Mimasu Semiconductor Industry Co., Ltd.
TSE:8155.T
3695 (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
| 20,478 | 27,240 | 25,326 | 23,121 | 18,333 | 17,415 | 21,137 | 26,742 | 22,224 | 25,724 | 23,747 | 20,045 | 18,184 | 20,051 | 14,521 | 10,006 | 14,141 | 5,250 | 15,173 | 13,636 |
Short Term Investments
| 1,000 | -148 | -127 | -120 | -177 | -234 | -264 | 6,000 | -98 | -142 | -188 | -3,286 | -90 | -82 | -78 | -51 | 2 | 46 | 24 | 15 |
Cash and Short Term Investments
| 20,478 | 27,240 | 25,326 | 23,121 | 18,333 | 17,415 | 21,137 | 26,742 | 22,224 | 25,724 | 23,747 | 20,045 | 18,184 | 20,051 | 14,521 | 10,006 | 14,143 | 5,296 | 15,197 | 13,651 |
Net Receivables
| 35,233 | 41,804 | 38,719 | 25,155 | 28,331 | 27,189 | 30,620 | 22,160 | 22,042 | 19,826 | 15,679 | 14,004 | 15,576 | 19,594 | 28,928 | 12,736 | 19,393 | 24,876 | 16,241 | 13,519 |
Inventory
| 11,542 | 10,409 | 5,657 | 4,802 | 4,458 | 5,411 | 4,222 | 2,792 | 4,616 | 2,086 | 1,436 | 1,511 | 1,718 | 1,439 | 1,467 | 1,478 | 2,291 | 2,080 | 1,095 | 1,374 |
Other Current Assets
| 813 | 1,606 | 7 | 3 | 4 | 361 | 1,095 | 5 | 627 | 15 | 24 | 29 | 3 | 12 | 129 | 36 | 64 | 838 | 92 | 534 |
Total Current Assets
| 68,066 | 81,059 | 69,709 | 53,081 | 51,126 | 50,376 | 57,074 | 51,699 | 49,509 | 47,651 | 40,886 | 35,589 | 35,481 | 41,096 | 45,045 | 24,256 | 35,891 | 33,090 | 32,625 | 29,078 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 48,252 | 37,783 | 30,422 | 38,100 | 47,308 | 43,822 | 32,562 | 25,631 | 24,407 | 24,232 | 24,210 | 24,846 | 26,652 | 29,566 | 30,467 | 34,050 | 43,391 | 46,594 | 30,944 | 23,443 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 790 | 809 | 858 | 936 | 1,135 | 593 | 493 | 555 | 548 | 601 | 760 | 984 | 1,282 | 1,624 | 1,923 | 2,408 | 2,896 | 2,163 | 1,676 | 1,626 |
Goodwill and Intangible Assets
| 790 | 809 | 858 | 936 | 1,135 | 593 | 493 | 555 | 548 | 601 | 760 | 984 | 1,282 | 1,624 | 1,923 | 2,408 | 2,896 | 2,163 | 1,676 | 1,626 |
Long Term Investments
| 607 | 609 | 544 | 567 | 538 | 576 | 704 | 650 | 378 | 521 | 480 | 3,573 | 272 | 270 | 269 | 234 | 258 | 485 | 681 | 571 |
Tax Assets
| 2,974 | 3,988 | 2,657 | 1,362 | 1,381 | 1,926 | 1,282 | 953 | 847 | 1,163 | 1,198 | 1,138 | 1,322 | 1,975 | 1,869 | 2,116 | 1,775 | 3,287 | 997 | 834 |
Other Non-Current Assets
| 492 | 88 | 88 | 86 | 86 | 93 | 83 | 83 | 1,082 | 1,081 | 1,080 | 42 | 80 | 78 | 77 | 103 | 150 | 187 | 153 | 136 |
Total Non-Current Assets
| 53,115 | 43,277 | 34,569 | 41,051 | 50,448 | 47,010 | 35,124 | 27,872 | 27,262 | 27,598 | 27,728 | 30,583 | 29,608 | 33,513 | 34,605 | 38,911 | 48,470 | 52,716 | 34,451 | 26,610 |
Total Assets
| 121,181 | 124,339 | 104,280 | 94,135 | 101,576 | 97,390 | 92,202 | 79,574 | 76,775 | 75,252 | 68,617 | 66,176 | 65,089 | 74,609 | 79,650 | 63,167 | 84,361 | 85,806 | 67,076 | 55,689 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 30,602 | 30,919 | 24,121 | 18,266 | 20,284 | 20,755 | 18,858 | 14,604 | 15,770 | 13,723 | 9,787 | 9,481 | 8,704 | 15,766 | 24,184 | 6,018 | 22,224 | 21,230 | 10,744 | 8,738 |
Short Term Debt
