I-PEX Inc.

TSE:6640.T

1531 (JPY) • At close September 19, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) JPY.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q12008 Q4
Assets:
Current Assets:
Cash & Cash Equivalents 16,67717,20015,58214,81514,17813,16314,29313,59815,13614,00313,82014,09613,61012,67411,73711,79112,56312,61812,2038,0238,0187,5276,8957,2527,1487,4408,06410,01511,13911,39711,1119,14410,62112,10812,932.30413,440.67715,870.05915,271.24715,440.38313,821.84913,876.15114,180.65913,395.4712,959.62614,214.57713,831.63812,670.08512,743.76914,451.99614,596.49513,258.6715,781.62919,471.98712,316.09512,657.02713,046.91312,281.95611,965.3069,717.9199,751.6469,488.6499,110.756
Short Term Investments 27025000240250-705000-334000-667000000000000000000025.66700022.32500018.2830017.2680016.95700018.82600018.2620
Cash and Short Term Investments 16,70417,20015,60714,81514,17813,16314,29313,59815,13614,00313,82014,09613,61012,67411,73711,79112,56312,61812,2038,0238,0187,5276,8957,2527,1487,4408,06410,01511,13911,39711,1119,14410,62112,10812,932.30413,440.67715,870.05915,271.24715,466.0513,821.84913,876.15114,180.65913,417.79512,959.62614,214.57713,831.63812,688.36812,743.76914,451.99614,613.76313,258.6715,781.62919,488.94412,316.09512,657.02713,046.91312,300.78211,965.3069,717.9199,751.6469,506.9119,110.756
Net Receivables 15,28214,11414,50813,12712,70611,03611,20315,09914,64614,23714,91014,24014,28414,41713,49212,35810,76011,07012,49312,29311,08810,17311,43312,24811,16210,89711,56311,61710,4819,91211,03010,3669,6909,57011,177.84811,124.6639,800.38810,161.97310,635.86310,668.7639,780.5968,981.8679,469.7229,013.7379,196.5968,681.2789,385.20310,189.56110,046.6639,281.89110,716.9069,255.3478,768.96310,463.06411,049.74110,840.34610,366.0310,785.87210,097.2317,854.9657,474.4659,235.429
Inventory 13,62012,32511,08612,02811,70512,62112,17613,23113,48111,67111,05511,30611,21710,3249,6719,54810,2769,58110,0249,87410,32810,4119,89611,07510,8659,9669,3808,7408,6608,2338,1316,7576,4886,9837,131.6646,925.1957,312.6147,394.1067,720.7736,902.2886,559.316,616.6346,757.5187,397.4047,662.6587,462.5956,676.4486,419.5816,773.3346,822.9667,080.8116,658.6486,173.7536,137.616,985.8097,170.9946,144.1695,908.8715,644.7565,727.7465,796.0426,853.289
Other Current Assets 2,5822,6352,0804,2474,1473,6483,5212,0212,0571,7881,3541,0781,1991,0651,0251,0491,2641,2431,3101,0799871,0971,1781,0971,1421,0171,0999929146998229741,0931,050921.772839.522804.437738.723739.665721.76714.537645.365756.826604.339623.998929.491,500.2411,362.053863.374990.268636.196803.76850.39734.522720.372747.003566.881491.433684.981722.94680.305977.191
Total Current Assets 48,18846,27443,28144,21742,73640,46841,19343,94945,32041,69941,13940,72040,31038,48035,92534,74634,86334,51236,03031,26930,42129,20829,40231,67230,31729,32030,10631,36431,19430,24131,09427,24127,89229,71132,163.58832,330.05733,787.49833,566.04934,562.35132,114.6630,930.59430,424.52530,401.86129,975.10631,697.82930,905.00130,250.2630,714.96432,135.36731,708.88831,692.58332,499.38435,282.0529,651.29131,412.94931,805.25629,377.86229,151.48226,144.88724,057.29723,457.72326,176.665
Non-Current Assets:
Property, Plant & Equipment, Net 43,23042,94343,16744,68044,28644,85045,68847,67947,97147,64447,02345,37245,42444,24243,34143,01042,29341,62641,32440,29338,45538,23835,08134,83534,48033,40132,86929,60128,08326,82926,71025,83225,97826,13525,884.1425,353.68925,191.53524,161.13523,247.46722,816.21322,041.08121,920.41822,230.31523,044.25122,810.20222,332.20321,150.99520,357.93419,982.03920,071.71819,788.86420,191.42718,785.06718,215.67517,579.49917,017.5717,085.98316,810.57517,336.08217,878.02117,107.85817,773.709
