Universal Entertainment Corporation
TSE:6425.T
1308 (JPY) • At close November 12, 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
| 44,191 | 35,895 | 30,771 | 37,349 | 38,442 | 46,076 | 35,822 | 119,296 | 52,280 | 39,155 | 46,781 | 64,372 | 34,440 | 27,057 | 4,466 | 14,448 | 32,613 | 21,041 | 37,439 | 55,152 |
Short Term Investments
| 2,448 | 2,179 | 452 | 2 | 2 | 2 | 13 | 13 | 14 | 505 | 138 | 116 | 11,967 | 3,654 | 1,410 | 132 | 23,391 | 18,108 | -1,350 | -8,613 |
Cash and Short Term Investments
| 46,639 | 38,074 | 31,223 | 37,351 | 38,444 | 46,078 | 35,822 | 119,309 | 52,294 | 39,660 | 46,919 | 64,488 | 46,407 | 30,711 | 5,876 | 14,580 | 56,004 | 39,149 | 37,439 | 55,152 |
Net Receivables
| 10,155 | 9,707 | 11,177 | 7,369 | 11,361 | 10,381 | 8,721 | 13,768 | 14,479 | 27,396 | 20,859 | 13,500 | 4,777 | 4,538 | 2,861 | 8,788 | 22,460 | 15,155 | 14,567 | 13,074 |
Inventory
| 28,226 | 27,624 | 25,022 | 23,886 | 25,399 | 23,175 | 35,141 | 42,674 | 44,061 | 29,673 | 25,984 | 25,103 | 20,760 | 21,596 | 26,530 | 24,665 | 27,995 | 24,981 | 23,377 | 25,941 |
Other Current Assets
| 18,938 | 12,402 | 10,321 | 12,995 | 9,853 | 14,477 | 11,329 | 16,983 | 8,809 | 6,467 | 4,151 | 6,765 | 2,440 | 1,855 | 3,108 | 4,272 | 2,084 | 6,901 | 7,847 | 5,135 |
Total Current Assets
| 103,958 | 87,807 | 77,743 | 81,601 | 85,057 | 94,111 | 91,013 | 192,734 | 119,643 | 103,196 | 97,913 | 109,856 | 74,384 | 58,700 | 38,375 | 52,305 | 108,543 | 86,186 | 83,230 | 99,302 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 442,798 | 432,289 | 428,355 | 423,317 | 426,614 | 359,619 | 344,020 | 271,521 | 145,536 | 79,763 | 89,822 | 58,535 | 45,713 | 42,638 | 44,276 | 41,548 | 19,764 | 45,419 | 29,828 | 36,572 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49 | 117 | 263 | 410 | 602 | 386 | 0 | 0 |
Intangible Assets
| 1,795 | 1,112 | 1,005 | 1,969 | 2,357 | 2,388 | 2,608 | 1,826 | 1,965 | 1,653 | 1,515 | 617 | 284 | 221 | 241 | 356 | 457 | 0 | 1,558 | 2,566 |
Goodwill and Intangible Assets
| 1,795 | 1,112 | 1,005 | 1,969 | 2,357 | 2,388 | 2,608 | 1,826 | 1,965 | 1,653 | 1,515 | 617 | 333 | 338 | 504 | 766 | 1,059 | 386 | 1,558 | 2,566 |
Long Term Investments
| 55,766 | 14,086 | 18,068 | 16,760 | 14,412 | 10,977 | 93,869 | 60,310 | 61,362 | 57,825 | 48,993 | 42,410 | 17,073 | 31,798 | 56,554 | 46,840 | 28,244 | 33,617 | 51,226 | 51,972 |
Tax Assets
| 4,586 | 11,047 | 4,188 | 5,968 | 6,082 | 3,055 | 1,918 | 1,562 | 21 | 45,669 | 8,829 | 7,457 | 12,112 | 3,803 | 1,568 | 567 | 69 | 21,939 | 81 | 507 |
Other Non-Current Assets
| 19,103 | 49,833 | 43,020 | 38,882 | 38,711 | 40,522 | 10,556 | 40,678 | 41,050 | 10 | 1,758 | -681 | 2,198 | 2,669 | 3,339 | 3,735 | 27,147 | -15,504 | 2,067 | 2,413 |
Total Non-Current Assets
| 524,048 | 508,367 | 494,636 | 486,896 | 488,176 | 416,561 | 452,971 | 375,897 | 249,934 | 184,920 | 150,917 | 108,338 | 77,429 | 81,246 | 106,241 | 93,456 | 76,283 | 85,857 | 84,760 | 94,030 |
Total Assets
| 628,006 | 596,177 | 572,381 | 568,502 | 573,238 | 510,677 | 543,984 | 568,635 | 369,580 | 288,120 | 248,833 | 218,197 | 151,813 | 139,946 | 144,616 | 145,761 | 184,826 | 172,043 | 167,990 | 193,332 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 9,399 | 7,530 | 8,245 | 5,960 | 6,279 | 6,653 | 6,245 | 14,461 | 22,566 | 15,243 | 18,128 | 13,869 | 8,124 | 7,951 | 7,542 | 2,678 | 9,467 | 9,589 | 9,098 | 12,624 |
Short Term Debt
