Workman Co.,Ltd.

TSE:7564.T

3965 (JPY) • At close November 13, 2024
Overview | Financials

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

20232022202120202019201820172016201520142013201220112010200920082007200620052004
Assets:
Current Assets:
Cash & Cash Equivalents 68,18762,64064,28357,81345,240.80244,220.5238,174.05534,048.1931,161.16628,028.71926,040.28623,116.26220,801.71116,263.90112,217.47410,212.0199,577.7497,308.7145,721.423,722.301
Short Term Investments 20,000-4,843-4,836-4,968-4,976.817-4,995.346-5,153.228-5,486.484-5,742.705-6,086.052-6,147.691-6,090.805-692.147-706.828-712.747-698.452-655.869-466.814-428.49-351.192
Cash and Short Term Investments 68,18762,64064,28357,81345,240.80244,220.5238,174.05534,048.1931,161.16628,028.71926,040.28623,116.26220,801.71116,263.90112,217.47410,212.0199,577.7497,308.7145,721.423,722.301
Net Receivables 17,01116,11313,72213,20514,455.23210,052.3897,508.8937,038.7087,012.146,613.346,141.0176,402.5645,338.3634,411.9724,516.0745,004.1785,205.4995,148.8014,576.2464,014.141
Inventory 25,29821,94615,28214,09813,680.4017,228.0296,498.9586,668.7965,307.6135,529.0134,638.063,899.9743,931.8243,736.2633,983.4913,869.6353,371.0343,340.4813,525.6543,606.37
Other Current Assets 2,152691979580388.30195.85211.27292.86715.13137.14719.11112.93611.54514.0176.3397.6577.708400.865362.35610.065
Total Current Assets 112,648101,39094,26685,69673,764.73661,596.7952,193.17847,848.56143,496.0540,208.21936,838.47433,431.73630,083.44324,426.15320,723.37819,093.48918,161.9916,198.86114,185.67611,352.877
Non-Current Assets:
Property, Plant & Equipment, Net 28,75527,14923,94920,10116,968.78215,192.55514,913.40914,458.15710,856.2459,595.6939,016.0666,786.8526,579.7256,722.4076,789.5676,884.9446,762.5546,431.7216,295.4486,341.643
Goodwill 00000000000000000000
Intangible Assets 760884818769455.676266.736288.172321.218363.701350.754369.172307.418174.748179.948113.3983.901105.524131.156163.629176.129
Goodwill and Intangible Assets 760884818769455.676266.736288.172321.218363.701350.754369.172307.418174.748179.948113.3983.901105.524131.156163.629176.129
Long Term Investments 14,8444,8374,9714,9804,9995,157.3415,490.0355,745.9556,089.5376,151.0866,094.225695.545710.069715.934701.408659.603471.684433.595354.896
Tax Assets 2,2971,4781,2731,3361,353.3181,128.993685.183636.143599.265600.03610.247546.705530.632550.332324.198260.472200.844152.378121.92788.942
Other Non-Current Assets 4,862-1-1-2-0.142-0.6839.5919.5919.5914.4629.5919.5915,418.5345,380.5085,346.0165,132.8034,750.1984,728.5244,523.8894,397.749
Total Non-Current Assets 36,67534,35430,87627,17523,757.63421,586.60121,053.69620,915.14417,574.75716,640.47616,156.16213,744.79113,399.18413,543.26413,289.10513,063.52812,478.72311,915.46311,538.48811,359.359
Total Assets 148,362135,746125,145112,87697,522.37583,183.39473,246.87868,763.7161,070.81256,848.69952,994.6447,176.53143,482.62737,969.41734,012.48332,157.01730,640.71328,114.32425,724.16422,712.236
Liabilities & Equity:
Current Liabilities:
Account Payables 7,2057,1676,8405,7895,397.3494,972.3133,955.2113,974.4953,473.8193,809.1944,093.9653,634.4274,685.9243,811.8133,360.5073,346.2253,707.9283,676.2563,505.9053,014.492
