Iseki & Co., Ltd.
TSE:6310.T
990 (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
| 9,851 | 10,749 | 14,850 | 10,787 | 8,404 | 7,475 | 7,981 | 13,936 | 8,761 | 6,603 | 8,228 | 9,285 | 7,052 | 5,696 | 6,705 | 5,708 | 5,817 | 5,270 | 6,971 | 8,202 |
Short Term Investments
| 50 | 50 | -865 | -439 | -2,120 | 88 | -815 | -723 | 27 | -1,516 | -394 | 19 | 19 | 19 | 19 | 280 | 53 | 23 | 146 | 284 |
Cash and Short Term Investments
| 9,901 | 10,749 | 14,850 | 10,787 | 8,404 | 7,475 | 7,981 | 13,936 | 8,788 | 6,603 | 8,228 | 9,304 | 7,071 | 5,715 | 6,724 | 5,988 | 5,870 | 5,293 | 7,117 | 8,486 |
Net Receivables
| 26,861 | 27,574 | 21,537 | 21,780 | 19,675 | 24,384 | 26,346 | 26,313 | 24,895 | 31,848 | 43,392 | 31,595 | 29,724 | 29,320 | 30,283 | 29,087 | 29,153 | 32,528 | 36,419 | 39,088 |
Inventory
| 72,840 | 65,331 | 49,871 | 51,845 | 54,177 | 53,718 | 53,405 | 49,315 | 47,815 | 47,711 | 43,319 | 42,676 | 42,843 | 40,965 | 41,469 | 41,976 | 42,642 | 45,511 | 42,486 | 40,851 |
Other Current Assets
| 5,720 | 5,760 | 4,845 | 5,567 | 4,903 | 7,272 | 4,019 | 3,370 | 5,273 | 5,689 | 2,840 | 2,790 | 3,202 | 2,665 | 2,285 | 3,560 | 3,026 | 3,039 | 3,888 | 3,443 |
Total Current Assets
| 115,322 | 109,414 | 91,103 | 89,979 | 87,159 | 92,849 | 91,751 | 92,934 | 86,771 | 91,851 | 97,779 | 86,365 | 82,840 | 78,665 | 80,761 | 80,611 | 80,691 | 86,371 | 89,910 | 91,868 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 84,553 | 83,915 | 84,959 | 86,284 | 98,342 | 96,838 | 95,590 | 96,463 | 96,911 | 92,990 | 87,149 | 81,842 | 79,840 | 79,890 | 79,697 | 79,988 | 79,820 | 80,152 | 79,018 | 79,418 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2,489 | 2,309 | 2,290 | 1,967 | 1,288 | 1,082 | 1,025 | 1,062 | 1,134 | 0 | 1,006 | 965 | 981 | 948 | 883 | 842 | 835 | 986 | 1,036 | 1,102 |
Goodwill and Intangible Assets
| 2,489 | 2,309 | 2,290 | 1,967 | 1,288 | 1,082 | 1,025 | 1,062 | 1,134 | 1,105 | 1,006 | 965 | 981 | 948 | 883 | 842 | 835 | 986 | 1,036 | 1,102 |
Long Term Investments
| 8,507 | 7,514 | 5,919 | 5,048 | 7,423 | 7,205 | 7,961 | 7,042 | 12,519 | 11,011 | 7,663 | 6,520 | 5,140 | 5,167 | 5,253 | 4,367 | 6,271 | 8,800 | 9,088 | 8,120 |
Tax Assets
| 1,095 | 1,996 | 1,714 | 2,152 | 1,512 | 912 | 557 | 1,125 | 731 | 846 | 1,374 | 645 | 706 | 781 | 724 | 751 | 596 | 696 | 649 | 530 |
Other Non-Current Assets
| 5,136 | 1,337 | 1,694 | 1,993 | 1,780 | 2,356 | 4,458 | 4,725 | 3,083 | 6,330 | 2,652 | 2,685 | 3,047 | 3,717 | 3,726 | 4,443 | 4,985 | 4,357 | 4,126 | 3,437 |
Total Non-Current Assets
| 101,780 | 97,071 | 96,576 | 97,444 | 110,345 | 108,393 | 109,591 | 110,417 | 114,378 | 112,282 | 99,844 | 92,657 | 89,714 | 90,503 | 90,283 | 90,391 | 92,507 | 94,991 | 93,917 | 92,607 |
Total Assets
| 217,102 | 206,491 | 187,684 | 187,428 | 197,511 | 201,248 | 201,348 | 203,356 | 201,149 | 204,138 | 197,628 | 179,028 | 172,554 | 169,168 | 171,044 | 171,002 | 173,198 | 181,362 | 183,827 | 184,475 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 41,733 | 19,457 | 20,280 | 20,206 | 22,142 | 23,803 | 26,532 | 30,286 | 40,004 | 36,935 | 47,536 | 42,609 | 43,667 | 41,950 | 41,773 | 43,801 | 40,788 | 42,352 | 41,536 | 44,493 |
Short Term Debt
| 42,235 | 41,944 | 31,945 | 39,459 | 41,407 | 45,213 | 37,414 | 36,144 | 35,685 | 41,737 | 28,606 | 22,996 | 26,993 | 30,706 | 31,389 | 33,341 | 34,661 | 31,815 | 38,275 | 27,696 |
