Cosel Co., Ltd.
TSE:6905.T
1213 (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
| 15,394.379 | 13,376.07 | 13,580.933 | 12,962.657 | 8,274.316 | 7,069.506 | 10,242.249 | 6,067.942 | 4,967.312 | 2,843.371 | 2,537.077 | 1,921.003 | 1,765.153 | 2,378.767 | 1,855.16 | 1,530.096 | 2,032.414 | 2,626.246 | 2,270.429 | 1,942.035 |
Short Term Investments
| 1,515.5 | -414.604 | 1,800 | 5,300 | 3,300 | 1,200 | 2,200.15 | 6,750.027 | 6,082.964 | 6,896.502 | 7,806.599 | 6,508.021 | 9,503.593 | 8,749.862 | 6,617.771 | 6,316 | 3,754.527 | 5,654.553 | 5,695.785 | 5,954.533 |
Cash and Short Term Investments
| 16,909.879 | 13,376.07 | 15,380.933 | 18,262.657 | 11,574.316 | 8,269.506 | 12,442.399 | 12,817.969 | 11,050.276 | 9,739.873 | 10,343.676 | 8,429.024 | 11,268.746 | 11,128.629 | 8,472.931 | 7,846.096 | 5,786.941 | 8,280.799 | 7,966.214 | 7,896.568 |
Net Receivables
| 12,201.977 | 12,135 | 9,167 | 8,466 | 7,319 | 7,193 | 9,677.006 | 8,438.383 | 7,123.991 | 7,585.801 | 7,097.175 | 5,972.444 | 5,845.958 | 6,522.34 | 6,701.074 | 4,190.651 | 7,578.658 | 7,649.415 | 8,215.496 | 6,887.024 |
Inventory
| 11,533.556 | 10,391.615 | 8,353.275 | 5,135.681 | 4,403.48 | 5,080.641 | 3,979.076 | 2,765.483 | 2,482.791 | 2,519.453 | 2,215.133 | 1,857.931 | 1,921.732 | 1,956.57 | 1,923.638 | 1,132.122 | 1,698.162 | 1,371.044 | 1,462.589 | 1,285.515 |
Other Current Assets
| 515.964 | 288.779 | 424.45 | 511.818 | 418.683 | 507.11 | 272.334 | 203.44 | 225.723 | 231.098 | 159.982 | 166.855 | 206.181 | 239.109 | 141.431 | 247.074 | 150.728 | 73.244 | 77.359 | 94.26 |
Total Current Assets
| 41,161.376 | 36,214.897 | 33,330.966 | 32,380.22 | 23,729.421 | 21,065.408 | 26,370.815 | 24,225.275 | 20,882.781 | 20,076.225 | 19,815.966 | 16,426.254 | 19,242.617 | 19,846.648 | 17,239.074 | 13,415.943 | 15,214.489 | 17,374.502 | 17,721.658 | 16,163.367 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 7,566.429 | 7,046.236 | 7,217.082 | 6,837.719 | 7,067.046 | 7,207.296 | 5,229.14 | 3,860.377 | 3,744.688 | 3,853.48 | 3,623.677 | 3,558.677 | 3,784.981 | 3,984.166 | 3,806.055 | 4,325.996 | 4,961.174 | 4,782.63 | 4,089.585 | 4,242.77 |
Goodwill
| 63.655 | 79.424 | 95.903 | 115.639 | 1,238.605 | 1,451.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,377.973 | 1,162.313 | 1,337.808 | 1,596.492 | 1,477.939 | 1,783.17 | 94.079 | 101.627 | 122.096 | 104.708 | 77.921 | 87.711 | 96.298 | 126.054 | 103.852 | 55.252 | 42.094 | 45.486 | 43.192 | 44.259 |
Goodwill and Intangible Assets
| 1,441.628 | 1,241.737 | 1,433.711 | 1,712.131 | 2,716.544 | 3,234.885 | 94.079 | 101.627 | 122.096 | 104.708 | 77.921 | 87.711 | 96.298 | 126.054 | 103.852 | 55.252 | 42.094 | 45.486 | 43.192 | 44.259 |
Long Term Investments
