Tosei Corporation

TSE:8923.T

2242 (JPY) • At close September 18, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) JPY.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q1
Assets:
Current Assets:
Cash & Cash Equivalents 39,731.04639,342.10139,197.84341,878.39444,044.83437,074.72531,767.00830,859.44134,311.17732,185.63833,560.67932,372.67735,030.00935,449.59937,039.635,826.4435,420.08232,364.78331,998.92932,748.09429,100.67523,904.55426,520.56927,197.18925,827.05924,898.92323,750.23923,342.59422,934.40821,529.92821,640.86622,097.99322,627.53220,221.98318,791.08114,719.79416,809.33217,851.75416,100.79512,701.58714,589.16614,762.48414,711.99715,83712,96910,9239,430.6226,486.4396,920.136,935.4148,326.3056,947.1826,843.9285,908.9927,127.4259,863.39410,424.9937,452.9797,890.318,098.657,216.1256,095.771
Short Term Investments -38,928.19500-41,351.588-41,674.833000-39,355.817-40,818.243-41,321.38-42,513.163-42,526.996-33,271.336-27,766.857-42,107.55-42,155.802-40,446.769-38,970.41-34,652.554-34,330.32-34,429.468-34,618.082-25,751.469-29,359.591-29,278.695-29,219.278-23,665.345-23,021.367-22,998.477-22,963.805-21,600.313-21,692.558-20,014.781-19,884.673-16,312.068-15,752.914-15,094.777-14,639.087-14,538.8-13,763.005-13,391.983-12,892.48410101010101010101010101010101010202020
Cash and Short Term Investments 39,731.04639,342.10139,197.84341,878.39444,044.83437,074.72531,767.00830,859.44134,311.17732,185.63833,560.67932,372.67735,030.00935,449.59937,039.635,826.4435,420.08232,364.78331,998.92932,748.09429,100.67523,904.55426,520.56927,197.18925,827.05924,898.92323,750.23923,342.59422,934.40821,529.92821,640.86622,097.99322,627.53220,221.98318,791.08114,719.79416,809.33217,851.75416,100.79512,701.58714,589.16614,762.48414,711.99715,84712,97910,9339,440.6226,496.4396,930.136,945.4148,336.3056,957.1826,853.9285,918.9927,137.4259,873.39410,434.9937,462.9797,900.318,118.657,236.1256,115.771
Net Receivables 8,533.36614,625.1316,788.9575,215.5575,207.5216,264.0310,038.1325,538.3645,308.6654,785.6394,021.042,959.5023,411.4523,906.1383,192.2483,327.5063,409.4883,392.0293,747.7822,845.8183,187.9994,441.1843,090.2372,491.5542,388.2612,529.2172,148.6082,669.2783,324.173,969.8053,531.882,784.9572,257.3092,324.6092,914.6392,769.9352,035.3182,001.0462,049.711,350.881,043.08897.369902.1317611,2231,0321,307.786356.442419.465548.3671,447.762511.42476.409452.21,166.887508.634455.322481.4141,878.383573.97600.894615.504
Inventory 124,020.444108,873.135118,284.395107,653.8101,183.31693,416.38495,303.76294,690.79187,470.41977,870.04785,210.84969,772.28463,538.76556,980.59265,416.92564,948.19567,061.23370,819.25173,573.66375,303.94767,206.46868,336.25862,457.86471,625.56169,442.98460,159.67259,718.61467,538.81668,613.15766,707.79467,298.30959,287.69959,895.17454,676.15446,156.04154,472.15849,610.11343,337.49341,565.14854,850.60849,942.65342,191.25738,040.62535,89633,71830,46737,180.5736,694.21234,945.23536,400.8233,738.56236,150.41837,601.27239,617.27437,479.32636,740.78933,142.93735,788.34937,365.48439,902.39341,496.7749,614.687
Other Current Assets -48,264.412-162,840.367-164,271.19528.70623.13723.31322.64218.33419.17920.82846.90416.31615.33916.15215.316.40920.14414.913.24812.112.53134.10530.49728.94830.58228.31326.37826.6226.2327.11121.446151.926106.69425.61127.012128.15327.403146.051166.613177.10824.55823.33624.7832425231,204.9822,370.0411,299.7481,155.221385.605716.755793.586813.629275.9271,157.4881,031.7941,327.28373.362,063.311,926.2082,983.366
Total Current Assets 171,027.5161,483.456162,831.025154,776.457150,458.808136,778.452137,131.544131,106.93127,109.44114,862.152122,839.472105,120.779101,995.56596,352.481105,664.073104,118.55105,910.947106,590.963109,333.622110,909.95999,507.67396,716.10192,099.167101,343.25297,688.88687,616.12585,643.83993,577.30894,897.96592,234.63792,592.50184,322.57584,886.70977,248.35767,888.77372,090.0468,482.16663,336.34459,882.26669,080.18365,599.45757,874.44653,679.53652,52847,94542,45549,133.9645,917.13443,594.57845,049.82243,908.23444,335.77545,725.19546,802.09546,059.56548,280.30545,065.04645,060.02247,517.53750,658.32351,259.99759,329.328
Non-Current Assets:
