Raysum Co., Ltd.
TSE:8890.T
5890 (JPY) • At close November 8, 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
| 35,710 | 27,524 | 28,222 | 19,922 | 29,325 | 22,075 | 20,634 | 17,225 | 12,298 | 11,549 | 8,418 | 4,249 | 2,653 | 1,292 | 5,822 | 7,924 | 14,765 | 32,002 | 35,476 | 23,226 |
Short Term Investments
| 18 | -2,094 | 0 | -1,374 | -988 | 0 | 159 | 168 | 236 | 360 | 483 | 567 | 715 | 713 | 820 | 779 | 1,082 | 2,991 | -118 | -319 |
Cash and Short Term Investments
| 35,728 | 27,524 | 28,222 | 19,922 | 29,325 | 22,075 | 20,793 | 17,393 | 12,534 | 11,909 | 8,901 | 4,816 | 3,368 | 2,005 | 6,642 | 8,703 | 15,847 | 34,993 | 35,476 | 23,226 |
Net Receivables
| 864 | 1,567 | 1,248 | 1,746 | 1,554 | 1,558 | 9,022 | 8,130 | 7,415 | 17,062 | 5,264 | 5,252 | 5,822 | 6,397 | 9,031 | 14,617 | 12,433 | 6,112 | 23,515 | 19,541 |
Inventory
| 81,464 | 63,672 | 63,133 | 68,154 | 48,390 | 41,688 | 39,009 | 34,194 | 29,789 | 18,497 | 15,690 | 4,070 | 5,140 | 6,310 | 33,691 | 34,555 | 95,059 | 75,588 | 58,245 | 46,825 |
Other Current Assets
| 130,513 | 3,453 | 3,719 | 2,318 | 1,938 | 1,348 | 593 | -442 | -112 | -490 | -44 | -890 | -887 | -464 | -540 | -1,194 | -148 | 1,522 | -15 | 17 |
Total Current Assets
| 118,542 | 96,216 | 96,322 | 92,140 | 81,207 | 66,669 | 69,417 | 59,275 | 49,626 | 46,978 | 29,811 | 13,248 | 13,443 | 14,248 | 48,824 | 56,681 | 123,191 | 118,215 | 117,221 | 89,609 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 4,032 | 4,314 | 7,843 | 7,355 | 4,483 | 3,968 | 2,242 | 1,909 | 1,414 | 1,456 | 1,503 | 32,106 | 31,212 | 30,804 | 1,683 | 1,825 | 6,799 | 999 | 996 | 3,769 |
Goodwill
| 1,373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 936 | 0 | 0 | 0 |
Intangible Assets
| 210 | 214 | 259 | 344 | 411 | 462 | 516 | 376 | 309 | 269 | 280 | 280 | 325 | 359 | 405 | 450 | 518 | 222 | 241 | 244 |
Goodwill and Intangible Assets
| 1,583 | 214 | 259 | 344 | 411 | 462 | 516 | 376 | 309 | 269 | 280 | 280 | 325 | 359 | 405 | 450 | 1,454 | 222 | 241 | 244 |
Long Term Investments
| 3,743 | 5,127 | 2,500 | 3,685 | 3,537 | 3,319 | 3,341 | 2,826 | 1,560 | 383 | -220 | -302 | -432 | -387 | -494 | 70 | 311 | 2,000 | 3,140 | 2,985 |
Tax Assets
| 130,513 | 1,365 | 1,153 | 653 | 1,116 | 723 | 159 | 423 | 263 | 501 | 1,995 | 169 | 124 | 403 | 11 | 1,408 | 77 | 3,111 | 6 | 25 |
Other Non-Current Assets
| -127,904 | -488 | 1,767 | 682 | 744 | 1,255 | 830 | 455 | 830 | 958 | 846 | 799 | 952 | 968 | 1,186 | -23 | 2,737 | 1,304 | 1,419 | 1,425 |
Total Non-Current Assets
| 11,967 | 10,532 | 13,522 | 12,719 | 10,291 | 9,727 | 7,088 | 5,989 | 4,376 | 3,567 | 4,404 | 33,052 | 32,181 | 32,147 | 2,791 | 3,730 | 11,378 | 7,636 | 5,802 | 8,448 |
Total Assets
| 2,465 | 106,752 | 109,847 | 104,861 | 91,502 | 76,398 | 76,508 | 65,267 | 54,005 | 50,548 | 34,219 | 46,303 | 45,628 | 46,395 | 51,615 | 60,411 | 134,569 | 125,851 | 123,023 | 98,057 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | -570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 182 |
Short Term Debt
| 52,353 | 1,359 | 1,361 | 1,493 | 1,071 | 2,084 | 1,352 | 814 | 892 | 2,744 | 120 | 19,286 | 21,760 | 22,632 | 25,622 | 12,080 | 22,702 | 10,792 | 31,501 | 22,504 |
Tax Payables
