Mani, Inc.
TSE:7730.T
1878.5 (JPY) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 21,644 | 25,427 | 22,729 | 18,287 | 17,175.437 | 16,909.148 | 12,065.22 | 7,467.608 | 5,764.718 | 5,015.894 | 6,917.723 | 6,319.089 | 6,437.702 | 5,011.595 | 4,292.786 | 3,136.427 | 2,302.953 | 2,669.851 | 3,251.856 |
Short Term Investments
| 18 | 1,629 | 645 | 608 | 201.812 | 1.088 | 32.372 | 1.028 | 41.126 | 1,438.521 | 1,437.984 | 998.751 | 1,500.73 | 1,694.99 | 996.433 | 1,399.575 | 893.056 | 1,493.273 | 1,079.281 |
Cash and Short Term Investments
| 21,662 | 25,427 | 22,729 | 18,895 | 17,175.437 | 16,910.236 | 12,065.22 | 7,468.636 | 5,805.844 | 6,454.415 | 8,355.707 | 7,317.84 | 7,938.432 | 6,706.585 | 5,289.219 | 4,536.002 | 3,196.009 | 4,163.124 | 4,331.137 |
Net Receivables
| 2,906 | 2,335 | 2,152 | 1,901 | 1,577.362 | 2,300.649 | 2,190.987 | 2,691.757 | 2,738.164 | 3,186.938 | 2,271.088 | 1,978.548 | 1,875.558 | 1,860.112 | 1,926.359 | 1,748.848 | 1,525.047 | 1,549.439 | 1,497.96 |
Inventory
| 6,361 | 6,419 | 6,479 | 6,465 | 6,644.877 | 5,883.788 | 5,541.235 | 5,768.04 | 5,221.896 | 4,975.72 | 3,648.413 | 3,449.875 | 3,042.779 | 2,775.036 | 2,317.202 | 2,286.623 | 1,920.799 | 1,920.224 | 1,740.744 |
Other Current Assets
| 1,013 | 813 | 1,143 | 370 | 788.855 | 337.78 | 450.003 | 362.299 | 486.869 | 456.849 | 302.663 | 247.184 | 177.637 | 231.766 | 118.914 | 116.376 | 206.69 | 209.129 | 103.743 |
Total Current Assets
| 31,942 | 34,994 | 32,503 | 27,631 | 26,186.531 | 25,432.453 | 20,247.445 | 16,290.732 | 14,252.773 | 15,073.922 | 14,577.871 | 12,993.447 | 13,034.406 | 11,573.499 | 9,651.694 | 8,687.849 | 6,848.545 | 7,841.916 | 7,673.584 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 22,669 | 17,453 | 15,486 | 13,235 | 10,415.32 | 10,557.969 | 10,866.698 | 11,155.311 | 9,230.834 | 8,866.785 | 7,448.832 | 7,186.745 | 5,871.483 | 5,698.228 | 5,825.162 | 5,654.002 | 6,005.026 | 4,935.463 | 3,892.56 |
Goodwill
| 0 | 0 | 0 | 73 | 166.785 | 255.763 | 364.194 | 1,106.219 | 1,196.876 | 1,685.642 | 0 | 0 | 0 | 0 | 3.681 | 11.043 | 18.405 | 25.768 | 50.893 |
Intangible Assets
| 0 | 1,243 | 1,034 | 822 | 753.755 | 665.996 | 551.15 | 441.534 | 408.665 | 111.558 | 68.417 | 78.663 | 78.231 | 42.223 | 54.494 | 53.459 | 43.931 | 38.587 | 29.321 |
Goodwill and Intangible Assets
| 1,338 | 1,243 | 1,034 | 895 | 920.54 | 921.759 | 915.344 | 1,547.753 | 1,605.541 | 1,797.2 | 68.417 | 78.663 | 78.231 | 42.223 | 58.175 | 64.502 | 62.336 | 64.355 | 80.214 |
Long Term Investments
| 517 | 526 | 517 | -44 | 1,495.09 | 2,503.408 | 5,584.476 | 5,519.676 | 4,772.274 | 3,741.853 | 2,738.647 | 1,756.466 | 308.272 | 411.978 | 1,956.333 | 822.328 | 1,546.346 | 474.623 | -153.545 |
Tax Assets
| 593 | 631 | 547 | 350 | 255.976 | 382.333 | 57.744 | 16.922 | 11.244 | 13.104 | 5.885 | 2.564 | 111.16 | 178.383 | 147.776 | 148.824 | 182.146 | 142.293 | 101.69 |
Other Non-Current Assets
| 118 | 127 | 23 | 623 | 16.451 | 15.554 | 11.783 | 11.729 | 49.589 | 1,447.773 | 1,446.271 | 1,001.566 | 1,839.247 | 2,011.746 | 1,349.782 | 1,781.714 | 1,428.883 | 2,029.773 | 1,840.162 |
Total Non-Current Assets
| 25,235 | 19,980 | 17,607 | 15,059 | 13,103.377 | 14,381.023 | 17,436.045 | 18,251.391 | 15,669.482 | 15,866.715 | 11,708.052 | 10,026.004 | 8,208.393 | 8,342.558 | 9,337.228 | 8,471.37 | 9,224.737 | 7,646.507 | 5,761.081 |
Total Assets
| 57,177 | 54,977 | 50,113 | 42,693 | 39,289.911 | 39,813.478 | 37,683.494 | 34,542.124 | 29,922.258 | 30,940.64 | 26,285.925 | 23,019.454 | 21,242.799 | 19,916.057 | 18,988.922 | 17,159.219 | 16,073.282 | 15,488.423 | 13,434.665 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 181 | 159 | 111 | 156 | 149.68 | 182.854 | 138.865 | 239.697 | 318.969 | 252.543 | 114.29 | 99.041 | 524.097 | 498.819 | 498.16 | 509.688 | 430.841 | 475.04 | 541.352 |
