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.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q2 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 29,907 | 35,710 | 26,846 | 28,675 | 15,196 | 27,524 | 9,324 | 12,484 | 23,763 | 28,222 | 19,802 | 18,309 | 18,819 | 19,922 | 20,572 | 18,995 | 17,204 | 29,325 | 9,937 | 23,213 | 18,785 | 22,075 | 29,970 | 31,878 | 16,713 | 20,634 | 22,181 | 23,908 | 14,341 | 17,225 | 21,585 | 13,514 | 11,297 | 12,298 | 13,805 | 11,723 | 13,614 | 11,549 | 10,161 | 11,693 | 10,710 | 8,418 | 12,511 | 14,158 | 12,855 | 4,249 | 3,059 | 3,725 | 3,701 | 1,968 | 1,292 | 782 | 1,620 | 2,446 | 5,822 | 4,918 | 9,317 | 7,924 | 13,774 | 11,072 |
Short Term Investments
| 0 | 18 | 16 | -2,307 | -2,221 | -2,094 | 10 | 9 | 0 | -232 | -1,772 | -1,632 | -1,539 | -1,374 | -1,245 | -1,135 | -1,059 | -988 | 0 | 0 | 0 | 0 | 0 | 79 | 154 | 159 | 169 | 157 | 156 | 168 | 186 | 182 | 216 | 236 | 265 | 299 | 318 | 360 | 421 | 448 | 456 | 483 | 516 | 537 | 581 | 567 | 562 | 597 | 658 | 679 | 713 | 841 | 882 | 842 | 820 | 876 | 840 | 779 | 792 | 859 |
Cash and Short Term Investments
| 29,907 | 35,728 | 26,862 | 28,675 | 15,196 | 27,524 | 9,324 | 12,484 | 23,763 | 28,222 | 19,802 | 18,309 | 18,819 | 19,922 | 20,572 | 18,995 | 17,204 | 29,325 | 9,937 | 23,213 | 18,785 | 22,075 | 29,970 | 31,957 | 16,867 | 20,793 | 22,350 | 24,065 | 14,497 | 17,393 | 21,771 | 13,696 | 11,513 | 12,534 | 14,070 | 12,022 | 13,932 | 11,909 | 10,582 | 12,141 | 11,166 | 8,901 | 13,027 | 14,695 | 13,436 | 4,816 | 3,621 | 4,322 | 4,359 | 2,647 | 2,005 | 1,623 | 2,502 | 3,288 | 6,642 | 5,794 | 10,157 | 8,703 | 14,566 | 11,931 |
Net Receivables
| 443 | 864 | 1,077 | 1,330 | 1,422 | 1,567 | 1,582 | 930 | 981 | 1,248 | 5,432 | 1,193 | 1,605 | 1,746 | 1,841 | 1,701 | 1,320 | 1,554 | 2,194 | 1,318 | 1,466 | 1,558 | 1,609 | 7,375 | 7,946 | 9,022 | 9,658 | 9,535 | 7,731 | 8,130 | 7,434 | 8,291 | 7,012 | 7,415 | 6,760 | 17,163 | 16,998 | 17,062 | 4,926 | 4,896 | 4,737 | 5,264 | 6,251 | 6,465 | 6,360 | 5,252 | 4,922 | 4,903 | 5,402 | 6,024 | 6,397 | 7,379 | 8,053 | 8,614 | 9,031 | 10,166 | 10,595 | 14,617 | 14,057 | 21,328 |
Inventory
| 97,492 | 81,464 | 78,252 | 77,256 | 80,886 | 63,672 | 69,954 | 61,664 | 64,498 | 63,133 | 61,725 | 69,973 | 69,215 | 68,154 | 70,452 | 69,289 | 55,723 | 48,390 | 60,093 | 41,677 | 42,646 | 41,688 | 29,037 | 32,935 | 41,522 | 39,009 | 33,256 | 31,432 | 40,011 | 34,194 | 18,917 | 26,303 | 29,755 | 29,789 | 27,318 | 16,598 | 14,379 | 18,497 | 19,355 | 18,902 | 16,861 | 15,690 | 6,309 | 3,696 | 4,110 | 4,070 | 5,379 | 4,581 | 3,615 | 5,294 | 6,310 | 35,982 | 35,893 | 34,052 | 33,691 | 34,395 | 32,944 | 34,555 | 63,241 | 80,566 |
