SBI Holdings, Inc.
TSE:8473.T
3444 (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
| 4,580,335 | 3,200,916 | 2,499,370 | 802,702 | 843,755 | 713,974 | 437,148 | 391,572 | 248,050 | 290,826 | 276,221 | 133,362 | 809,120 | 498,133 | 142,582 | 126,313 | 159,007 | 115,092 | 132,545 | 106,460 |
Short Term Investments
| 673,625 | 3,018,338 | 2,833,227 | 2,351,458 | 1,767,034 | 1,639,899 | -2,192 | -7,105 | -12,027 | -18,478 | -33,195 | -36,355 | 17,019 | 138,300 | 128,753 | 115,222 | 14,932 | 24,970 | 17,948 | 9,956 |
Cash and Short Term Investments
| 5,253,960 | 3,200,916 | 2,499,370 | 802,702 | 843,755 | 713,974 | 437,148 | 391,572 | 248,050 | 290,826 | 276,221 | 133,362 | 826,139 | 636,433 | 271,335 | 241,535 | 173,939 | 140,062 | 150,493 | 116,416 |
Net Receivables
| 12,170,460 | 11,028,390 | 9,007,390 | 1,712,050 | 1,217,054 | 972,329 | 797,950 | 667,860 | 564,911 | 457,405 | 463,571 | 412,477 | 78,641 | 68,972 | 264,285 | 190,575 | 353,186 | 545,905 | 582,456 | 0 |
Inventory
| 240,398 | -101,872 | 208,121 | 160,711 | 258,619 | 174,110 | -797,950 | -667,860 | -564,911 | -457,405 | -463,571 | -169,196 | 11,699 | 16,812 | 28,768 | 36,515 | 32,895 | 35,872 | 26,333 | 0 |
Other Current Assets
| 27,139,391 | 2,018,895 | 1,545,697 | 1,603,878 | 1,072,498 | 1,146,433 | 2,080,545 | 1,871,979 | 1,508,914 | 1,593,137 | 1,271,703 | 1,258,922 | 475,907 | 306,562 | 415,935 | 382,784 | 509,251 | 477,078 | 446,304 | 271,173 |
Total Current Assets
| 16,610,962 | 16,146,329 | 13,260,578 | 4,279,341 | 3,391,926 | 3,006,846 | 2,517,693 | 2,263,551 | 1,756,964 | 1,883,963 | 1,547,924 | 1,392,284 | 1,392,386 | 1,028,779 | 980,323 | 851,409 | 1,069,271 | 1,198,917 | 1,205,586 | 715,448 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 133,777 | 124,655 | 123,737 | 64,290 | 51,857 | 15,100 | 14,382 | 10,498 | 11,778 | 10,590 | 11,826 | 10,517 | 26,752 | 28,431 | 20,614 | 8,578 | 5,728 | 4,602 | 4,144 | 4,715 |
Goodwill
| -396,184 | 238,198 | 188,216 | 182,122 | 156,637 | 157,210 | 156,407 | 152,668 | 153,023 | 162,328 | 154,206 | 142,565 | 122,410 | 126,297 | 133,008 | 136,354 | 60,874 | 53,513 | 44,638 | 1,581 |
Intangible Assets
| 415,699 | 366,040 | 293,086 | 225,607 | 190,278 | 184,816 | 181,708 | 185,493 | 188,454 | 199,810 | 196,438 | 185,581 | 13,511 | 13,945 | 11,671 | 9,370 | 8,816 | 6,559 | 5,169 | 4,017 |
Goodwill and Intangible Assets
| 19,515 | 366,040 | 293,086 | 225,607 | 190,278 | 184,816 | 181,708 | 185,493 | 188,454 | 199,810 | 196,438 | 185,581 | 135,921 | 140,242 | 144,679 | 145,724 | 69,690 | 60,072 | 49,807 | 5,598 |
Long Term Investments
| 2,528,983 | 2,537,707 | 1,517,805 | 436,423 | 360,866 | 354,317 | 1,797,208 | 1,358,318 | 1,146,655 | 1,281,121 | 1,084,203 | 862,415 | 79,319 | -48,050 | -87,549 | -81,353 | 15,972 | 25,399 | 28,127 | 11,686 |
