Komeri Co.,Ltd.
TSE:8218.T
3580 (JPY) • At close October 17, 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
| 16,548 | 14,111 | 19,422 | 17,303 | 9,625 | 4,004 | 7,124 | 7,858 | 9,943 | 9,310 | 13,029 | 3,331 | 4,237 | 10,331 | 7,671 | 8,302 | 9,874 | 9,966 | 10,002 | 11,034 |
Short Term Investments
| 205 | -9,514 | -9,601 | -9,145 | -9,797 | -10,023 | -1,097 | 289 | 3 | 4 | 11 | -1,056 | -894 | -900 | -1,006 | 4 | -1,004 | 13 | 10 | -1,680 |
Cash and Short Term Investments
| 16,753 | 14,111 | 19,422 | 17,303 | 9,625 | 4,004 | 7,124 | 7,858 | 9,946 | 9,314 | 13,040 | 3,331 | 4,237 | 10,331 | 7,671 | 8,306 | 9,874 | 9,979 | 10,012 | 11,034 |
Net Receivables
| 26,378 | 27,676 | 24,939 | 22,986 | 21,445 | 19,646 | 18,777 | 17,391 | 15,478 | 14,587 | 14,423 | 11,192 | 9,888 | 8,922 | 5,969 | 5,960 | 6,401 | 5,430 | 5,070 | 3,806 |
Inventory
| 128,827 | 124,706 | 115,892 | 114,390 | 109,631 | 110,080 | 108,205 | 106,427 | 106,846 | 103,909 | 99,108 | 91,818 | 88,396 | 79,724 | 83,754 | 80,069 | 76,073 | 75,221 | 65,363 | 58,808 |
Other Current Assets
| 6,236 | 3,521 | 3,839 | 3,435 | 4,950 | 4,076 | 4,134 | 4,516 | 6,143 | 6,037 | 6,699 | 7,187 | 5,891 | 5,201 | 3,172 | 3,956 | 4,741 | 4,318 | 4,467 | 4,255 |
Total Current Assets
| 178,194 | 170,014 | 164,092 | 158,114 | 145,651 | 137,806 | 138,240 | 136,192 | 138,413 | 133,847 | 133,270 | 113,528 | 108,412 | 104,178 | 100,566 | 98,291 | 97,089 | 94,948 | 84,912 | 77,903 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 167,109 | 171,305 | 170,684 | 169,897 | 166,724 | 169,074 | 163,544 | 153,320 | 150,446 | 152,010 | 148,175 | 143,490 | 127,445 | 121,792 | 119,879 | 124,286 | 113,517 | 104,957 | 96,435 | 90,895 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 9,241 | 9,423 | 8,934 | 8,618 | 8,043 | 7,801 | 7,613 | 7,432 | 7,140 | 7,084 | 7,247 | 6,638 | 6,410 | 6,149 | 5,403 | 5,260 | 5,090 | 5,043 | 4,875 | 4,739 |
Goodwill and Intangible Assets
| 9,241 | 9,423 | 8,934 | 8,618 | 8,043 | 7,801 | 7,613 | 7,432 | 7,140 | 7,084 | 7,247 | 6,638 | 6,410 | 6,149 | 5,403 | 5,260 | 5,090 | 5,043 | 4,875 | 4,739 |
Long Term Investments
| 1,915 | 11,058 | 11,239 | 11,054 | 11,119 | 11,843 | 3,189 | 2,449 | 1,265 | 542 | 451 | 1,529 | 1,301 | 1,260 | 1,405 | 422 | 1,775 | 843 | 940 | 2,457 |
Tax Assets
| 9,095 | 6,861 | 7,269 | 7,742 | 7,820 | 8,290 | 6,651 | 6,578 | 6,672 | 5,875 | 5,922 | 5,829 | 5,523 | 5,791 | 3,673 | 3,665 | 2,877 | 2,409 | 2,260 | 2,161 |
Other Non-Current Assets
| 9,072 | -7,277 | -7,433 | -7,269 | -8,220 | -8,381 | 531 | 586 | 1,558 | 1,765 | 1,740 | 1,054 | 8,518 | 8,518 | 8,906 | 10,365 | 9,434 | 10,977 | 11,662 | 10,700 |
Total Non-Current Assets
| 196,432 | 191,370 | 190,693 | 190,042 | 185,486 | 188,627 | 181,528 | 170,365 | 167,081 | 167,276 | 163,535 | 158,540 | 149,197 | 143,510 | 139,266 | 143,998 | 132,693 | 124,229 | 116,172 | 110,952 |
Total Assets
| 374,626 | 361,387 | 354,788 | 348,159 | 331,140 | 326,435 | 319,771 | 306,562 | 305,496 | 301,128 | 296,811 | 272,073 | 257,609 | 247,688 | 239,832 | 242,289 | 229,782 | 219,177 | 201,084 | 188,855 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 60,901 | 29,158 | 28,703 | 29,687 | 28,012 | 25,762 | 27,026 | 28,325 | 48,510 | 45,849 | 50,739 | 44,132 | 50,641 | 48,107 | 45,536 | 45,515 | 48,548 | 8,656 | 7,136 | 4,161 |
Short Term Debt
| 17,855 | 15,988 | 16,735 | 14,699 | 15,691 | 24,759 | 21,856 | 15,227 | 30,207 | 42,048 | 51,412 | 51,132 | 53,528 | 53,729 | 62,433 | 66,185 | 56,429 | 45,526 | 41,825 | 41,622 |
Tax Payables