Other Current Assets
| 2,390 | -36,592 | -106,191 | 3,072 | 3,568 | 3,453 | 4,797 | 6,948 | 4,106 | 3,719 | 3,626 | 3,500 | 3,121 | 2,318 | 2,471 | 2,678 | 2,549 | 1,938 | 1,906 | 1,803 | 1,196 | 1,348 | 927 | 908 | -110 | 593 | -171 | -243 | -278 | -442 | 182 | 254 | -216 | -112 | -238 | -361 | -437 | -490 | 115 | 27 | -20 | -44 | -682 | -701 | -888 | -890 | -889 | -974 | -892 | -530 | -464 | -566 | -648 | -646 | -540 | -796 | -850 | -1,194 | -321 | 2,596 |
Total Current Assets
| 130,232 | 118,542 | 110,348 | 110,333 | 101,072 | 96,216 | 85,657 | 82,026 | 93,348 | 96,322 | 90,585 | 92,975 | 92,760 | 92,140 | 95,336 | 92,663 | 76,796 | 81,207 | 74,130 | 68,011 | 64,093 | 66,669 | 61,543 | 73,175 | 66,225 | 69,417 | 65,093 | 64,789 | 61,961 | 59,275 | 48,304 | 48,544 | 48,064 | 49,626 | 47,910 | 45,422 | 44,872 | 46,978 | 34,978 | 35,966 | 32,744 | 29,811 | 24,905 | 24,155 | 23,018 | 13,248 | 13,033 | 12,832 | 12,484 | 13,435 | 14,248 | 44,418 | 45,800 | 45,308 | 48,824 | 49,559 | 52,846 | 56,681 | 91,543 | 116,421 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4,008 | 4,032 | 4,373 | 4,469 | 4,544 | 4,314 | 4,218 | 4,298 | 8,031 | 7,843 | 8,092 | 8,080 | 8,417 | 7,355 | 5,720 | 5,343 | 5,097 | 4,483 | 4,439 | 3,836 | 3,894 | 3,968 | 3,260 | 2,849 | 2,449 | 2,242 | 2,020 | 1,904 | 1,909 | 1,909 | 1,907 | 1,422 | 1,436 | 1,414 | 1,421 | 1,428 | 1,443 | 1,456 | 1,464 | 1,483 | 1,492 | 1,503 | 1,519 | 1,536 | 1,554 | 32,106 | 31,930 | 31,754 | 31,574 | 30,977 | 30,804 | 1,598 | 1,633 | 1,666 | 1,683 | 1,702 | 1,743 | 1,825 | 4,552 | 6,616 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 225 | 210 | 196 | 191 | 203 | 214 | 225 | 210 | 242 | 259 | 273 | 317 | 327 | 344 | 359 | 375 | 393 | 411 | 429 | 447 | 458 | 462 | 451 | 466 | 499 | 516 | 554 | 466 | 468 | 376 | 379 | 389 | 365 | 309 | 278 | 263 | 266 | 269 | 272 | 276 | 277 | 280 | 280 | 276 | 280 | 280 | 283 | 297 | 311 | 345 | 359 | 376 | 374 | 389 | 405 | 404 | 419 | 450 | 486 | 1,391 |
Goodwill and Intangible Assets
| 225 | 210 | 196 | 191 | 203 | 214 | 225 | 210 | 242 | 259 | 273 | 317 | 327 | 344 | 359 | 375 | 393 | 411 | 429 | 447 | 458 | 462 | 451 | 466 | 499 | 516 | 554 | 466 | 468 | 376 | 379 | 389 | 365 | 309 | 278 | 263 | 266 | 269 | 272 | 276 | 277 | 280 | 280 | 276 | 280 | 280 | 283 | 297 | 311 | 345 | 359 | 376 | 374 | 389 | 405 | 404 | 419 | 450 | 486 | 1,391 |