Goodwill 1,7161,7691,8231,8771,9301,9842,0382,3131,252000000000000000000000000000000000000000000000007.2214.44121.66228.88336.10445.97
Intangible Assets 9499159269791,0411,0721,124827849784575545550432429445470495500477495492464445422423369406393357378372392413419.015457.397430.031302.737300.163321.519416.394524.853604.169654.149758.238805.83903.705997.1751,081.7811,185.5721,314.2081,413.9381,517.1831,563.0031,628.0321,713.3041,643.0581,757.8321,451.144867.294873.566707.905
Goodwill and Intangible Assets 2,6652,6842,7492,8562,9713,0563,1623,1402,101784575545550432429445470495500477495492464445422423369406393357378372392413419.015457.397430.031302.737300.163321.519416.394524.853604.169654.149758.238805.83903.705997.1751,081.7811,185.5721,314.2081,413.9381,517.1831,563.0031,628.0321,713.3041,650.2781,772.2731,472.806896.177909.67753.875
Long Term Investments 9501,9539642892953001,3952,5452,6292,6452,4562933073221,7556176336692,0771,8451,8611,9451,2711,8911,7611,7889651,233966957380997714672112.83466766265168.4361,00996393895.67397993383533.902843000055.8100070.08200034.0250
Tax Assets 7064506065433138333115201613204046293556117798141920201616171719281511.5121.7731.5963.718.82611.61917.21729.29219.15231.68949.35657.77395.25493.225497.568492.568520.334443.21455.823431.885439.15435.281442.554451.071465.888488.204479.837426.516
Other Non-Current Assets 1,00021,3922,0782,1031,83276410-14782,2192,1182,1434361,9021,8981,881452021607111600121596221592.147-0.488-0.017-0.183673.635-0.4820.2730.065895.14-0.23900.098783.250.018825.148781.734820.915775.671711.189685.089724.303715.467682.218758.051812.93768.199693.772782.554
Total Non-Current Assets 47,91547,64648,32249,96349,72050,08151,04053,40352,73451,10350,54748,44948,41547,15245,98146,01445,34044,70044,38842,67140,93040,75537,43137,18636,68335,63334,82331,25729,46028,16128,08127,22227,11427,23627,019.64826,479.37126,285.14525,118.39924,298.52724,157.86923,437.96523,412.62823,844.44924,708.8524,550.79624,030.90422,967.10222,691.35222,386.53622,531.59222,444.32122,824.24621,525.07220,895.65220,370.98419,881.62219,931.11519,791.9720,087.70620,030.60119,225.16219,736.654
Total Assets 96,10393,92091,60394,18292,45790,55292,23797,35398,05692,80491,69089,17188,72785,63581,90880,76280,20579,21480,42173,94271,35169,96366,83668,85767,00064,95164,92962,62160,65458,40359,17554,46455,00656,94759,183.23658,809.42860,072.64358,684.44858,860.87856,272.52954,368.55953,837.15354,246.3154,683.95656,248.62554,935.90553,217.36253,406.31654,521.90354,240.4854,136.90455,323.6356,807.12250,546.94351,783.93351,686.87849,308.97748,943.45246,232.59344,087.89842,682.88545,913.319
Liabilities & Equity:
Current Liabilities:
Account Payables 2,7562,7672,4992,3912,1562,0342,0102,3912,7072,4172,9902,7563,0943,0782,5132,3141,8462,3592,2222,6462,4162,3642,4942,3682,3432,3632,7522,4602,5302,1241,1952,1332,1202,1451,430.4882,407.5472,246.7992,023.9623,111.5221,942.2012,042.4591,717.2242,485.1951,764.131,834.2351,724.4042,709.9741,820.7321,973.191,693.4971,983.2741,972.3212,583.9041,488.3072,239.0222,269.9522,522.1462,305.239793.03927.5762,201.492793.467
Short Term Debt 8,8039,38310,7428,23410,1319,46611,0129,78411,6659,58910,3728,84210,5009,51410,2548,6229,5378,5439,2848,7138,7497,5187,5236,8796,5235,6793,9504,3012,9012,4913,4223,3762,9892,7983,546.653,479.2873,118.6922,747.2783,582.4252,804.6612,411.1872,701.183,713.1423,277.7953,285.9063,638.753,947.5653,336.544,030.1664,025.7513,849.4074,233.5695,578.7426,163.4326,284.6436,713.4358,117.9928,041.9567,861.5497,415.5636,367.0216,082.774
