I-PEX Inc.
TSE:6640.T
1537 (JPY) • At close November 1, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 15,582 | 14,293 | 13,820 | 11,737 | 12,203 | 6,895 | 8,064 | 11,111 | 12,932.304 | 15,440.383 | 13,395.47 | 12,670.085 | 12,781.374 | 19,471.987 | 12,281.956 | 9,488.649 | 7,886.936 | 11,871.789 | 5,490.496 |
Short Term Investments
| 25 | 24 | -705 | -334 | -667 | 22 | 158 | 146 | 207.975 | 25.667 | 22.325 | 18.283 | 16.333 | 16.957 | 18.826 | 18.262 | 0 | 0 | 0 |
Cash and Short Term Investments
| 15,607 | 14,293 | 13,820 | 11,737 | 12,203 | 6,895 | 8,064 | 11,111 | 12,932.304 | 15,466.05 | 13,417.795 | 12,688.368 | 12,797.707 | 19,488.944 | 12,300.782 | 9,506.911 | 7,886.936 | 11,871.789 | 5,490.496 |
Net Receivables
| 14,508 | 11,203 | 14,910 | 13,492 | 12,493 | 11,433 | 11,563 | 11,030 | 11,177.848 | 10,635.863 | 9,469.722 | 9,385.203 | 9,576.034 | 8,768.963 | 10,366.03 | 7,474.465 | 9,228.692 | 8,960.708 | 8,478.19 |
Inventory
| 11,086 | 12,176 | 11,055 | 9,671 | 10,024 | 9,896 | 9,380 | 8,131 | 7,131.664 | 7,720.773 | 6,757.518 | 6,676.448 | 6,836.128 | 6,173.753 | 6,144.169 | 5,796.042 | 6,638.991 | 6,167.34 | 5,280.066 |
Other Current Assets
| 2,080 | 3,521 | 1,354 | 1,025 | 1,310 | 1,178 | 1,099 | 822 | 921.772 | 739.665 | 756.826 | 1,500.241 | 1,071.668 | 850.39 | 566.881 | 680.305 | 888.325 | 1,181.635 | 611.019 |
Total Current Assets
| 43,281 | 41,193 | 41,139 | 35,925 | 36,030 | 29,402 | 30,106 | 31,094 | 32,163.588 | 34,562.351 | 30,401.861 | 30,250.26 | 30,281.537 | 35,282.05 | 29,377.862 | 23,457.723 | 24,642.944 | 28,181.472 | 19,859.771 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 43,167 | 45,688 | 47,023 | 43,341 | 41,324 | 35,081 | 32,869 | 26,710 | 25,884.14 | 23,247.467 | 22,230.315 | 21,150.995 | 19,562.876 | 18,785.067 | 17,085.983 | 17,107.858 | 18,198.016 | 15,819.693 | 13,466.033 |
Goodwill
| 1,823 | 2,038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.22 | 36.104 | 75.57 | 115.036 | 122.754 |
Intangible Assets
| 926 | 1,124 | 575 | 429 | 500 | 464 | 369 | 378 | 419.015 | 300.163 | 604.169 | 903.705 | 1,216.548 | 1,517.183 | 1,643.058 | 873.566 | 264.966 | 74.439 | 98.181 |
Goodwill and Intangible Assets
| 2,749 | 3,162 | 575 | 429 | 500 | 464 | 369 | 378 | 419.015 | 300.163 | 604.169 | 903.705 | 1,216.548 | 1,517.183 | 1,650.278 | 909.67 | 340.536 | 189.475 | 220.935 |
Long Term Investments
| 964 | 1,395 | 2,456 | 1,755 | 2,077 | 1,271 | 965 | 380 | 112.834 | 68.436 | 95.673 | 33.902 | 36.087 | 55.81 | 70.082 | 34.025 | 102.136 | 132.781 | 145.725 |
Tax Assets
| 50 | 31 | 15 | 20 | 35 | 8 | 20 | 17 | 11.512 | 8.826 | 19.152 | 95.25 | 499.712 | 455.823 | 442.554 | 479.837 | 438.185 | 610.772 | 755.13 |
Other Non-Current Assets
| 1,392 | 764 | 478 | 436 | 452 | 607 | 600 | 596 | 592.147 | 673.635 | 895.14 | 783.25 | 728.258 | 711.189 | 682.218 | 693.772 | 817.383 | 569.571 | 561.477 |
Total Non-Current Assets
| 48,322 | 51,040 | 50,547 | 45,981 | 44,388 | 37,431 | 34,823 | 28,081 | 27,019.648 | 24,298.527 | 23,844.449 | 22,967.102 | 22,043.481 | 21,525.072 | 19,931.115 | 19,225.162 | 19,896.256 | 17,322.292 | 15,149.3 |
Total Assets
| 91,603 | 92,237 | 91,690 | 81,908 | 80,421 | 66,836 | 64,929 | 59,175 | 59,183.236 | 58,860.878 | 54,246.31 | 53,217.362 | 52,325.018 | 56,807.122 | 49,308.977 | 42,682.885 | 44,539.2 | 45,503.765 | 35,009.072 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 2,499 | 2,010 | 2,990 | 2,513 | 2,222 | 2,494 | 2,752 | 1,195 | 1,430.488 | 3,111.522 | 2,485.195 | 2,709.974 | 2,325.041 | 2,583.904 | 2,522.146 | 2,201.492 | 2,265.653 | 1,856.295 | 1,937.544 |
Short Term Debt
| 10,742 | 11,012 | 10,372 | 10,254 | 9,284 | 7,523 | 3,950 | 3,422 | 3,546.65 | 3,582.425 | 3,713.142 | 3,947.565 | 4,241.441 | 5,578.742 | 8,117.992 | 6,367.021 | 5,317.828 | 5,477.968 | 5,821.624 |