| 3,911 | 5,280 | 5,436 | 9,203 | 6,160 | 5,477 | 4,587 | 4,081 | 4,508 | 4,479 | 4,347 | 3,862 | 6,149 | 4,423 | 4,060 | 2,812 | 4,881 | 3,089 | 3,877 | 3,523 |
Deferred Revenue
| 4,409 | 21,106 | 21,330 | 21,161 | 16,780 | 16,235 | 16,790 | 13,065 | 13,067 | 17,175 | 15,093 | 14,512 | 8,987 | 7,422 | 6,669 | 5,373 | 7,484 | 46,966 | 42,612 | 39,697 |
Other Current Liabilities
| 20,458 | 35,240 | 34,800 | 34,547 | 30,561 | 29,706 | 26,858 | 25,474 | 3,072 | 1,934 | 1,810 | 1,494 | 1,257 | 1,356 | 1,129 | 908 | 884 | 601 | 617 | 535 |
Total Current Liabilities
| 103,623 | 101,492 | 101,568 | 100,094 | 91,044 | 96,462 | 92,530 | 82,091 | 94,856 | 107,006 | 119,054 | 111,270 | 114,413 | 110,614 | 115,767 | 117,981 | 113,345 | 101,749 | 92,190 | 86,015 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 12,669 | 15,954 | 23,065 | 30,770 | 41,258 | 35,425 | 42,684 | 50,981 | 48,381 | 40,759 | 29,547 | 22,848 | 14,998 | 18,006 | 11,458 | 16,371 | 12,069 | 16,797 | 14,638 | 14,758 |
Deferred Revenue Non-Current
| 3,216 | 0 | 14,200 | 13,793 | 0 | 18,489 | 17,360 | 16,099 | 14,285 | 12,084 | 12,221 | 10,523 | 9,385 | 0 | 4,994 | 4,506 | 4,078 | 3,814 | 3,851 | 3,451 |
Deferred Tax Liabilities Non-Current
| 1,775 | 0 | 39 | 61 | 0 | 56 | 215 | 76 | 122 | 173 | 222 | 74 | 2 | 0 | 79 | 186 | 55 | 67 | 39 | 130 |
Other Non-Current Liabilities
| 17,091 | 16,594 | 2,075 | 2,881 | 16,848 | 2,036 | 2,025 | 2,075 | 2,254 | 1,970 | 1,946 | 1,927 | 2,024 | 10,570 | 2,406 | 2,454 | 2,694 | 3,080 | 3,991 | 5,216 |
Total Non-Current Liabilities
| 34,751 | 32,548 | 39,379 | 47,505 | 58,106 | 56,006 | 62,284 | 69,231 | 65,042 | 54,986 | 43,936 | 35,372 | 26,409 | 28,576 | 18,937 | 23,517 | 18,896 | 23,758 | 22,519 | 23,555 |
Total Liabilities
| 138,374 | 134,040 | 140,947 | 147,599 | 149,150 | 152,468 | 154,814 | 151,322 | 159,898 | 161,992 | 162,990 | 146,642 | 140,822 | 139,190 | 134,704 | 141,498 | 132,241 | 125,507 | 114,709 | 109,570 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 226,966 | 213,340 | 199,756 | 181,501 | 173,746 | 0 | 594 | 1,095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 18,802 | 18,802 | 18,802 | 18,802 | 18,802 | 18,802 | 18,802 | 18,802 | 18,802 | 18,802 | 18,802 | 18,802 | 18,802 | 18,802 | 18,802 | 18,802 | 18,802 | 18,802 | 18,802 | 18,802 |
Retained Earnings
| 208,401 | 197,180 | 182,463 | 166,934 | 148,676 | 138,811 | 129,901 | 120,919 | 111,776 | 104,025 | 98,404 | 89,660 | 81,489 | 73,528 | 69,565 | 64,843 | 60,184 | 53,742 | 46,339 | 39,193 |
Accumulated Other Comprehensive Income/Loss
| 400 | 381 | 501 | 804 | 489 | 221 | 120 | -594 | -1,095 | 343 | 155 | 519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 8,645 | -215,982 | -201,265 | -185,736 | -167,478 | -157,613 | 16,134 | 15,519 | 15,020 | 15,966 | 16,460 | 16,450 | 16,496 | 16,168 | 16,761 | 17,146 | 18,555 | 21,126 | 21,184 | 21,020 |
Total Shareholders Equity
| 236,248 | 227,347 | 213,841 | 200,560 | 181,990 | 173,967 | 164,957 | 155,240 | 145,598 | 139,136 | 133,821 | 125,431 | 116,787 | 108,498 | 105,128 | 100,791 | 97,541 | 93,670 | 86,325 | 79,015 |
Total Equity
| 236,248 | 227,347 | 213,841 | 200,560 | 181,990 | 173,967 | 164,957 | 155,240 | 145,598 | 139,136 | 133,821 | 125,431 | 116,787 | 108,498 | 105,128 | 100,791 | 97,541 | 93,670 | 86,375 | 79,285 |
Total Liabilities & Shareholders Equity
| 374,622 | 361,387 | 354,788 | 348,159 | 331,140 | 326,435 | 319,771 | 306,562 | 305,496 | 301,128 | 296,811 | 272,073 | 257,609 | 247,688 | 239,832 | 242,289 | 229,782 | 219,177 | 201,084 | 188,855 |