Workman Co.,Ltd.

TSE:7564.T

3915 (JPY) • At close November 14, 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 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22008 Q42008 Q3
Assets:
Current Assets:
Cash & Cash Equivalents 76,69870,69148,18772,58261,16664,59862,64070,12664,49265,40864,28364,96956,61755,62957,81356,88143,56243,47145,240.80245,609.8738,792.53741,510.36144,220.5245,144.55238,575.26736,889.79738,174.05536,778.72731,525.19530,424.96834,048.1932,941.65231,487.8730,181.84331,161.16630,452.14429,239.55726,303.24528,028.71926,525.41824,573.49823,168.85626,040.28623,320.53222,385.26120,958.28923,116.26222,356.22220,717.74518,723.84820,801.71119,407.71317,216.79915,934.55316,263.90115,323.56313,746.55612,242.79312,217.47411,381.97810,281.74710,212.0199,825.459
Short Term Investments 0020,000020,0000-4,833020,0000-4,836017,0000-4,957000-4,967.084000-4,985.072000-5,153.228000-5,486.484000-5,742.705000-6,086.052000-6,147.691000-6,090.805000-692.147000-706.828000-712.74700-698.4520
Cash and Short Term Investments 76,69870,69168,18772,58261,16664,59862,64070,12664,49265,40864,28364,96956,61755,62957,81356,88143,56243,47145,240.80245,609.8738,792.53741,510.36144,220.5245,144.55238,575.26736,889.79738,174.05536,778.72731,525.19530,424.96834,048.1932,941.65231,487.8730,181.84331,161.16630,452.14429,239.55726,303.24528,028.71926,525.41824,573.49823,168.85626,040.28623,320.53222,385.26120,958.28923,116.26222,356.22220,717.74518,723.84820,801.71119,407.71317,216.79915,934.55316,263.90115,323.56313,746.55612,242.79312,217.47411,381.97810,281.74710,212.0199,825.459
Net Receivables 13,19218,41817,01100015,48500013,18800012,71900013,853.9340009,441.2290006,340.755,582.5616,088.636,032.7095,692.215,410.2755,585.138000000000000000005,338.363000000000000
Inventory 23,92617,49325,29819,29626,31117,67321,94614,40316,80711,78815,28212,08714,79911,24914,09813,32917,32513,54113,680.40112,489.46313,043.9827,169.7197,228.0295,986.4666,939.495,718.3796,498.9585,852.9847,470.9476,622.2886,668.7965,773.8716,243.1015,315.3145,307.6135,275.3075,614.9165,163.3335,529.0134,983.3685,166.9194,490.8534,638.064,183.5074,474.6273,541.2333,899.9743,640.383,921.7953,839.0563,931.8243,991.7834,030.0873,771.7963,736.2633,672.4163,743.2523,820.8633,983.4914,126.233,862.5383,869.6353,802.491
Other Current Assets 8744,3412,15216,26618,05418,6741,31913,33814,57016,4291,51312,86814,99514,7411,06612,28914,39615,120989.59913,210.26213,568.8311,827.978707.0127,712.7048,150.9467,745.341902.3441,195.6091,117.5181,048.587895.0541,094.9021,016.4046,993.777,027.2716,819.1136,362.5976,698.2526,650.4876,658.1426,419.9386,349.0736,160.1286,302.6966,207.4146,484.3526,415.56,206.2715,303.145,297.3215,890.8675,247.0094,884.0094,752.8974,425.9894,473.2474,262.6354,429.7494,522.4134,644.6674,853.1635,011.8355,348.988