Tax Payables 60031630237642117826038883647265289589967930231130617116013715063147156294224376312444292392253338293406.8851,151.7251,330.3731,213.6551,361.565472.526348.245274.444333.739290.168335.787335.246354.77352.705425.418460.71,249.059840.7272,015.161,585.1561,686.0021,612.871,756.1471,416.2171,655.41,166.812605.504619.055
Deferred Revenue 6003161,0641,9162,4271,5244620005,7122,8013,3572,1123,7801,8572,3661,3413,6031,6601,8951,1222,6561,4592,1321,3363,1641,7832,2351,3213,3561,3851,9461,3083,421.3962,367.443,020.7172,265.9911,984.6361,709.1511,917.2551,197.061971.731,275.571,678.0241,348.347999.2571,428.4861,956.4741,425.8712,275.8082,314.843,036.6172,125.6082,609.9782,962.4412,764.1711,925.9712,579.2692,440.5031,469.8461,120.168
Other Current Liabilities 8,4687,2264,5766,3965,5005,3186,1897,3558,6517,0761,5554,2254,1634,1001,4443,9103,6833,4781,3593,6233,4703,4041,2323,0852,9622,8741,2782,5922,2922,1591,1391,9211,8762,0631,099.8832,086.6082,170.7471,940.5341,115.2431,992.6921,891.9161,921.745925.1061,930.5472,177.2052,343.699841.512,160.1372,057.6712,050.8571,962.0832,081.103884.1122,433.9061,936.772,031.248914.8642,749.9262,137.7581,898.121,026.332,414.014
Total Current Liabilities 20,62719,69218,88118,93720,21418,34219,67319,53023,02319,08220,62918,62421,11418,80417,99116,70317,43215,72116,46816,64216,53014,40813,90513,79113,96012,25211,14411,1369,9588,0959,1128,8158,9318,3149,498.41710,340.88210,556.9558,977.7659,793.8268,448.7058,262.8177,537.218,095.1738,248.0428,975.379,055.28,498.3068,745.89510,017.5019,195.97610,070.57210,601.83312,083.37512,211.25313,070.41313,977.07614,319.17315,023.09213,371.60612,681.76211,064.68910,410.423
Non-Current Liabilities:
Long Term Debt 7,8228,77910,6609,0837,3028,0828,8937,9566,2137,0888,6767,9106,4227,4959,3068,4877,7108,83510,7868,5427,2467,4596,5324,8423,7454,1404,6052,9763,3763,7773,4281,8732,1982,5282,341.4681,807.6052,153.9442,623.5972,395.0392,262.9342,650.8633,116.3552,754.0712,504.1732,610.0051,955.8373,027.5972,459.1682,345.4222,142.7932,544.8923,113.4665,356.1754,604.2645,266.5194,530.9965,048.5794,243.6933,614.6824,222.8046,753.3027,096.957
Deferred Revenue Non-Current 001,95717116914800004,0591661691943,8981591651432,2612783563211,7104794534481,524629625605629600592593579.029584.95596.551591.266554.02503.888493.635478.6671,144.0351,120.4521,126.8241,120.4761,143.9361,135.1451,122.3981,118.4741,052.3931,031.7711,049.5871,011.8461,015.6871,002.1991,026.75999.731980.372963.982980.756930.644
Deferred Tax Liabilities Non-Current 1,3831,3581,4161,4741,4071,4081,4371,4501,4061,4891,3201,2381,1631,2361,029953941912917854812833837838791753771743712724776677719764880.487850.646999.861,064.641,105.0461,025.923927.487926.219923.848875.134866.755846.318778.281688.852684.113740.313834.298878.311833.288806.0991,341.9181,303.3351,304.3941,187.0831,135.3361,080.4021,082.2353,932.148
Other Non-Current Liabilities 4,2624,5202984,8314,8935,2383,8916,0586,4166,8422346,2406,5845,8711705,1025,0634,6641964,1753,8513,71092,1942,0571,81981,5261,3311,06954990762554968.424514.76511.902456.3486.761473.533455.578513.3095.825516.159621.285752.3356.737969.7851,050.5271,115.0321,327.0011,425.74319.9481,626.7361,638.4691,542.53433.071,296.1471,232.132863.2618.779771.401
Total Non-Current Liabilities 13,46714,65714,33115,55913,77114,87614,22115,46414,03515,41914,28915,55414,33814,79614,40314,70113,87914,55414,16013,84912,26512,3239,0888,3537,0467,1606,9085,8746,0446,1755,3824,0574,1344,4343,869.4083,757.9614,262.2574,735.8514,060.8664,266.2784,527.5635,034.554,827.7795,015.9185,224.8694,674.9664,956.5515,252.955,202.465,116.6125,758.5846,449.2917,258.9988,048.9459,262.5938,379.0647,412.7937,726.6546,962.5227,130.4488,835.07212,731.15