Long Term Investments
| 4,012 | 3,743 | 3,942 | 5,296 | 5,362 | 5,127 | 3,132 | 3,262 | 2,837 | 2,732 | 3,905 | 3,737 | 3,694 | 3,685 | 3,497 | 3,064 | 3,546 | 3,537 | 3,107 | 3,117 | 3,103 | 3,319 | 2,716 | 2,389 | 3,933 | 3,341 | 3,249 | 2,698 | 2,831 | 2,826 | 2,533 | 2,538 | 2,246 | 1,560 | 1,226 | 690 | 425 | 383 | 171 | -122 | -130 | -220 | -253 | -274 | -316 | -302 | -292 | -327 | -375 | -354 | -354 | -387 | -515 | -556 | -516 | -494 | -520 | 70 | 291 | 291 |
Tax Assets
| 1,388 | 1,583 | 1,139 | 1,269 | 1,063 | 1,365 | 698 | 680 | 778 | 1,153 | 907 | 721 | 767 | 653 | 977 | 1,506 | 1,238 | 1,116 | 476 | 583 | 529 | 723 | 322 | 141 | 1,104 | 159 | 390 | 423 | 423 | 423 | 264 | 264 | 263 | 263 | 501 | 501 | 501 | 501 | 2,408 | 2,422 | 1,978 | 1,995 | 988 | 1,057 | 164 | 169 | 151 | 96 | 92 | 391 | 403 | 403 | 2 | 4 | 11 | 18 | 18 | 1,408 | 1,172 | 73 |
Other Non-Current Assets
| 2,460 | 2,399 | 1,997 | -340 | -494 | -488 | 2,176 | 2,023 | 1,910 | 1,535 | 366 | 483 | 643 | 682 | 882 | 917 | 699 | 744 | 1,646 | 1,560 | 1,332 | 1,255 | 889 | 1,010 | 1,040 | 830 | 727 | 682 | 461 | 455 | 645 | 763 | 789 | 830 | 865 | 917 | 912 | 958 | 854 | 867 | 940 | 846 | 814 | 838 | 811 | 799 | 793 | 832 | 895 | 932 | 935 | 569 | 1,103 | 1,150 | 1,208 | 1,434 | 1,479 | -23 | 832 | 2,664 |
Total Non-Current Assets
| 12,093 | 11,967 | 11,647 | 10,885 | 10,678 | 10,532 | 10,449 | 10,473 | 13,798 | 13,522 | 13,543 | 13,338 | 13,848 | 12,719 | 11,435 | 11,205 | 10,973 | 10,291 | 10,097 | 9,543 | 9,316 | 9,727 | 7,638 | 6,855 | 9,025 | 7,088 | 6,940 | 6,173 | 6,092 | 5,989 | 5,728 | 5,376 | 5,099 | 4,376 | 4,291 | 3,799 | 3,547 | 3,567 | 5,169 | 4,926 | 4,557 | 4,404 | 3,348 | 3,433 | 2,493 | 33,052 | 32,865 | 32,652 | 32,497 | 32,291 | 32,147 | 2,559 | 2,597 | 2,653 | 2,791 | 3,064 | 3,139 | 3,730 | 7,333 | 11,035 |
Total Assets
| 142,325 | 130,513 | 121,998 | 121,221 | 111,754 | 106,752 | 96,108 | 92,502 | 107,149 | 109,847 | 104,131 | 106,318 | 106,612 | 104,861 | 106,774 | 103,872 | 87,774 | 91,502 | 84,232 | 77,556 | 73,412 | 76,398 | 69,184 | 80,033 | 75,254 | 76,508 | 72,036 | 70,965 | 68,056 | 65,267 | 54,035 | 53,923 | 53,166 | 54,005 | 52,204 | 49,224 | 48,422 | 50,548 | 40,152 | 40,896 | 37,305 | 34,219 | 28,256 | 27,591 | 25,513 | 46,303 | 45,902 | 45,484 | 44,981 | 45,726 | 46,395 | 46,977 | 48,397 | 47,961 | 51,615 | 52,623 | 55,985 | 60,411 | 98,876 | 127,456 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 10,573 | 2,465 | 1,640 | 1,479 | 1,559 | 1,359 | 1,604 | 1,299 | 1,318 | 1,361 | 1,284 | 1,657 | 1,668 | 1,493 | 1,554 | 1,491 | 1,077 | 1,071 | 1,286 | 1,200 | 1,135 | 2,084 | 1,840 | 1,971 | 1,394 | 1,352 | 1,198 | 1,176 | 4,772 | 814 | 487 | 859 | 572 | 892 | 635 | 712 | 630 | 2,744 | 2,180 | 1,180 | 180 | 120 | 179 | 178 | 236 | 19,286 | 21,192 | 21,322 | 21,402 | 22,241 | 22,632 | 23,267 | 24,575 | 24,553 | 25,622 | 26,199 | 28,108 | 12,080 | 15,170 | 19,019 |
Tax Payables
| 0 | 4,222 | 1,604 | 3,340 | 1,098 | 4,052 | 100 | 351 | 4,340 | 5,493 | 4,277 | 2,165 | 3,087 | 3,087 | 3,015 | 2,986 | 3,414 | 3,414 | 2 | 723 | 103 | 2,255 | 1,929 | 570 | 4 | 5 | 4 | 10 | 6 | 49 | 25 | 13 | 6 | 5 | 2 | 10 | 6 | 76 | 72 | 69 | 19 | 4 | 3 | 22 | 12 | 55 | 49 | 53 | 77 | 234 | 244 | 220 | 164 | 87 | 2,094 | 2,101 | 2,070 | 2,178 | 2,298 | 2,156 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 8,369 | 7,467 | 4,793 | 6,753 | 3,783 | 6,871 | 2,192 | 2,614 | 8,322 | 9,011 | 8,865 | 4,877 | 7,013 | 7,504 | 6,583 | 5,904 | 8,088 | 7,275 | 4,177 | 3,429 | 2,560 | 4,659 | 4,532 | 3,850 | 2,343 | 1,794 | 1,676 | 1,903 | 5,246 | 1,713 | 1,624 | 1,423 | 1,338 | 1,308 | 1,178 | 1,242 | 1,482 | 1,304 | 1,270 | 1,530 | 922 | 863 | 715 | 905 | 937 | 888 | 744 | 775 | 757 | 893 | 928 | 829 | 763 | 647 | 2,797 | 2,781 | 2,831 | 3,178 | 5,008 | 3,420 |
Total Current Liabilities
| 18,942 | 9,932 | 6,433 | 8,232 | 5,342 | 8,230 | 3,796 | 3,913 | 9,640 | 10,372 | 10,149 | 6,534 | 8,681 | 8,997 | 8,137 | 7,395 | 9,165 | 8,346 | 5,463 | 4,629 | 3,695 | 6,743 | 6,372 | 5,821 | 3,737 | 3,146 | 2,874 | 3,079 | 10,018 | 2,527 | 2,111 | 2,282 | 1,910 | 2,200 | 1,813 | 1,954 | 2,112 | 4,048 | 3,450 | 2,710 | 1,102 | 983 | 894 | 1,083 | 1,173 | 20,174 | 21,936 | 22,097 | 22,159 | 23,134 | 23,560 | 24,096 | 25,338 | 25,200 | 28,419 | 28,980 | 30,939 | 15,258 | 20,178 | 22,439 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 59,552 | 52,353 | 52,368 | 49,923 | 47,569 | 41,397 | 41,824 | 38,032 | 40,874 | 41,910 | 38,051 | 47,353 | 47,317 | 45,437 | 48,164 | 47,150 | 28,897 | 30,106 | 32,058 | 25,336 | 22,652 | 21,420 | 16,957 | 20,509 | 20,985 | 20,937 | 17,333 | 17,849 | 15,063 | 18,696 | 9,376 | 12,974 | 14,172 | 13,761 | 13,663 | 11,832 | 11,455 | 13,127 | 5,465 | 7,135 | 8,150 | 6,080 | 2,180 | 1,440 | 1,440 | 1,755 | 264 | 218 | 176 | 312 | 1,039 | 1,323 | 920 | 341 | 531 | 806 | 2,541 | 22,303 | 54,566 | 54,350 |
Deferred Revenue Non-Current