| 118,415 | 7,299 | 9,344 | 12,997 | 7,758 | 16,846 | 19,908 | 10,110 | 14,274 | 29,282 | 18,035 | 12,003 | 2,996 | 6,658 | 3,954 | 22,046 | 3,221 | 9,845 | 21,159 | 31,035 |
Tax Payables
| 81 | 46 | 176 | 463 | 466 | 119 | 190 | 5,840 | 6,020 | 8,827 | 8,036 | 16,837 | 1,764 | 1,061 | 401 | 305 | 4,872 | 1,337 | 165 | 516 |
Deferred Revenue
| 81 | 33,202 | 30,707 | 25,275 | 24,781 | 30,577 | 190 | 32,920 | 20,159 | 15,987 | 12,497 | 18,823 | 1,953 | 1,350 | 645 | 499 | 13,154 | 6,620 | 6,600 | 908 |
Other Current Liabilities
| 27,364 | 10,158 | 3,341 | 6,706 | 10,316 | 3,772 | 40,812 | -5,265 | -23,899 | -19,028 | -22,300 | -28,225 | -8,564 | -7,362 | -5,463 | 743 | -12,332 | 7,506 | -8,534 | -12,005 |
Total Current Liabilities
| 164,739 | 65,765 | 60,058 | 57,361 | 55,879 | 64,620 | 73,590 | 72,527 | 61,686 | 65,554 | 52,524 | 47,176 | 14,397 | 17,609 | 14,621 | 28,949 | 27,849 | 44,486 | 37,586 | 45,702 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 56,650 | 166,229 | 162,491 | 145,070 | 135,285 | 65,511 | 233,245 | 229,268 | 70,588 | 0 | 500 | 6,816 | 5,355 | 600 | 1,600 | 2,000 | 5,069 | 1,655 | 19,610 | 23,062 |
Deferred Revenue Non-Current
| 0 | 367 | 230 | 167 | 251 | -43,146 | 3,614 | 64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 7,305 | 5,371 | 1,861 | 27 | 1,088 | 1,134 | 851 | 1,433 | 1,885 | 1,635 | 0 | 0 | 0 | 0 | 0 | 49 | 31 | 156 | 0 | 0 |
Other Non-Current Liabilities
| 10,922 | 9,130 | 8,821 | 8,300 | 8,902 | 47,495 | 1,739 | 5,356 | 6,350 | 912 | 1,496 | 812 | 725 | 815 | 1,081 | 1,925 | 4,550 | 11,997 | 2,468 | 2,359 |
Total Non-Current Liabilities
| 74,877 | 181,097 | 173,403 | 153,564 | 145,526 | 70,994 | 239,449 | 236,121 | 78,823 | 2,547 | 1,996 | 7,628 | 6,080 | 1,415 | 2,681 | 3,974 | 9,650 | 13,808 | 22,078 | 25,421 |
Total Liabilities
| 239,616 | 246,862 | 233,461 | 210,925 | 201,405 | 135,614 | 313,039 | 308,648 | 140,509 | 68,101 | 54,520 | 54,804 | 20,477 | 19,024 | 17,302 | 32,923 | 37,499 | 58,294 | 59,664 | 71,123 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 1,227 | 117 | 512 | 7,266 | 18,526 | 0 | 0 | 0 | 3,346 | 0 | 21,622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 3,446 | 3,446 | 3,446 | 3,446 | 3,446 | 3,446 | 3,446 |
Retained Earnings
| 364,273 | 338,932 | 327,426 | 346,478 | 365,751 | 377,424 | 216,255 | 236,827 | 217,673 | 205,314 | 195,701 | 187,616 | 164,036 | 140,584 | 136,116 | 118,199 | 138,270 | 104,621 | 42 | 22 |
Accumulated Other Comprehensive Income/Loss
| 12,488 | -1,227 | -117 | -512 | -7,266 | -18,526 | -2,258 | 0 | 13,890 | -3,346 | 603 | -21,622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 11,529 | 10,285 | 11,396 | 11,001 | 5,984 | -2,459 | 17,432 | 22,523 | -3,444 | 13,284 | -3,445 | -25,066 | -33,606 | -23,108 | -12,248 | -12,606 | 5,611 | 5,682 | 104,532 | 113,890 |
Total Shareholders Equity
| 388,388 | 349,315 | 338,920 | 357,577 | 371,833 | 375,063 | 231,527 | 259,448 | 228,217 | 218,696 | 192,957 | 162,648 | 130,528 | 120,922 | 127,314 | 109,039 | 147,327 | 113,749 | 108,020 | 117,358 |
Total Equity
| 388,388 | 349,315 | 338,920 | 357,577 | 371,833 | 375,063 | 230,945 | 259,987 | 229,071 | 220,019 | 194,313 | 163,393 | 131,336 | 120,922 | 127,314 | 112,838 | 147,327 | 113,749 | 108,326 | 122,209 |
Total Liabilities & Shareholders Equity
| 628,004 | 596,177 | 572,381 | 568,502 | 573,238 | 510,677 | 543,984 | 568,635 | 369,580 | 288,120 | 248,833 | 218,197 | 151,813 | 139,946 | 144,616 | 145,761 | 184,826 | 172,043 | 167,990 | 193,332 |