| 59 | -644 | -247 | 100 | 100 | 100 | 310 | 378 | 222 | 104 | 100 | 100 | 1,238 | 2,945 | 1,499 | 1,947 | 6,272 | 5,896 | 4,764 | 8,746 |
Tax Payables
| 0 | 3,172 | 2,930 | 1,472 | 387 | 1,204 | 1,364 | 970 | 263 | 607 | 680 | 661 | 0 | 1,087 | 0 | 553 | 0 | 3,514 | 1,472 | 610 |
Deferred Revenue
| 275 | 644 | 247 | 6,290 | 15,665 | 13,819 | 12,202 | 5,637 | 3,284 | 4,091 | 3,650 | 2,223 | 1,222 | 2,434 | 1,230 | 1,706 | 1,609 | 4,770 | 2,537 | 1,609 |
Other Current Liabilities
| 7,552 | 16,816 | 9,005 | 1,934 | 971 | 457 | 715 | 571 | 800 | 1,650 | 303 | 102 | 236 | 56 | 86 | 516 | 109 | 84 | 129 | 124 |
Total Current Liabilities
| 38,488 | 47,735 | 33,126 | 26,590 | 37,020 | 35,131 | 32,085 | 21,190 | 20,076 | 19,568 | 13,840 | 11,906 | 11,400 | 21,201 | 26,999 | 10,187 | 30,214 | 31,980 | 18,174 | 19,217 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 974 | 0 | 0 | 0 | 0 | 100 | 729 | 1,139 | 863 | 162 | 250 | 350 | 250 | 350 | 0 | 50 | 150 | 250 | 350 | 8,852 |
Deferred Revenue Non-Current
| -184 | 0 | 0 | 0 | 0 | -23 | -39 | -19 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 184 | 45 | 44 | 47 | 28 | 23 | 39 | 19 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 129 | 163 | 507 | 818 | 988 | 1,495 | 1,515 | 1,608 | 1,914 | 1,548 | 1,504 | 1,498 | 1,546 | 1,573 | 1,373 | 1,387 | 2,024 | 4,251 | 943 | 925 |
Total Non-Current Liabilities
| 1,103 | 208 | 551 | 865 | 1,016 | 1,595 | 2,244 | 2,747 | 2,777 | 1,710 | 1,754 | 1,848 | 1,796 | 1,923 | 1,373 | 1,437 | 2,174 | 4,501 | 1,293 | 9,777 |
Total Liabilities
| 39,591 | 47,943 | 33,677 | 27,455 | 38,036 | 36,726 | 34,329 | 23,937 | 22,853 | 21,278 | 15,594 | 13,754 | 13,196 | 23,124 | 28,372 | 11,624 | 32,388 | 36,481 | 19,467 | 28,994 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 18,824 | 18,824 | 18,824 | 18,824 | 18,824 | 18,824 | 18,824 | 18,824 | 18,824 | 18,824 | 18,824 | 18,824 | 18,824 | 18,824 | 18,824 | 18,824 | 18,824 | 18,824 | 18,824 | 6,322 |
Retained Earnings
| 39,967 | 35,565 | 29,810 | 25,853 | 22,747 | 19,869 | 16,994 | 14,790 | 13,129 | 11,743 | 10,852 | 10,246 | 17,698 | 25,903 | 17,099 | 17,362 | 17,741 | 15,048 | 13,245 | 15,513 |
Accumulated Other Comprehensive Income/Loss
| 893 | 8,690 | 8,650 | 8,684 | 8,647 | 8,648 | 8,730 | 8,696 | 8,642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 21,905 | 13,317 | 13,319 | 13,319 | 13,322 | 13,323 | 13,325 | 13,327 | 13,327 | 23,407 | 23,347 | 23,352 | 15,371 | 6,758 | 15,355 | 15,357 | 15,408 | 15,453 | 15,540 | 4,860 |
Total Shareholders Equity
| 81,589 | 76,396 | 70,603 | 66,680 | 63,540 | 60,664 | 57,873 | 55,637 | 53,922 | 53,974 | 53,023 | 52,422 | 51,893 | 51,485 | 51,278 | 51,543 | 51,973 | 49,325 | 47,609 | 26,695 |
Total Equity
| 81,589 | 76,396 | 70,603 | 66,680 | 63,540 | 60,664 | 57,873 | 55,637 | 53,922 | 53,974 | 53,023 | 52,422 | 51,893 | 51,485 | 51,278 | 51,543 | 51,973 | 49,325 | 47,609 | 26,695 |
Total Liabilities & Shareholders Equity
| 121,181 | 124,339 | 104,280 | 94,135 | 101,576 | 97,390 | 92,202 | 79,574 | 76,775 | 75,252 | 68,617 | 66,176 | 65,089 | 74,609 | 79,650 | 63,167 | 84,361 | 85,806 | 67,076 | 55,689 |