| 0 | -7,463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,364 | 0 | 0 | 570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,364 | 0 | 0 | -570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 51 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 5,437 | 13,003 | 5,327 | 5,271 | 5,150 | 4,408 | 4,277 | 3,925 | 3,961 | 4,133 | 4,142 | 4,107 | 3,970 | 3,567 | 3,753 | 3,442 | 4,105 | 4,010 | 4,212 | 4,867 | 5,008 | 4,912 | 4,511 | 4,546 | 4,281 | 4,172 | 3,476 | 3,341 | 3,330 | 3,142 | 2,300 | 2,311 | 2,524 | 2,497 | 2,355 | 2,033 | 2,042 | 1,947 | 2,115 | 2,116 | 2,032 | 1,780 | 1,294 | 1,257 | 1,333 | 1,703 | 1,687 | 1,626 | 1,796 | 2,308 | 2,416 | 2,625 | 2,844 | 2,876 | 3,069 | 3,517 | 3,401 | 3,580 | 4,112 | 4,460 |
Total Non-Current Liabilities
| 64,989 | 58,131 | 57,695 | 55,194 | 52,719 | 45,805 | 46,101 | 41,957 | 44,835 | 46,043 | 42,193 | 51,460 | 51,287 | 49,004 | 51,917 | 50,592 | 33,002 | 34,116 | 36,270 | 30,203 | 27,660 | 26,332 | 21,468 | 25,066 | 25,322 | 25,152 | 20,809 | 21,190 | 18,393 | 21,838 | 11,676 | 15,285 | 16,696 | 16,258 | 16,018 | 13,865 | 13,497 | 15,074 | 7,580 | 9,251 | 10,182 | 7,860 | 3,474 | 2,697 | 2,773 | 3,458 | 1,951 | 1,844 | 1,972 | 2,620 | 3,455 | 3,948 | 3,764 | 3,217 | 3,600 | 4,323 | 5,942 | 25,883 | 58,678 | 58,810 |
Total Liabilities
| 83,931 | 68,058 | 64,123 | 63,426 | 58,061 | 54,035 | 49,897 | 45,870 | 54,475 | 56,415 | 52,342 | 57,994 | 59,968 | 58,001 | 60,054 | 57,987 | 42,167 | 42,462 | 41,733 | 34,832 | 31,355 | 33,075 | 27,840 | 30,887 | 29,059 | 28,298 | 23,683 | 24,269 | 28,411 | 24,365 | 13,787 | 17,567 | 18,606 | 18,458 | 17,831 | 15,819 | 15,609 | 19,122 | 11,030 | 11,961 | 11,284 | 8,843 | 4,368 | 3,780 | 3,946 | 23,632 | 23,887 | 23,941 | 24,131 | 25,754 | 27,015 | 28,044 | 29,102 | 28,417 | 32,019 | 33,303 | 36,881 | 41,141 | 78,856 | 81,249 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 4,242 | 4,242 | 4,242 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 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 | 5,453 | 5,453 | 5,453 | 5,453 |
Retained Earnings
| 43,735 | 47,873 | 43,407 | 50,604 | 46,859 | 45,964 | 39,460 | 39,821 | 46,095 | 46,942 | 52,394 | 48,960 | 47,280 | 47,507 | 47,412 | 46,548 | 46,507 | 48,553 | 42,027 | 42,245 | 41,059 | 42,344 | 40,478 | 38,169 | 35,094 | 36,275 | 35,769 | 34,178 | 27,133 | 28,376 | 27,715 | 23,821 | 22,006 | 22,867 | 21,678 | 20,697 | 20,103 | 18,721 | 16,420 | 16,325 | 13,453 | 12,822 | 11,452 | 11,412 | 9,174 | 10,355 | 9,780 | 9,380 | 8,714 | 7,917 | 7,316 | 6,806 | 7,175 | 7,464 | 7,538 | 7,206 | 7,025 | 6,871 | 7,587 | 33,716 |