Total Liabilities 34,09434,34933,21234,49633,98533,21833,89434,99437,05834,50134,91834,17835,45233,60032,39431,40431,31130,27530,62830,49128,79526,73122,99322,14421,00619,41218,05217,01016,00214,27014,49412,87213,06512,74813,367.82514,098.84314,819.21213,713.61613,854.69212,714.98312,790.3812,571.7612,922.95213,263.9614,200.23913,730.16613,454.85713,998.84515,219.96114,312.58815,829.15617,051.12419,342.37320,260.19822,333.00622,356.1421,731.96622,749.74620,334.12819,812.2119,899.76123,141.573
Equity:
Preferred Stock 000000000000004300210264000000000001,24784600000000007215571,1770000000000000000
Common Stock 10,96810,96810,96810,96810,96810,96810,96810,96810,96810,96810,96810,96810,96810,96810,96810,96810,96810,96810,9688,5228,5228,5228,5228,5228,5228,5228,5228,5228,5228,5228,5228,5228,5228,5228,522.698,522.698,522.698,522.698,522.698,522.698,522.698,522.698,522.698,522.698,522.698,522.698,522.698,522.698,522.698,522.698,522.698,522.698,522.695,287.945,287.945,287.945,287.945,287.945,287.945,287.945,287.945,287.94
Retained Earnings 31,00430,29730,35431,19630,69730,95432,36534,55933,77033,17733,28732,32130,60029,32728,02027,75927,26427,41527,33727,06225,85225,88926,74629,27628,87928,38129,04728,35227,73127,37327,63026,21226,16326,79227,723.93626,724.78725,920.60726,006.98225,619.725,537.22124,803.79124,278.26724,164.04325,532.65625,996.2625,775.88525,565.52126,711.40926,657.06726,537.92926,379.98825,100.35824,613.39123,660.36422,714.7721,681.42520,272.91919,330.16318,321.86116,770.25715,883.89813,841.757
Accumulated Other Comprehensive Income/Loss 9,7838,0516,8127,2656,5515,1554,7566,6016,0353,9772,3491,1181,12721,481-435484-21910-264516884407794575041,172604264101385-1,247-8467811,4681,3672,7112,3462,7691,406162372546-721-557-1,1770000000000000000
Other Total Stockholders Equity 10,15110,15210,15210,15010,15010,15010,15010,13010,13010,09110,09110,51210,513-9,80310,46810,51310,51210,49110,5127,8008,0668,0658,0668,0658,0658,0668,0658,0688,0478,0478,0486,7997,2008,0478,044.9998,045.1238,046.5448,045.5048,045.6198,045.8718,044.8578,046.2498,046.5947,323.7517,488.2366,867.5495,639.5514,145.9524,099.1584,847.2623,394.2134,638.3864,318.2721,327.8331,438.1222,350.8522,006.4711,566.7032,279.7862,208.8331,602.5923,632.27
Total Shareholders Equity 61,90659,46858,28659,57958,36657,22758,23962,25860,90358,21356,69554,91953,20851,97349,45649,29448,82848,87449,72743,38442,49143,16443,77446,64245,92345,47346,80645,54644,56444,04344,58541,53341,88544,14245,759.62544,659.645,200.84144,921.17644,957.00943,511.78241,533.33841,219.20641,279.32741,379.09742,007.18641,166.12439,727.76239,380.05139,278.91539,907.88138,296.89138,261.43437,454.35330,276.13729,440.83229,320.21727,567.3326,184.80625,889.58724,267.0322,774.4322,761.967
Total Equity 62,00759,56958,38759,68658,47257,33458,34362,35960,99858,30356,77254,99353,27552,03549,51449,35848,89448,93949,79343,45142,55643,23243,84346,71345,92645,53946,87345,61144,65244,13344,68141,59241,94144,19945,815.41144,710.58545,253.43144,970.83245,006.18643,557.54641,578.17941,265.39341,323.35841,419.99642,048.38641,205.73939,762.50539,407.47139,301.94239,927.89238,307.74838,272.50637,464.74930,286.74529,450.92729,330.73827,577.01126,193.70625,898.46524,275.68822,783.12422,771.746
Total Liabilities & Shareholders Equity 96,10193,92091,59994,18292,45790,55292,23797,35398,05692,80491,69089,17188,72785,63581,90880,76280,20579,21480,42173,94271,35169,96366,83668,85767,00064,95164,92562,62160,65458,40359,17554,46455,00656,94759,183.23658,809.42860,072.64358,684.44858,860.87856,272.52954,368.55953,837.15354,246.3154,683.95656,248.62554,935.90553,217.36253,406.31654,521.90354,240.4854,136.90455,323.6356,807.12250,546.94351,783.93351,686.87849,308.97748,943.45246,232.59344,087.89842,682.88545,913.319