| 4,222 | 4,052 | 5,493 | 3,087 | 3,414 | 2,255 | 5 | 49 | 5 | 76 | 4 | 55 | 249 | 244 | 2,094 | 2,178 | 4,019 | 6,228 | 6,100 | 2,440 |
Deferred Revenue
| 0 | 0 | 0 | 570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,819 |
Other Current Liabilities
| -52,115 | 6,871 | 9,011 | 7,504 | 7,275 | 4,659 | 1,794 | 1,713 | 1,308 | 1,304 | 863 | 888 | 903 | 928 | 2,797 | 3,178 | 5,697 | 7,845 | 7,638 | 1,606 |
Total Current Liabilities
| 238 | 8,230 | 10,372 | 8,997 | 8,346 | 6,743 | 3,146 | 2,527 | 2,200 | 4,048 | 983 | 20,174 | 22,663 | 23,560 | 28,419 | 15,258 | 28,399 | 18,637 | 39,139 | 27,111 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 52,353 | 41,397 | 41,910 | 45,437 | 30,106 | 21,420 | 20,937 | 18,696 | 13,761 | 13,127 | 6,080 | 1,755 | 686 | 1,039 | 531 | 22,303 | 55,303 | 55,296 | 41,406 | 37,003 |
Deferred Revenue Non-Current
| 68,058 | 54,031 | 56,412 | 570 | 42,460 | 33,074 | 5 | 24,362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 238 | -54,031 | -56,412 | -570 | -42,460 | -33,074 | 38 | -24,362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 20 |
Other Non-Current Liabilities
| -62,518 | 4,408 | 4,133 | 3,567 | 4,010 | 4,912 | 4,172 | 3,142 | 2,497 | 1,947 | 1,780 | 1,703 | 1,842 | 2,416 | 3,069 | 3,580 | 4,374 | 5,922 | 4,420 | 6,065 |
Total Non-Current Liabilities
| 58,131 | 45,805 | 46,043 | 49,004 | 34,116 | 26,332 | 25,152 | 21,838 | 16,258 | 15,074 | 7,860 | 3,458 | 2,528 | 3,455 | 3,600 | 25,883 | 59,677 | 61,240 | 45,826 | 43,088 |
Total Liabilities
| 4,242 | 54,035 | 56,415 | 58,001 | 42,462 | 33,075 | 28,298 | 24,365 | 18,458 | 19,122 | 8,843 | 23,632 | 25,191 | 27,015 | 32,019 | 41,141 | 88,076 | 79,877 | 84,965 | 70,199 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 47,873 | 45,964 | 46,942 | 47,507 | 48,553 | 42,344 | 36,275 | 28,376 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 328 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 5,453 | 5,453 | 5,453 | 5,453 | 5,453 | 5,453 | 5,453 | 5,453 |
Retained Earnings
| 62,389 | 45,964 | 46,942 | 47,507 | 48,553 | 42,344 | 36,275 | 28,376 | 22,867 | 18,721 | 12,822 | 10,355 | 8,298 | 7,316 | 7,538 | 6,871 | 33,806 | 33,186 | 25,132 | 14,982 |
Accumulated Other Comprehensive Income/Loss
| 62,452 | 200 | 129 | 53 | 44 | 5 | 48,211 | 40,903 | 228 | 253 | 102 | -37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -42,529 | -39,538 | -40,692 | -48,307 | -48,210 | -41,470 | -72,651 | -56,853 | 12,253 | 12,253 | 12,253 | 12,216 | 6,686 | 6,611 | 6,605 | 6,564 | 6,868 | 7,009 | 6,911 | 6,955 |
Total Shareholders Equity
| 130,513 | 52,690 | 53,421 | 46,860 | 49,040 | 43,323 | 48,210 | 40,902 | 35,448 | 31,327 | 25,277 | 22,671 | 20,437 | 19,380 | 19,596 | 18,888 | 46,127 | 45,648 | 37,496 | 27,390 |
Total Equity
| 149,603 | 52,717 | 53,432 | 73,868 | 50,892 | 44,752 | 49,706 | 43,019 | 35,547 | 31,426 | 25,376 | 22,671 | 20,437 | 19,380 | 19,596 | 19,270 | 46,493 | 45,974 | 38,058 | 27,858 |
Total Liabilities & Shareholders Equity
| 54,818 | 106,752 | 109,847 | 104,861 | 91,502 | 76,398 | 76,508 | 65,267 | 54,005 | 50,548 | 34,219 | 46,303 | 45,628 | 46,395 | 51,615 | 60,411 | 134,569 | 125,851 | 123,023 | 98,057 |