Tax Assets
| 27,139,391 | 15,787 | 17,888 | 12,164 | 9,885 | 7,256 | 581 | 3,749 | 326 | 2,494 | 8,400 | 13,662 | 17,019 | 138,300 | 14,197 | 10,602 | 10,595 | 1,915 | 1,310 | 880 |
Other Non-Current Assets
| -19,293,237 | 3,120,210 | 2,625,106 | 2,190,747 | 1,508,415 | 1,465,789 | 24,392 | 28,392 | 22,607 | 22,785 | 26,513 | 29,928 | 12,417 | 5,904 | 157,676 | 144,274 | 47,991 | 76,317 | 42,670 | 16,677 |
Total Non-Current Assets
| 10,528,429 | 6,164,399 | 4,577,622 | 2,929,231 | 2,121,301 | 2,027,278 | 2,018,271 | 1,586,450 | 1,369,820 | 1,516,800 | 1,327,380 | 1,102,103 | 271,428 | 264,827 | 249,617 | 227,825 | 149,976 | 168,305 | 126,058 | 39,556 |
Total Assets
| 1,483,223 | 22,310,728 | 17,838,200 | 7,208,572 | 5,513,227 | 5,034,124 | 4,535,964 | 3,850,001 | 3,126,784 | 3,400,763 | 2,875,304 | 2,494,387 | 1,663,814 | 1,293,606 | 1,229,940 | 1,079,234 | 1,219,247 | 1,367,222 | 1,331,644 | 755,004 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 656,571 | 486,028 | 487,846 | 189,729 | 76,977 | 60,639 | 67,806 | 52,887 | 38,759 | 55,005 | 53,503 | 48,894 | 0 | 0 | 48,813 | 56,726 | 0 | 0 | 0 | 0 |
Short Term Debt
| 2,993,856 | 1,439,248 | 992,002 | 884,076 | 738,173 | 675,265 | 191,170 | 168,944 | 194,079 | 0 | 0 | 343,589 | 183,863 | 179,371 | 181,583 | 117,691 | 166,575 | 81,314 | 12,298 | 20,491 |
Tax Payables
| 19,036 | 16,951 | 13,351 | 20,125 | 11,373 | 7,367 | 11,271 | 10,040 | 7,066 | 13,792 | 10,362 | 2,192 | 0 | 0 | 4,954 | 2,625 | 9,352 | 15,755 | 19,535 | 7,506 |
Deferred Revenue
| -30,444,034 | -1,439,248 | -992,002 | -884,076 | -738,173 | -675,265 | -191,170 | -168,944 | -194,079 | 0 | 0 | -343,589 | 0 | 0 | 12,860 | 7,751 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 26,855,268 | 13,047,262 | 9,217,490 | 2,490,188 | 1,847,265 | 1,587,058 | 1,447,665 | 1,381,584 | 1,121,183 | 1,183,815 | 804,835 | 765,679 | 936,196 | 601,226 | 503,835 | 441,281 | 574,059 | 768,759 | 835,269 | 510,123 |
Total Current Liabilities
| 61,661 | 13,533,290 | 9,705,336 | 2,679,917 | 1,924,242 | 1,647,697 | 1,515,471 | 1,434,471 | 1,159,942 | 1,238,820 | 858,338 | 814,573 | 1,120,059 | 780,597 | 747,091 | 623,449 | 740,634 | 850,073 | 847,567 | 530,614 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 4,477,079 | 4,285,737 | 3,964,019 | 1,997,058 | 1,500,751 | 1,457,683 | 1,260,384 | 918,650 | 669,008 | 665,251 | 651,783 | 479,969 | 47,245 | 31,906 | 27,620 | 13,584 | 77,149 | 159,603 | 152,410 | 36,000 |
Deferred Revenue Non-Current