| 3,763.392 | 4,102 | 3,591 | 3,277 | 8,471 | 12,166 | 11,029.549 | 6,538.519 | 8,500.334 | 9,104.919 | 8,630.121 | 11,216.07 | 2,953.402 | 4,083.319 | 6,834.345 | 7,274.419 | 9,180.359 | 5,606.223 | 3,519.815 | 634.064 |
Tax Assets
| 85.621 | 62.441 | 149.685 | 299.146 | 307.819 | 622.456 | 6.67 | 27.833 | 90.449 | 2.801 | 158.257 | 174.879 | 368.237 | 485.787 | 441.818 | 469.368 | 248.202 | 189.053 | 148.152 | 302.7 |
Other Non-Current Assets
| 378.635 | 0.44 | 0.002 | 0.248 | -0.279 | -0.438 | 2,473.928 | 6,895.027 | 6,228.547 | 6,960.586 | 7,844.567 | 6,554.318 | 9,541.964 | 8,784.684 | 6,737.481 | 6,458.68 | 3,902.932 | 5,806.58 | 5,846.494 | 6,057.8 |
Total Non-Current Assets
| 13,235.705 | 12,452.854 | 12,391.48 | 12,126.244 | 18,562.13 | 23,230.199 | 18,833.366 | 17,423.383 | 18,686.114 | 20,026.494 | 20,334.543 | 21,591.655 | 16,744.882 | 17,464.01 | 17,923.551 | 18,583.715 | 18,334.761 | 16,429.972 | 13,647.238 | 11,281.593 |
Total Assets
| 54,397.081 | 48,667.755 | 45,722.449 | 44,506.467 | 42,291.553 | 44,295.61 | 45,204.181 | 41,648.659 | 39,568.895 | 40,102.719 | 40,150.509 | 38,017.909 | 35,987.499 | 37,310.658 | 35,162.625 | 31,999.658 | 33,549.25 | 33,804.474 | 31,368.896 | 27,444.96 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 1,776.682 | 1,903.677 | 1,737.549 | 1,516.064 | 1,332.862 | 1,523.332 | 1,227.229 | 1,636.924 | 1,303.112 | 1,168.9 | 1,096.396 | 962.556 | 818.874 | 1,129.794 | 1,204.402 | 607.047 | 1,410.457 | 1,063.895 | 1,049.322 | 1,019.92 |
Short Term Debt
| 104.657 | 103.281 | 151.674 | 59.382 | 55.418 | 263.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 1,453.601 | 1,454.234 | 283.71 | 1,132.224 | 121.422 | 112.625 | 1,110.245 | 610.138 | 334.472 | 676.109 | 999.077 | 585.374 | 13.816 | 1,354.042 | 951.72 | 14.208 | 926.931 | 1,446.208 | 1,673.298 | 1,055.679 |
Deferred Revenue
| 1,453.601 | 2,603.552 | 1,273.712 | 2,124.14 | 972.128 | 1,069.938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 2,673.182 | 796.634 | 694.745 | 706.882 | 922.636 | 554.408 | 3,501.836 | 2,076.433 | 1,575.847 | 1,701.587 | 1,890.355 | 1,277.747 | 687.356 | 2,144.041 | 1,675.404 | 538.087 | 1,555.004 | 2,050.779 | 2,325.246 | 1,632.819 |
Total Current Liabilities
| 6,008.122 | 5,407.144 | 3,857.68 | 4,406.468 | 3,283.044 | 3,411.218 | 4,729.065 | 3,713.357 | 2,878.959 | 2,870.487 | 2,986.751 | 2,240.303 | 1,506.23 | 3,273.835 | 2,879.806 | 1,145.134 | 2,965.461 | 3,114.674 | 3,374.568 | 2,652.739 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 220.423 | 220.616 | 281.098 | 53.201 | 85.962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0.423 | 242.191 | 230.994 | 216.696 | 215.443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 462.347 | 297.759 | 273.821 | 324.543 | 268.45 | 335.282 | 67.109 | 141.187 | 0.893 | 33.29 | 0 | 0.097 | 1.217 | 1.559 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 448.354 | 186.665 | 139.094 | 151.118 | 167.492 | 431.139 | 366.035 | 106.761 | 276.283 | 312.882 | 359.409 | 472.43 | 508.715 | 823.768 | 849.629 | 822.719 | 786.954 | 859.968 | 918.183 | 935.882 |