Tax Payables
| 302 | 260 | 652 | 302 | 160 | 147 | 376 | 392 | 406.885 | 1,361.565 | 333.739 | 354.77 | 420.076 | 2,015.16 | 1,756.147 | 605.504 | 685.173 | 2,120.966 | 1,797.602 |
Deferred Revenue
| 1,064 | 462 | 5,712 | 3,780 | 3,603 | 0 | 3,164 | 3,356 | 3,421.396 | 1,984.636 | 971.73 | 999.257 | 1,005.644 | 3,036.617 | 2,764.171 | 1,469.846 | 1,416.96 | 2,815.723 | 2,374.493 |
Other Current Liabilities
| 4,576 | 6,189 | 1,555 | 1,444 | 1,359 | 3,888 | 1,278 | 1,139 | 1,099.883 | 1,115.243 | 925.106 | 841.51 | 841.84 | 884.112 | 914.864 | 1,026.33 | 812.643 | 1,082.975 | 979.257 |
Total Current Liabilities
| 18,881 | 19,673 | 20,629 | 17,991 | 16,468 | 13,905 | 11,144 | 9,112 | 9,498.417 | 9,793.826 | 8,095.173 | 8,498.306 | 8,413.966 | 12,083.375 | 14,319.173 | 11,064.689 | 9,813.084 | 11,232.961 | 11,112.918 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 10,660 | 8,893 | 8,676 | 9,306 | 10,786 | 6,532 | 4,605 | 3,428 | 2,341.468 | 2,395.039 | 2,754.071 | 3,027.597 | 3,266.69 | 5,356.175 | 5,048.579 | 6,753.302 | 7,191.916 | 9,833.365 | 12,036.366 |
Deferred Revenue Non-Current
| 1,957 | 0 | 4,059 | 3,898 | 2,261 | 2,648 | 1,524 | 629 | 579.029 | 554.02 | 1,144.035 | 1,143.936 | 1,079.375 | 1,049.587 | 1,026.75 | 980.756 | 1,441.02 | 1,671.502 | 1,808.71 |
Deferred Tax Liabilities Non-Current
| 1,416 | 1,437 | 1,320 | 1,029 | 917 | 837 | 771 | 776 | 880.487 | 1,105.046 | 923.848 | 778.281 | 723.57 | 833.288 | 1,304.394 | 1,082.235 | 3,570.851 | 2,857.605 | 1,969.971 |
Other Non-Current Liabilities
| 298 | 3,891 | 234 | 170 | 196 | -929 | 8 | 549 | 68.424 | 6.761 | 5.825 | 6.737 | 9.434 | 19.948 | 33.07 | 18.779 | 82.045 | 139.353 | 7.997 |
Total Non-Current Liabilities
| 14,331 | 14,221 | 14,289 | 14,403 | 14,160 | 9,088 | 6,908 | 5,382 | 3,869.408 | 4,060.866 | 4,827.779 | 4,956.551 | 5,079.069 | 7,258.998 | 7,412.793 | 8,835.072 | 12,285.832 | 14,501.825 | 15,823.044 |
Total Liabilities
| 33,212 | 33,894 | 34,918 | 32,394 | 30,628 | 22,993 | 18,052 | 14,494 | 13,367.825 | 13,854.692 | 12,922.952 | 13,454.857 | 13,493.035 | 19,342.373 | 21,731.966 | 19,899.761 | 22,098.916 | 25,734.786 | 26,935.962 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 10,968 | 10,968 | 10,968 | 10,968 | 10,968 | 8,522 | 8,522 | 8,522 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 5,287.94 | 5,287.94 | 5,287.94 | 5,287.94 | 851.14 |
Retained Earnings
| 30,354 | 32,365 | 33,287 | 28,020 | 27,337 | 26,746 | 29,047 | 27,630 | 27,723.936 | 25,619.7 | 24,164.043 | 25,565.521 | 26,513.556 | 24,613.391 | 20,272.919 | 15,883.898 | 11,888.887 | 9,637.11 | 7,636.228 |
Accumulated Other Comprehensive Income/Loss
| 6,812 | 4,756 | 2,349 | -45 | 909 | 439 | 1,170 | 383 | 16,569.285 | 2,769 | 546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 10,152 | 10,150 | 10,091 | 10,468 | 10,513 | 8,067 | 8,067 | 8,050 | -7,056.286 | 8,045.619 | 8,046.594 | 5,639.551 | 3,784.73 | 4,318.272 | 2,006.471 | 1,602.592 | 5,251.419 | 4,833.722 | -432.493 |
Total Shareholders Equity
| 58,286 | 58,239 | 56,695 | 49,456 | 49,727 | 43,774 | 46,806 | 44,585 | 45,759.625 | 44,957.009 | 41,279.327 | 39,727.762 | 38,820.976 | 37,454.353 | 27,567.33 | 22,774.43 | 22,428.246 | 19,758.772 | 8,054.875 |
Total Equity
| 58,387 | 58,343 | 56,772 | 49,514 | 49,793 | 43,843 | 46,873 | 44,681 | 45,815.411 | 45,006.186 | 41,323.358 | 39,762.505 | 38,831.983 | 37,464.749 | 27,577.011 | 22,783.124 | 22,440.284 | 19,768.979 | 8,073.11 |
Total Liabilities & Shareholders Equity
| 91,599 | 92,237 | 91,690 | 81,908 | 80,421 | 66,836 | 64,925 | 59,175 | 59,183.236 | 58,860.878 | 54,246.31 | 53,217.362 | 52,325.018 | 56,807.122 | 49,308.977 | 42,682.885 | 44,539.2 | 45,503.765 | 35,009.072 |