| 24,323,887 | 1,373,047 | 1,242,408 | 709,755 | 2,513,832 | 2,171,431 | 2,001,514 | 1,824,592 | 1,493,846 | 1,545,097 | 1,234,400 | 1,135,927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 46,458 | 50,160 | 57,924 | 35,795 | 19,643 | 15,732 | 12,644 | 13,952 | 10,513 | 9,252 | 8,855 | 6,823 | 0 | 0 | 540 | 566 | 300 | 748 | 2,053 | 2,051 |
Other Non-Current Liabilities
| -17,623,630 | 1,319,840 | 1,285,255 | 1,068,952 | -1,038,940 | -820,976 | -747,873 | -757,188 | -625,588 | -488,272 | -266,535 | -303,440 | 27,932 | 24,121 | 26,074 | 22,296 | 5,431 | 3,633 | 1,469 | 302 |
Total Non-Current Liabilities
| 11,223,794 | 7,028,784 | 6,549,606 | 3,811,560 | 2,995,286 | 2,823,870 | 2,526,669 | 2,000,006 | 1,547,779 | 1,731,328 | 1,628,503 | 1,319,279 | 75,177 | 56,027 | 54,234 | 36,446 | 82,880 | 163,984 | 155,932 | 38,353 |
Total Liabilities
| 180,400 | 20,562,074 | 16,254,942 | 6,491,477 | 4,919,528 | 4,471,567 | 4,042,140 | 3,434,477 | 2,707,721 | 2,970,148 | 2,486,841 | 2,133,852 | 1,195,236 | 836,624 | 801,325 | 659,895 | 823,514 | 1,014,057 | 1,003,499 | 568,967 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 675,985 | 627,745 | 631,098 | 297,495 | 6,385 | 225,714 | 204,731 | 169,388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 125,726 | 139,272 | 99,312 | 98,711 | 92,018 | 92,018 | 81,681 | 81,681 | 81,681 | 81,681 | 81,681 | 81,668 | 81,664 | 73,236 | 55,284 | 55,215 | 55,158 | 54,914 | 54,229 | 34,765 |
Retained Earnings
| 1,262,209 | 627,745 | 631,098 | 297,495 | 239,724 | 225,714 | 204,731 | 169,388 | 146,199 | 121,337 | 80,140 | 60,002 | 88,417 | 88,073 | 87,276 | 86,866 | 112,339 | 122,167 | 90,345 | 33,377 |
Accumulated Other Comprehensive Income/Loss
| 1,907,346 | 60,117 | 42,865 | 18,197 | -6,385 | 16,977 | 493,824 | 415,524 | 17,107 | 36,934 | 16,225 | 6,196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 22,259,967 | -441,047 | -479,770 | -149,782 | 119,734 | -103,748 | -557,152 | -457,989 | 126,603 | 143,539 | 147,585 | 155,433 | 236,861 | 229,531 | 216,683 | 211,450 | 81,690 | 76,435 | 128,477 | 63,952 |
Total Shareholders Equity
| 26,231,233 | 1,013,832 | 924,603 | 562,116 | 451,476 | 456,675 | 427,815 | 377,992 | 371,590 | 383,491 | 325,631 | 303,299 | 406,942 | 390,840 | 359,243 | 353,531 | 249,187 | 253,516 | 273,051 | 132,094 |
Total Equity
| 25,500,810 | 1,748,654 | 1,583,258 | 717,095 | 593,699 | 562,557 | 493,824 | 415,524 | 419,063 | 430,615 | 388,463 | 360,535 | 468,578 | 456,982 | 428,615 | 419,339 | 395,733 | 353,165 | 328,145 | 186,037 |
Total Liabilities & Shareholders Equity
| 4,523,537 | 22,310,728 | 17,838,200 | 7,208,572 | 5,513,227 | 5,034,124 | 4,535,964 | 3,850,001 | 3,126,784 | 3,400,763 | 2,875,304 | 2,494,387 | 1,663,814 | 1,293,606 | 1,229,940 | 1,079,234 | 1,219,247 | 1,367,222 | 1,331,644 | 755,004 |