Total Current Assets 114,690110,943112,648108,144105,531100,945101,39097,86795,86993,62594,26689,92486,41181,61985,69682,49975,28372,13273,764.73671,309.59565,405.34960,508.05861,596.7958,843.72253,665.70350,353.51752,193.17849,409.88146,202.2944,128.55247,848.56145,220.744,332.51342,490.92743,496.0542,546.56441,217.0738,164.8340,208.21938,166.92836,160.35534,008.78236,838.47433,806.73533,067.30230,983.87433,431.73632,202.87329,942.6827,860.22530,083.44328,646.50526,130.89524,459.24624,426.15323,469.22621,752.44320,493.40520,723.37820,152.87518,997.44819,093.48918,976.938
Non-Current Assets:
Property, Plant & Equipment, Net 30,17129,41928,75528,34428,05727,74527,14926,10225,18024,64123,94923,62122,72620,41220,10118,93617,66417,27716,968.78216,436.75815,816.63715,561.82815,192.55515,029.52215,088.0214,892.83514,913.40914,902.24114,696.22414,678.02814,458.15712,434.17612,120.60210,950.1210,856.2459,852.2729,598.429,579.5229,595.6939,522.8949,403.99,098.4899,016.0669,015.1379,046.3567,441.7076,786.8526,776.0316,668.7916,635.5426,579.7256,589.1076,654.4586,759.9286,722.4076,698.1046,809.0946,840.9256,789.5676,779.1926,864.6476,884.9446,632.335
Goodwill 00000000000000000000.6520.3310.67500.250.5030.2260000000000000000000000000000000000000
Intangible Assets 0759760819894899884795780758818814706734769688587592455.676346350357266.736265253270288.172284.541302.677322.651321.218333.045330.447356.506363.701377.504336.86360.238350.754356.331352.475359.073369.172354.668324.518301.047307.418160.866161.016164.894174.748181.623187.593188.619179.948111.086104.693108.954113.3994.25275.66383.90181.123
Goodwill and Intangible Assets 757759760819894899884795780758818814706734769688587592455.676346.652350.331357.675266.736265.25253.503270.226288.172284.541302.677322.651321.218333.045330.447356.506363.701377.504336.86360.238350.754356.331352.475359.073369.172354.668324.518301.047307.418160.866161.016164.894174.748181.623187.593188.619179.948111.086104.693108.954113.3994.25275.66383.90181.123
Long Term Investments 05,40016,6926,0875,6624,8346,2275,7945,5154,8376,2086,3496,1034,9606,1626,1505,8884,970.2675,8695,9165,9194,988.7265,8065,8645,8175,157.3415,8795,9696,0475,490.0356,2176,2236,2685,745.9556,4316,4636,5806,089.5376,8336,8156,8146,151.0866,7096,7336,6186,094.2256,6406,6330695.545000710.069000715.93400701.4080
Tax Assets 0-5,3972,297-6,692-6,087-1,6351,478-6,227-5,794-1,3861,273-2,043-2,096-6,1031,336-6,162-6,150-5,8881,353.318-5,869-5,916-5,9191,128.993-5,806-5,864-5,817685.183-5,879-5,969-6,047636.143-6,217-6,223-6,268599.265-6,431-6,463-6,580600.03-6,833-6,815-6,814610.247-6,709-6,733-6,618546.705-6,640-6,6330530.632000550.332000324.19800260.4720
Other Non-Current Assets 7,4075,4004,8626,6916,0871,63596,2275,7941,386-12,0432,0966,10496,1636,1505,8899.5915,869.3395,916.9825,919.2719.5915,806.7935,864.8455,817.5369.5915,879.1935,969.0026,047.7449.5916,217.2996,223.9566,268.6119.5916,431.4766,463.9276,580.4624.4626,833.9096,815.2826,814.0579.5916,709.786,733.5686,618.9639.5916,640.7246,633.7786,628.9245,418.5346,487.6976,651.5476,669.8535,380.5086,630.7986,661.5546,565.2375,346.0166,293.1236,205.6995,132.8035,919.998
