 | 9,130.052 | 8,518.922 | 9,726.956 | 9,885.054 | 10,117.793 | 9,124.716 | 11,937.169 | 12,713.895 | 11,087.545 | 8,693.933 | 8,013.983 |
Inventory
| 12,056 | 9,893 | 8,373 | 7,656 | 6,171 | 5,718.916 | 5,024.417 | 3,851.864 | 4,310.786 | 4,751.212 | 3,477.598 | 4,237.501 | 4,305.776 | 3,293.974 | 4,715.432 | 10,531.029 | 9,837.183 | 5,911.198 | 3,864.371 | 3,062.775 |
Other Current Assets
| 1,316 | 2,625 | 2,326 | 2,245 | 2,361 | 1,872.68 | 1,540.533 | 1,853.727 | 1,105.42 | 1,133.211 | 2,070.428 | 1,424.105 | 1,082.978 | 262.149 | 176.85 | 96.445 | 648.288 | 110.563 | 551.771 | 208.344 |
Total Current Assets
| 38,636 | 35,274 | 35,404 | 32,597 | 30,139 | 33,494.749 | 30,767.513 | 26,697.742 | 29,642.78 | 25,254.728 | 22,526.972 | 23,716.366 | 22,968.924 | 18,284.886 | 15,664.433 | 23,995.153 | 23,269.973 | 20,957.398 | 15,938.938 | 11,681.309 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 23,965 | 19,562 | 15,562 | 14,863 | 14,506 | 11,361.811 | 10,607.332 | 11,098.897 | 11,521.576 | 12,019.189 | 12,521.241 | 12,395.226 | 11,764.013 | 13,661.518 | 14,734.989 | 16,544.622 | 17,454.818 | 12,014.759 | 7,704.435 | 4,632.341 |
Goodwill
| 57 | 79 | 101 | 123 | 146 | 168.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 556 | 433 | 526 | 492 | 504 | 373.019 | 378.696 | 407.138 | 295.706 | 275.497 | 273.68 | 156.392 | 53.083 | 67.827 | 85.888 | 104.213 | 120.775 | 157.2 | 81.101 | 87.082 |
Goodwill and Intangible Assets
| 613 | 512 | 627 | 615 | 650 | 541.297 | 378.696 | 407.138 | 295.706 | 275.497 | 273.68 | 156.392 | 53.083 | 67.827 | 85.888 | 104.213 | 120.775 | 157.2 | 81.101 | 87.082 |
Long Term Investments
| 16,170 | 15,628 | 15,707 | 17,124 | 15,269 | 17,643 | 13,569.868 | 12,552.374 | 13,143.049 | 21,625.762 | 17,198.682 | 13,747 | 15,573.485 | 0 | 14,516.722 | 11,682.671 | 0 | 12,889.891 | 16,179.244 | 21,002.346 |
Tax Assets
| 560 | -938 | -1,768 | -2,751 | -3,739 | -1,099.037 | 1,883.006 | 1,928.269 | 2,513.84 | 3,128.978 | 1,867.94 | -13,747 | 174.939 | 0 | 377.077 | 611.347 | 0 | 3,864.588 | 2,562.419 | 435.951 |
Other Non-Current Assets
| 2,073 | 937 | 1,767 | 2,751 | 3,738 | 1,099.402 | 3,550.264 | 2,931.842 | 1,356.928 | 948.711 | 741.07 | 14,389.518 | 296.525 | 17,816.72 | 549.498 | 2,332.692 | 17,557.298 | 2,259.734 | 2,105.434 | 2,091.938 |
Total Non-Current Assets
| 43,381 | 35,701 | 31,895 | 32,602 | 30,424 | 29,546.473 | 29,989.166 | 28,918.52 | 28,831.099 | 37,998.137 | 32,602.613 | 26,941.136 | 27,862.045 | 31,546.065 | 30,264.174 | 31,275.545 | 35,132.891 | 31,186.172 | 28,632.633 | 28,249.658 |
Total Assets
| 82,017 | 70,977 | 67,302 | 65,200 | 60,566 | 63,041.223 | 60,756.679 | 55,616.263 | 58,473.879 | 63,252.865 | 55,129.585 | 50,657.502 | 50,830.969 | 49,830.951 | 45,928.607 | 55,270.698 | 58,402.864 | 52,143.57 | 44,571.571 | 39,930.967 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 5,727 | 3,152 | 3,178 | 2,695 | 2,979 | 3,262.458 | 2,962.917 | 2,225.089 | 5,066.304 | 5,379.109 | 4,319.096 | 4,873.934 | 5,866.274 | 5,031.696 | 3,503.038 | 6,745.658 | 7,377.764 | 7,478.623 | 4,443.55 | 3,060.575 |
Short Term Debt
| 10 | 8 | 13 | 3 | 103 | 7.295 | 0 | 0.834 | 6.479 | 90 | 0 | 0 | 0 | 14.373 | 131.741 | 5,776.272 | 6,028.618 | 0 | 1,500 | 687 |
Tax Payables
| 308 | 509 | 537 | 256 | 64 | 870.743 | 615.03 | 84.859 | 2,083.347 | 100.337 | 245.289 | 33.995 | 1,570.302 | 346.866 | 415.29 | 603.535 | 782.826 | 1,199.477 | 729.712 | 411.457 |
Deferred Revenue