Total Non-Current Liabilities
| 1,131.547 | 947.231 | 925.007 | 745.558 | 737.347 | 766.421 | 433.144 | 247.948 | 277.176 | 346.172 | 359.409 | 472.527 | 509.932 | 825.327 | 849.629 | 822.719 | 786.954 | 859.968 | 918.183 | 935.882 |
Total Liabilities
| 7,139.669 | 6,354.375 | 4,782.687 | 5,152.026 | 4,020.391 | 4,177.639 | 5,162.209 | 3,961.305 | 3,156.135 | 3,216.659 | 3,346.16 | 2,712.83 | 2,016.162 | 4,099.162 | 3,729.435 | 1,967.853 | 3,752.415 | 3,974.642 | 4,292.751 | 3,588.621 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 455.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,055 | 2,055 | 2,055 | 2,055 | 2,055 | 2,055 | 2,055 | 2,055 | 2,055 | 2,055 | 2,055 | 2,055 | 2,055 | 2,055 | 2,055 | 2,055 | 2,055 | 2,055 | 0 | 2,055 |
Retained Earnings
| 42,996.74 | 39,286.343 | 37,078.093 | 35,868.782 | 35,559.506 | 37,588.618 | 36,644.408 | 34,533.775 | 32,630.491 | 34,215.782 | 32,595.566 | 31,170.848 | 30,355.807 | 29,514.628 | 27,525.322 | 26,155.366 | 25,471.815 | 26,124.533 | 0 | 20,377.026 |
Accumulated Other Comprehensive Income/Loss
| 2,542.378 | 1,431.989 | 1,302.895 | 283.445 | -455.346 | 138.219 | 550.101 | 306.679 | 226.278 | 649 | 144 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -507.682 | -567.605 | 432.384 | 1,101.277 | 615.487 | 299.356 | 765.292 | 765.348 | 1,483.885 | -43.664 | 2,004.925 | 2,005.218 | 1,556.069 | 1,641.868 | 1,852.868 | 1,821.439 | 2,270.02 | 1,650.299 | 0 | 1,424.313 |
Total Shareholders Equity
| 47,086.436 | 42,205.727 | 40,868.372 | 39,308.504 | 38,229.993 | 40,081.193 | 40,014.801 | 37,660.802 | 36,395.654 | 36,876.118 | 36,799.491 | 35,301.066 | 33,966.876 | 33,211.496 | 31,433.19 | 30,031.805 | 29,796.835 | 29,829.832 | 27,076.145 | 23,856.339 |
Total Equity
| 47,257.41 | 42,313.38 | 40,939.762 | 39,354.441 | 38,271.162 | 40,117.971 | 40,041.972 | 37,687.354 | 36,412.76 | 36,886.06 | 36,804.349 | 35,305.079 | 33,971.337 | 33,211.496 | 31,433.19 | 30,031.805 | 29,796.835 | 29,829.832 | 27,076.145 | 23,856.339 |
Total Liabilities & Shareholders Equity
| 54,397.079 | 48,667.755 | 45,722.449 | 44,506.467 | 42,291.553 | 44,295.61 | 45,204.181 | 41,648.659 | 39,568.895 | 40,102.719 | 40,150.509 | 38,017.909 | 35,987.499 | 37,310.658 | 35,162.625 | 31,999.658 | 33,549.25 | 33,804.474 | 31,368.896 | 27,444.96 |