Short Term Debt
| 39 | 41 | 87 | 69 | 44.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 1,186 | 1,148 | 1,004 | 309.159 | 1,620.242 | 719.999 | 956.009 | 404.826 | 775.913 | 767.791 | 507.738 | 731.506 | 506.934 | 774.995 | 638.454 | 634.258 | 805.564 | 702.231 |
Deferred Revenue
| 1,397 | 3,031 | 0 | 1,839 | 1,280.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 2,295 | 987 | 3,586 | 495 | 453.542 | 3,446.783 | 2,616.848 | 2,453.59 | 1,788.19 | 2,310.475 | 2,113.18 | 1,523.592 | 1,156.885 | 924.164 | 1,133.809 | 918.4 | 926.906 | 1,123.143 | 1,008.964 |
Total Current Liabilities
| 3,912 | 4,218 | 3,784 | 2,559 | 1,928.296 | 3,629.637 | 2,755.713 | 2,693.287 | 2,107.159 | 2,563.018 | 2,227.47 | 1,622.633 | 1,680.982 | 1,422.983 | 1,631.969 | 1,428.088 | 1,357.747 | 1,598.183 | 1,550.316 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 0 | 17 | 30 | 59 | 17.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | -129 | -68 | -203 | -165.952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 129 | 68 | 203 | 165.952 | 275.449 | 680.863 | 741.752 | 473.632 | 671.614 | 424.315 | 94.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 933 | 916 | 886 | 874 | 776.977 | 581.256 | 700.079 | 628.607 | 559.981 | 371.129 | 263.442 | 440.043 | 413.701 | 411.631 | 409.046 | 384.981 | 434.392 | 428.657 | 491.677 |
Total Non-Current Liabilities
| 933 | 933 | 916 | 933 | 794.887 | 856.705 | 1,380.942 | 1,370.359 | 1,033.613 | 1,042.743 | 687.757 | 534.304 | 413.701 | 411.631 | 409.046 | 384.981 | 434.392 | 428.657 | 491.677 |
Total Liabilities
| 4,845 | 5,151 | 4,700 | 3,492 | 2,723.183 | 4,486.342 | 4,136.655 | 4,063.646 | 3,140.772 | 3,605.761 | 2,915.227 | 2,156.937 | 2,094.683 | 1,834.614 | 2,041.015 | 1,813.069 | 1,792.139 | 2,026.84 | 2,041.993 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,087 | 1,066 | 988 | 988 | 988.731 | 988.731 | 988.731 | 988.731 | 988.731 | 988.731 | 988.731 | 988.731 | 988.731 | 988.731 | 960.363 | 921.594 | 908.001 | 892.753 | 809.564 |
Retained Earnings
| 48,124 | 45,482 | 42,678 | 39,750 | 37,624.975 | 35,983.884 | 31,653.772 | 29,031.213 | 26,765.837 | 24,709.323 | 22,696.468 | 20,796.295 | 19,314.494 | 17,831.854 | 16,499.61 | 14,880.126 | 13,156.839 | 11,551.313 | 9,710.635 |
Accumulated Other Comprehensive Income/Loss
| 5,110 | 5,289 | 3,836 | 552 | 42.137 | 443.634 | 2,992.51 | 2,546.358 | 1,114.743 | 3,184 | 1,233 | 625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -1,991 | -2,011 | -2,089 | -2,089 | -2,089.115 | -2,089.113 | -2,088.174 | -2,087.824 | -2,087.825 | -1,547.175 | -1,547.501 | -1,547.509 | -1,155.109 | -739.142 | -512.066 | -455.57 | 216.303 | 1,017.517 | 872.473 |
Total Shareholders Equity
| 52,330 | 49,826 | 45,413 | 39,201 | 36,566.728 | 35,327.136 | 33,546.839 | 30,478.478 | 26,781.486 | 27,334.879 | 23,370.698 | 20,862.517 | 19,148.116 | 18,081.443 | 16,947.907 | 15,346.15 | 14,281.143 | 13,461.583 | 11,392.672 |
Total Equity
| 52,330 | 49,826 | 45,413 | 39,201 | 36,566.728 | 35,327.136 | 33,546.839 | 30,478.478 | 26,781.486 | 27,334.879 | 23,370.698 | 20,862.517 | 19,148.116 | 18,081.443 | 16,947.907 | 15,346.15 | 14,281.143 | 13,461.583 | 11,392.672 |
Total Liabilities & Shareholders Equity
| 57,177 | 54,977 | 50,113 | 42,693 | 39,289.911 | 39,813.478 | 37,683.494 | 34,542.124 | 29,922.258 | 30,940.64 | 26,285.925 | 23,019.454 | 21,242.799 | 19,916.057 | 18,988.922 | 17,159.219 | 16,073.282 | 15,488.423 | 13,434.665 |