Total Non-Current Assets 38,33535,58136,67535,85435,03834,30634,35433,12431,75430,91430,87630,64329,78127,25027,17525,78724,40123,75823,757.63422,652.74922,083.9521,838.77421,586.60121,101.56521,206.36820,980.59721,053.69621,065.97520,967.90321,048.42320,915.14418,984.5218,675.00517,575.23717,574.75716,661.25216,399.20716,520.22216,640.47616,713.13416,571.65716,271.61916,156.16216,079.58516,104.44214,361.71713,744.79113,577.62113,463.58513,429.3613,399.18413,258.42713,493.59813,618.413,543.26413,439.98813,575.34113,515.11613,289.10513,166.56713,146.00913,063.52812,633.456
Total Assets 153,025146,524149,323144,001140,570135,253135,746130,992127,624124,541125,145120,569116,194108,869112,876108,28799,68495,89197,522.37593,962.34687,489.30182,346.83483,183.39479,945.28874,872.07371,334.11773,246.87870,475.85767,170.19465,176.97768,763.7164,205.22263,007.51960,066.16661,070.81259,207.81857,616.2854,685.05356,848.69954,880.06252,732.01350,280.40252,994.6449,886.32149,171.74545,345.59247,176.53145,780.49543,406.26541,289.58543,482.62741,904.93239,624.49338,077.64637,969.41736,909.21435,327.78434,008.52134,012.48333,319.44232,143.45732,157.01731,610.394
Liabilities & Equity:
Current Liabilities:
Account Payables 8,2124,6837,2054,9247,5275,7987,1674,7396,8565,8026,8404,9186,7375,1825,7894,7395,7175,0785,3964,584.8865,827.2224,411.4184,972.3133,953.6714,041.9723,071.583,955.2113,105.4753,533.9823,120.0833,974.4953,019.5453,6253,019.7293,473.8192,970.5563,927.732,639.7123,809.1943,390.1263,815.9832,878.7044,093.9653,216.0153,482.4372,853.4323,634.4273,519.3143,380.7842,671.5453,607.5073,530.2453,308.8682,928.5253,811.8132,839.8572,723.2562,406.2333,360.5072,654.8912,449.3343,346.2252,631.575
Short Term Debt 1,350-3,9201,4691,3501,3501,3501,4821,3501,3501,3501,4871,3501,3501,3501,4801,3501,3501,3501,4741,3501,3501,3501,465.331,3501,3501,3501,456.3691,3501,3501,3501,449.991,3501,3501,3501,445.3731,3501,3501,3501,441.0171,3501,3501,3501,420.1861,3501,3501,3501,405.4821,3501,3501,3501,388.3071,3501,3501,3501,374.3711,3501,3501,3501,365.2411,3501,3501,368.1081,367.8
Tax Payables 02,6324,0544,0644,8872,6593,8003,5114,8382,7385,4654,3944,8522,3896,9844,8234,3992,1035,047.6874,156.2743,570.0081,754.1583,795.682,552.2682,434.2341,154.6553,019.5141,849.2642,125.1711,066.9211,966.4791,555.0152,032.9921,052.0332,378.3381,623.0641,895.876877.9352,227.3511,241.5691,657.563834.5852,471.431,572.7461,691.543843.7441,864.8291,199.4871,602.144806.8892,451.4391,584.2751,610.84785.6751,593.847984.0831,090.924512.98928.609509.217834.5531,013.811718.941
Deferred Revenue 4,8642,6321984,0864,8992,6668,2993,5384,8532,7469,4074,4234,8682,39811,6394,8484,4122,1109,828.8834,193.0643,589.0981,764.6586,666.9822,583.5682,451.2341,164.5555,360.211,878.3642,141.1711,076.1216,136.7431,583.8152,049.7921,061.4334,240.1591,652.3641,911.576887.2354,035.0331,271.5691,673.363848.7054,438.6511,601.3461,707.143853.0443,608.811,225.0871,616.844815.3892,839.5321,648.3751,662.952835.1892,038.3921,014.8831,106.794521.981,309.869535.117853.3531,356.229758.741