Short Term Debt 1,4691,4821,4871,4801,474.1011,465.331,456.3691,449.991,445.3731,441.0171,420.1861,405.4821,388.3071,374.3711,365.2411,368.1081,367.21,367.21,367.21,367.2
Tax Payables 4,0543,8005,4656,9845,047.6873,795.683,019.5141,966.4792,378.3382,227.3512,471.431,864.8292,451.4391,593.847928.6091,013.8111,324.0641,298.6081,318.432801.423
Deferred Revenue 1988,2999,40711,6399,828.8836,666.9823,019.5146,136.7434,240.1594,035.0334,438.6513,608.812,839.5322,038.3921,309.8691,356.2291,651.6591,546.641,584.351,038.243
Other Current Liabilities 5,408-10,743-12,142-12,591-10,239.675-8,591.556-4,473.603-5,793.085-5,676.778-5,869.306-6,435.927-5,418.094-7,057.484-5,334.158-4,223.264-4,280.803-4,996.216-4,886.397-4,787.989-3,766.833
Total Current Liabilities 18,33417,17217,89719,09016,905.69413,281.06210,932.21611,709.1179,334.739,452.48310,082.278,729.8818,993.6427,296.0786,101.4696,149.7956,762.5636,678.5636,493.8035,469.017
Non-Current Liabilities:
Long Term Debt 458577710847978.2091,017.3721,050.2641,116.7291,216.721,312.0931,047.888864.461646.534441.448313.252204.7589.226.443.660.8
Deferred Revenue Non-Current 200300390-36700-119.042-110.183-99.80500000000000
Deferred Tax Liabilities Non-Current 9612,4951,64936700119.042110.18399.80500000000000
Other Non-Current Liabilities 3,9409689422,3472,135.3361,957.9081,885.8192,183.2482,101.6732,040.2452,011.7481,790.7761,769.3911,745.7561,099.5861,032.262988.468948.098914.858889.328
Total Non-Current Liabilities 5,5594,3403,6913,1943,113.5452,975.282,936.0833,299.9773,318.3933,352.3383,059.6362,655.2372,415.9252,187.2041,412.8381,237.02997.668974.498958.458950.128
Total Liabilities 23,89321,51221,58822,28420,019.23916,256.34213,868.29915,009.09412,653.12312,804.82113,141.90611,385.11811,409.5679,483.2827,514.3077,386.8157,760.2317,653.0617,452.2616,419.145
Equity:
Preferred Stock 23,3270000000000000000000
Common Stock 1,6221,6221,6221,6221,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,608.721
Retained Earnings 98,21287,95476,84764,17751,218.33840,827.65433,384.44627,702.55722,437.60217,979.48913,795.999,739.75129,171.09425,584.17723,596.10521,868.17619,914.96117,494.71815,305.21813,355.233
Accumulated Other Comprehensive Income/Loss 99123,56123,99123,69623,564.98423,379.58423,273.88323,331.17323,259.072157100000000
Other Total Stockholders Equity 24,6031,0971,0971,0971,097.0961,097.0961,097.5321,098.1681,098.29724,426.67124,427.02624,427.9441,279.2481,279.241,279.3531,279.3081,342.8031,343.8271,343.9671,329.137
Total Shareholders Equity 125,428114,234103,55790,59277,503.13666,927.05259,378.57953,754.61648,417.68944,043.87839,852.73435,791.41332,073.0628,486.13526,498.17624,770.20222,880.48220,461.26318,271.90316,293.091
Total Equity 125,428114,234103,55790,59277,503.13666,927.05259,378.57953,754.61648,417.68944,043.87839,852.73435,791.41332,073.0628,486.13526,498.17624,770.20222,880.48220,461.26318,271.90316,293.091
Total Liabilities & Shareholders Equity 149,321135,746125,145112,87697,522.37583,183.39473,246.87868,763.7161,070.81256,848.69952,994.6447,176.53143,482.62737,969.41734,012.48332,157.01730,640.71328,114.32425,724.16422,712.236