Accumulated Other Comprehensive Income/Loss
| 414 | 328 | 260 | 315 | 282 | 200 | 195 | 276 | 220 | 129 | 81 | 63 | 64 | -699 | 8 | 36 | 57 | 44 | 29 | 36 | 23 | 4 | -109 | 2 | 126 | 260 | 231 | 165 | 159 | 173 | 180 | 182 | 201 | 228 | 243 | 256 | 258 | 253 | 250 | 158 | 116 | 102 | 83 | 46 | 40 | -37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 9,943 | 9,943 | 9,946 | 6,753 | 6,427 | 6,426 | 6,427 | 6,427 | 6,251 | 6,250 | -798 | -799 | -800 | -747 | -800 | -799 | -1,057 | 343 | 343 | 343 | 875 | 875 | 766 | 10,875 | 10,875 | 11,575 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,216 | 12,135 | 12,063 | 6,683 | 6,602 | 6,611 | 6,674 | 6,667 | 6,627 | 6,605 | 6,661 | 6,626 | 6,564 | 6,577 | 6,645 |
Total Shareholders Equity
| 58,334 | 62,389 | 57,855 | 57,772 | 53,668 | 52,690 | 46,182 | 46,624 | 52,666 | 53,421 | 51,777 | 48,324 | 46,644 | 46,860 | 46,720 | 45,885 | 45,607 | 49,040 | 42,499 | 42,724 | 42,057 | 43,323 | 41,344 | 49,146 | 46,195 | 48,210 | 48,353 | 46,696 | 39,645 | 40,902 | 40,248 | 36,356 | 34,560 | 35,448 | 34,274 | 33,306 | 32,714 | 31,327 | 29,023 | 28,836 | 25,922 | 25,277 | 23,888 | 23,811 | 21,567 | 22,671 | 22,015 | 21,543 | 20,850 | 19,972 | 19,380 | 18,933 | 19,295 | 19,544 | 19,596 | 19,320 | 19,104 | 18,888 | 19,617 | 45,814 |
Total Equity
| 58,394 | 62,452 | 57,873 | 57,795 | 53,693 | 52,717 | 46,211 | 46,632 | 52,674 | 53,432 | 51,789 | 48,324 | 46,644 | 46,860 | 46,720 | 45,885 | 45,607 | 49,040 | 42,499 | 42,724 | 42,057 | 43,323 | 41,344 | 49,146 | 46,195 | 48,210 | 48,353 | 46,696 | 39,645 | 40,902 | 40,248 | 36,356 | 34,560 | 35,547 | 34,373 | 33,405 | 32,813 | 31,426 | 29,122 | 28,935 | 26,021 | 25,376 | 23,888 | 23,811 | 21,567 | 22,671 | 22,015 | 21,543 | 20,850 | 19,972 | 19,380 | 18,933 | 19,295 | 19,544 | 19,596 | 19,320 | 19,104 | 19,270 | 20,020 | 46,207 |
Total Liabilities & Shareholders Equity
| 142,325 | 130,513 | 121,996 | 121,221 | 111,754 | 106,752 | 96,108 | 92,502 | 107,149 | 109,847 | 104,131 | 106,318 | 106,612 | 104,861 | 106,774 | 103,872 | 87,774 | 91,502 | 84,232 | 77,556 | 73,412 | 76,398 | 69,184 | 80,033 | 75,254 | 76,508 | 72,036 | 70,965 | 68,056 | 65,267 | 54,035 | 53,923 | 53,166 | 54,005 | 52,204 | 49,224 | 48,422 | 50,548 | 40,152 | 40,896 | 37,305 | 34,219 | 28,256 | 27,591 | 25,513 | 46,303 | 45,902 | 45,484 | 44,981 | 45,726 | 46,395 | 46,977 | 48,397 | 47,961 | 51,615 | 52,623 | 55,985 | 60,411 | 98,876 | 127,456 |