Other Current Liabilities 9,1814,7695,4088,1935,4866,6494,5327,2654,8107,3063,9167,2036,8616,8124,8377,8024,4986,6814,988.0075,963.5214,039.9254,850.1853,047.7394,725.9333,077.9583,546.0912,501.1223,748.3462,340.2873,194.8024,318.1532,892.1793,153.1463,154.4962,037.23,001.1542,141.7592,692.6341,974.9212,975.0612,135.2872,502.6972,096.6892,404.933,316.6242,097.4211,825.1432,525.0981,653.4751,945.6241,546.3892,316.2871,589.431,996.554516.0471,933.1781,416.0621,544.321447.1121,592.1421,233.931421.6511,670.668
Total Current Liabilities 23,60716,06618,33418,53119,25016,45617,17216,86517,85417,19617,89717,86519,80015,73319,09018,71415,96415,21216,905.69416,054.68114,787.15512,365.76113,281.06212,581.87210,904.1649,122.32610,932.21610,053.0859,349.448,731.80611,709.1178,816.73910,161.1388,576.2589,334.738,944.7749,315.3657,560.2819,452.4838,956.7568,958.8337,565.98610,082.278,543.6919,840.6047,144.5978,729.8818,593.8997,986.4036,774.0588,993.6428,780.8077,859.1387,060.7547,296.0787,107.1186,580.2425,813.5346,101.4696,106.255,867.8186,149.7956,388.984
Non-Current Liabilities:
Long Term Debt 06154580005770007100008470009780001,017.3720001,050.2640001,116.7290001,216.720001,312.0930001,047.888000864.461000646.534000441.448000313.25200204.7580
Deferred Revenue Non-Current 00200000300000390000-367000000000000000000000000000000000000000000000000
Deferred Tax Liabilities Non-Current 009610002,4950001,649000367000000000000000000000000000000000000000000000000
Other Non-Current Liabilities 4,651-6153,9404,5794,5054,4339683,6623,6813,7109423,6693,6503,6512,3473,1883,1413,1222,135.5453,012.5752,967.2672,980.2211,957.9082,895.9182,920.6412,932.961,885.8192,964.0643,007.1852,990.2582,183.2483,306.3593,299.8013,296.142,101.6733,305.5783,310.4673,315.9972,040.2453,325.873,240.7533,168.3792,011.7483,003.7112,927.9112,672.8881,790.7762,647.5372,607.182,531.2721,769.3912,313.0182,291.8652,300.0841,745.7562,108.7122,065.3192,005.3981,099.5861,326.2861,309.5921,032.262991.909
Total Non-Current Liabilities 4,6514,6445,5594,5794,5054,4334,3403,6623,6813,7103,6913,6693,6503,6513,1943,1883,1413,1223,113.5453,012.5752,967.2672,980.2212,975.282,895.9182,920.6412,932.962,936.0832,964.0643,007.1852,990.2583,299.9773,306.3593,299.8013,296.143,318.3933,305.5783,310.4673,315.9973,352.3383,325.873,240.7533,168.3793,059.6363,003.7112,927.9112,672.8882,655.2372,647.5372,607.182,531.2722,415.9252,313.0182,291.8652,300.0842,187.2042,108.7122,065.3192,005.3981,412.8381,326.2861,309.5921,237.02991.909
Total Liabilities 28,25816,06623,89323,11023,75520,88921,51220,52721,53520,90621,58821,53423,45019,38422,28421,90219,10518,33420,019.23919,067.25617,754.42215,345.98216,256.34215,477.7913,824.80512,055.28613,868.29913,017.14912,356.62511,722.06415,009.09412,123.09813,460.93911,872.39812,653.12312,250.35212,625.83210,876.27812,804.82112,282.62612,199.58610,734.36513,141.90611,547.40212,768.5159,817.48511,385.11811,241.43610,593.5839,305.3311,409.56711,093.82510,151.0039,360.8389,483.2829,215.838,645.5617,818.9327,514.3077,432.5367,177.417,386.8157,380.893
Equity:
Preferred Stock 1,274021,5306460113,0170890102,111098,90592,59000136000008800005300000451246841000000000300000000000000000
Common Stock 1,6221,6221,6221,6221,6221,6221,6221,6221,6221,6221,6221,6221,6221,6221,6221,6221,6221,6221,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.7181,622.718