Tax Payables
| 880 | 1,005 | 1,220 | 2,074 | 1,021 | 802 | 1,883 | 1,253 | 438 | 1,951 | 2,142 | 1,556 | 1,193 | 979 | 1,202 | 1,028 | 1,043 | 844 | 1,804 | 2,141 |
Deferred Revenue
| 283 | 0 | 6,200 | 6,880 | 5,580 | 0 | 7,332 | 6,207 | 438 | 7,780 | 7,609 | 6,475 | 5,433 | 5,310 | 5,880 | 4,951 | 4,650 | 5,030 | 6,201 | 6,700 |
Other Current Liabilities
| 11,214 | 36,788 | 22,917 | 19,602 | 20,606 | 26,579 | 18,366 | 16,810 | 11,391 | 6,237 | 6,165 | 4,522 | 3,663 | 3,324 | 2,728 | 3,400 | 2,967 | 3,829 | 3,824 | 3,713 |
Total Current Liabilities
| 95,465 | 98,189 | 81,342 | 86,147 | 89,735 | 95,595 | 89,644 | 89,447 | 87,518 | 92,689 | 89,916 | 76,602 | 79,756 | 81,290 | 81,770 | 85,493 | 83,066 | 83,026 | 89,836 | 82,602 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 29,167 | 26,241 | 30,231 | 29,890 | 27,915 | 24,580 | 28,920 | 33,317 | 23,703 | 25,079 | 23,600 | 25,137 | 20,489 | 18,148 | 18,895 | 19,376 | 23,271 | 26,500 | 17,040 | 33,180 |
Deferred Revenue Non-Current
| 5,505 | 0 | 3,949 | 3,611 | 3,524 | 38,541 | 3,749 | 4,912 | 6,414 | 5,689 | 7,050 | 5,840 | 5,858 | 5,653 | 5,239 | 5,209 | 4,482 | 5,491 | 5,067 | 4,740 |
Deferred Tax Liabilities Non-Current
| 4,259 | 4,129 | 4,125 | 4,154 | 5,814 | 5,895 | 6,256 | 6,569 | 7,698 | 7,092 | 6,894 | 7,283 | 6,896 | 7,990 | 8,012 | 7,932 | 8,449 | 8,821 | 9,805 | 8,690 |
Other Non-Current Liabilities
| 8,485 | 5,589 | 1,478 | 1,210 | 1,274 | -32,321 | 1,865 | 1,961 | 7,717 | 2,525 | 1,434 | 1,240 | 1,366 | 1,470 | 1,524 | 1,298 | 1,374 | 1,802 | 1,877 | 2,035 |
Total Non-Current Liabilities
| 47,416 | 35,959 | 39,783 | 38,865 | 38,527 | 36,695 | 40,790 | 46,759 | 45,532 | 40,385 | 38,978 | 39,500 | 34,609 | 33,261 | 33,670 | 33,815 | 37,576 | 42,614 | 33,789 | 48,645 |
Total Liabilities
| 142,881 | 134,148 | 121,125 | 125,012 | 128,262 | 132,290 | 130,434 | 136,206 | 133,050 | 133,074 | 128,894 | 116,102 | 114,365 | 114,551 | 115,440 | 119,308 | 120,642 | 125,640 | 123,625 | 131,247 |
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
| 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 22,784 | 22,784 | 22,784 | 22,784 | 22,534 |
Retained Earnings
| 20,474 | 21,131 | 17,690 | 14,493 | 17,025 | 16,932 | 16,519 | 14,034 | 13,519 | 15,658 | 17,266 | 11,522 | 7,887 | 5,160 | 6,076 | 4,072 | 4,081 | 5,548 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 12,966 | 10,989 | 11,224 | 10,347 | 14,714 | 14,531 | 16,911 | 15,678 | 35,810 | 0 | 13,072 | 13,034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 12,552 | 12,549 | 12,535 | 12,508 | 12,472 | 12,470 | 12,469 | 12,465 | -6,200 | 30,438 | 13,424 | 13,428 | 25,468 | 24,605 | 24,690 | 23,359 | 24,116 | 25,805 | 35,860 | 29,192 |
Total Shareholders Equity
| 69,336 | 68,013 | 64,793 | 60,692 | 67,555 | 67,277 | 69,243 | 65,521 | 66,473 | 69,440 | 67,106 | 61,328 | 56,699 | 53,109 | 54,110 | 50,215 | 50,981 | 54,137 | 58,644 | 51,726 |
Total Equity
| 74,215 | 72,343 | 66,559 | 62,416 | 69,249 | 68,958 | 70,914 | 67,150 | 68,099 | 71,064 | 68,734 | 62,926 | 58,189 | 54,617 | 55,604 | 51,694 | 52,556 | 55,722 | 60,202 | 53,228 |
Total Liabilities & Shareholders Equity
| 217,096 | 206,491 | 187,684 | 187,428 | 197,511 | 201,248 | 201,348 | 203,356 | 201,149 | 204,138 | 197,628 | 179,028 | 172,554 | 169,168 | 171,044 | 171,002 | 173,198 | 181,362 | 183,827 | 184,475 |