| 3,788 | 3,456 | 2,755 | 1,099 | 1,017 | -7.295 | 0 | -0.834 | -6.479 | 781.416 | 0 | 0 | 0 | 1,461.427 | 1,579.477 | 2,590.996 | 4,709.21 | 0 | 3,219.894 | 3,277.417 |
Other Current Liabilities
| 3,359 | 5,291 | 4,496 | 5,509 | 3,971 | 6,673.087 | 4,343.686 | 3,521.356 | 4,350.165 | 1,572.323 | 2,312.912 | 1,834.395 | 2,791.322 | 65.235 | 70.886 | 63.32 | 87.945 | 3,752.502 | 68.475 | 52.925 |
Total Current Liabilities
| 12,884 | 11,907 | 10,442 | 9,306 | 8,070 | 9,935.545 | 7,306.603 | 5,746.445 | 9,416.469 | 7,822.848 | 6,632.008 | 6,708.329 | 8,657.596 | 6,572.731 | 5,285.142 | 15,176.246 | 18,203.537 | 11,231.125 | 9,231.919 | 7,077.917 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 5,000 | 0 | 2 | 6 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.172 | 6.102 | 0 | 0 | 0 | 0 | 570.085 |
Deferred Revenue Non-Current
| 29 | 0 | -2 | 117 | 109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 426.93 | 0 | 0 | 0 | 0 | 0 | 11.068 |
Deferred Tax Liabilities Non-Current
| 3,534 | 2,532 | 2,252 | 2,342 | 1,439 | 1,261.52 | 2,350.87 | 1,538.807 | 1,749.962 | 4,402.86 | 2,490.412 | 442.245 | 0 | 737.736 | 0 | 0 | 103.036 | 872.939 | 942.64 | 294.068 |
Other Non-Current Liabilities
| 267 | 237 | 231 | 95 | 108 | 152.757 | 84.766 | 76.715 | 115.792 | 63.703 | 21.691 | 342.663 | 560.997 | 27.164 | 290.518 | 98.642 | 100.228 | 114.786 | 476.04 | 0.003 |
Total Non-Current Liabilities
| 8,830 | 2,769 | 2,483 | 2,560 | 1,666 | 1,414.277 | 2,435.636 | 1,615.522 | 1,865.754 | 4,466.563 | 2,512.103 | 784.908 | 560.997 | 1,198.002 | 296.62 | 98.642 | 203.264 | 987.725 | 1,418.68 | 875.224 |
Total Liabilities
| 21,714 | 14,676 | 12,925 | 11,866 | 9,736 | 11,349.822 | 9,742.239 | 7,361.967 | 11,282.223 | 12,289.411 | 9,144.111 | 7,493.237 | 9,218.593 | 7,770.733 | 5,581.762 | 15,274.888 | 18,406.801 | 12,218.85 | 10,650.599 | 7,953.141 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 49,548 | 48,458 | 47,211 | 46,927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 |
Retained Earnings
| 41,983 | 40,501 | 39,446 | 38,231 | 37,956 | 36,455.33 | 35,410.189 | 34,079.947 | 32,634.354 | 30,488.47 | 29,802.288 | 28,938.714 | 27,781.019 | 26,990.239 | 27,004.539 | 27,243.449 | 26,648.951 | 25,349.098 | 23,535.446 | 22,748.397 |
Accumulated Other Comprehensive Income/Loss
| 8,923 | 6,607 | 5,782 | 5,993 | 3,776 | 4,680.15 | 5,048.17 | 3,617.91 | 3,988.555 | 9,903 | 5,611 | 2,729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4,928 | -44,651 | -43,596 | -42,381 | -42,106 | 6,405.921 | 6,406.081 | 6,406.439 | 6,407.561 | 6,408.154 | 6,410.719 | 7,334.288 | 9,673.805 | 10,919.979 | 9,192.306 | 8,602.361 | 9,197.112 | 10,425.622 | 6,235.526 | 5,079.429 |
Total Shareholders Equity
| 59,984 | 56,155 | 54,240 | 53,204 | 50,703 | 51,691.401 | 51,014.44 | 48,254.296 | 47,180.47 | 50,949.624 | 45,974.007 | 43,152.002 | 41,604.824 | 42,060.218 | 40,346.845 | 39,995.81 | 39,996.063 | 39,924.72 | 33,920.972 | 31,977.826 |
Total Equity
| 60,301 | 56,301 | 54,377 | 53,334 | 50,830 | 51,691.401 | 51,014.44 | 48,254.296 | 47,191.656 | 50,963.454 | 45,985.474 | 43,164.265 | 41,612.376 | 42,060.218 | 40,346.845 | 39,995.81 | 39,996.063 | 39,924.72 | 33,920.972 | 31,977.826 |
Total Liabilities & Shareholders Equity
| 82,015 | 70,977 | 67,302 | 65,200 | 60,566 | 63,041.223 | 60,756.679 | 55,616.263 | 58,473.879 | 63,252.865 | 55,129.585 | 50,657.502 | 50,830.969 | 49,830.951 | 45,928.607 | 55,270.698 | 58,402.864 | 52,143.57 | 44,571.571 | 39,930.967 |