Retained Earnings 123,522120,50298,212118,641113,160110,12087,954107,657102,19799,21476,84796,00889,69386,32364,17783,62477,65974,44851,218.33871,850.82966,801.22564,190.42640,827.65461,531.41357,990.49256,271.96533,384.44654,533.8351,867.7350,536.13127,702.55749,131.45546,692.21845,419.66522,437.60244,062.84642,101.76540,889.86217,979.48939,662.6637,605.18436,646.4513,795.9935,437.5333,503.0532,631.6359,739.75131,637.49429,911.09929,082.37129,171.09427,909.29826,571.74225,814.93825,584.17724,791.51523,780.29723,287.62123,596.10522,984.91622,063.9521,868.17621,327.327
Accumulated Other Comprehensive Income/Loss -1,6542,41324,318-6467591,34723,561-899951,52423,9911301542652,897-1362421123614635-885137158108-53264719351-45-124-68-4-10191535281710-310000000000000000
Other Total Stockholders Equity 11,2751,276-182,0332,62224,6581,1862,2702,79925,0881,4051,4291,54024,7931,0031,2981,27624,664.1361,421.5431,310.9361,099.70824,476.681,313.3671,434.0581,384.1481,170.1521,302.161,323.1211,296.06424,429.3411,327.9511,186.6441,275.38524,357.3691,267.4361,255.9651,296.19524,441.6711,312.0581,304.5251,278.03724,434.0261,278.6711,277.2321,270.75424,428.9441,278.8471,278.8651,279.16624,429.2481,279.0911,279.031,279.1521,279.241,279.1511,279.2081,279.251,279.3531,279.2721,279.3791,279.3081,279.456
Total Shareholders Equity 124,765125,811125,428120,891116,815114,364114,234110,465106,089103,635103,55799,03592,74489,48590,59286,38580,57977,55777,503.13674,895.0969,734.87967,000.85266,927.05264,467.49861,047.26859,278.83159,378.57957,458.70854,813.56953,454.91353,754.61652,082.12449,546.5848,193.76848,417.68946,957.46644,990.44843,808.77544,043.87842,597.43640,532.42739,546.03739,852.73438,338.91936,403.2335,528.10735,791.41334,539.05932,812.68231,984.25532,073.0630,811.10729,473.4928,716.80828,486.13527,693.38426,682.22326,189.58926,498.17625,886.90624,966.04724,770.20224,229.501
Total Equity 124,765125,811125,428120,891116,815114,364114,234110,465106,089103,635103,55799,03592,74489,48590,59286,38580,57977,55777,503.13674,895.0969,734.87967,000.85266,927.05264,467.49861,047.26859,278.83159,378.57957,458.70854,813.56953,454.91353,754.61652,082.12449,546.5848,193.76848,417.68946,957.46644,990.44843,808.77544,043.87842,597.43640,532.42739,546.03739,852.73438,338.91936,403.2335,528.10735,791.41334,539.05932,812.68231,984.25532,073.0630,811.10729,473.4928,716.80828,486.13527,693.38426,682.22326,189.58926,498.17625,886.90624,966.04724,770.20224,229.501
Total Liabilities & Shareholders Equity 153,025141,877149,321144,001140,570135,253135,746130,992127,624124,541125,145120,569116,194108,869112,876108,28799,68495,89197,522.37593,962.34687,489.30182,346.83483,183.39479,945.28874,872.07371,334.11773,246.87870,475.85767,170.19465,176.97768,763.7164,205.22263,007.51960,066.16661,070.81259,207.81857,616.2854,685.05356,848.69954,880.06252,732.01350,280.40252,994.6449,886.32149,171.74545,345.59247,176.53145,780.49543,406.26541,289.58543,482.62741,904.93239,624.49338,077.64637,969.41736,909.21435,327.78434,008.52134,012.48333,319.44232,143.45732,157.01731,610.394