Property, Plant & Equipment, Net 32,580.42732,809.55433,018.00124,277.52823,095.98522,706.57822,963.35623,193.85323,398.50123,639.53723,860.23621,792.7620,898.34923,411.11923,495.1298,744.4978,860.5958,885.6618,671.8278,688.498,722.2388,761.9478,785.8695,279.2585,280.7735,292.5025,305.6523,539.0473,549.1083,560.5223,595.8983,596.3363,587.8693,599.0043,315.7473,326.4523,293.5183,298.7063,293.3083,298.5883,292.1763,301.6863,304.7923,3083,3133,32214,552.30814,573.97414,647.62514,641.33514,599.55314,627.81614,644.1614,905.28914,398.86810,284.78312,752.70612,782.49612,812.31812,453.57512,886.43712,944.241
Goodwill 1,401.741,401.741,401.741,401.741,401.741,401.741,401.741,401.741,401.741,401.741,530.369-4.014-4.014-4.0140-4.014-4.014-4.0140-4.0140.9930004.639-5.601000000000000000000000000000000000000
Intangible Assets 130.59137.42138.914158.791179.326193.113205.354214.414191.189189.281191.758193.854201.752204.378209.663220.317205.359151.48587.7684.9748589.96287.96686.2683.54483.54483.54481.87186.58289.30996.61291.85295.80192.5696.648104.145105.79494.61777.67550.89631.05233.92631.598303237389.256395.53257.00260.23167.70574.34679.44385.88864.60972.20777.03585.3693.957102.561110.465118.786
Goodwill and Intangible Assets 1,532.331,539.161,540.6541,560.5311,581.0661,594.8531,607.0941,616.1541,592.9291,591.0211,722.127189.84197.738200.364209.663216.303201.345147.47187.7680.9685.99389.96287.96686.2688.18377.94383.54481.87186.58289.30996.61291.85295.80192.5696.648104.145105.79494.61777.67550.89631.05233.92631.598303237389.256395.53257.00260.23167.70574.34679.44385.88864.60972.20777.03585.3693.957102.561110.465118.786
Long Term Investments 48,6399,739.4327,826.99149,433.19748,815.9597,206.5777,219.9637,519.37146,528.97848,057.3745,833.1847,468.71947,371.61337,637.36631,739.16646,376.14245,719.13444,273.85643,223.10137,088.63336,758.01436,773.89936,862.91327,554.4131,166.49431,077.47330,970.74125,038.38724,359.99424,369.55124,404.97222,910.95323,007.73521,270.49721,109.7218,571.41217,947.53517,276.64517,085.0515,328.43915,248.61814,238.63113,702.58912,17112,12312,255393.0011,387.8121,387.2981,359.391370.6122,119.3292,290.2412,152.1139.4051,721.3331,766.4891,786.28139.348980.171,159.112628.058
Tax Assets 685.448463.399839.334525.582580.12423.66698.518439.434485.895457.921742.628408.251456.614398.591572.454432.594458.357395.137573.729409.004780.345679.105903.707706.504682.394582.62517.587379.294443.532432.29557.392443.348423.327629.695781.146230.741410.356314.15515.765377.437434.338390.51554.36200083.194101010870.404101001,965.8591010101,565.22520200
Other Non-Current Assets -0.20539,114.55639,273.68528.01521.16241,482.62341,335.32641,351.59813.25813.25813.2564.0174.0174.0164.0174.0174.0174.0174.0174.0164.01714.51728.91628.91828.91728.91628.91728.91728.91728.91728.91628.91828.91828.9164.0174.0164.0174.0174.0164.0174.0174.0164.016488523-15,614181.2440.0010.0020.003151.0930.0020.00210154.310.0010.0010.002206.7250.0020.00220
Total Non-Current Assets 83,43783,666.10182,498.66575,824.85374,094.29273,414.29173,824.25774,120.4172,019.56173,759.10772,171.42769,863.58768,928.33161,651.45656,020.42955,773.55355,243.44853,706.14252,560.43446,271.10346,350.60746,319.4346,669.37133,655.3537,246.76137,059.45436,906.44129,067.51628,468.13328,480.58928,683.7927,071.40727,143.6525,620.67225,307.27822,236.76621,761.2220,988.13520,975.81419,059.37719,010.20117,968.76917,597.35715,99715,99115,61415,599.00316,367.31916,101.92716,070.9616,059.36716,831.49317,023.84617,153.28716,623.05112,088.32414,606.23114,664.13914,717.57313,556.30814,176.01613,711.085
Total Assets 254,464.5245,149.557245,329.69230,601.31224,553.101210,192.743210,955.801205,227.341199,129.001188,621.259195,010.899174,984.367170,923.896158,003.938161,684.503159,892.103161,154.395160,297.105161,894.056157,181.063145,858.28143,035.531138,768.538134,998.602134,935.647124,675.58122,550.281122,644.825123,366.099120,715.227121,276.292111,393.983112,030.36102,869.02993,196.05294,326.80790,243.38684,324.4880,858.0888,139.5684,609.65975,843.21671,276.89468,52563,93658,58064,732.96562,284.45359,696.50561,120.78259,967.60361,167.26862,749.04163,955.38262,682.61660,368.62959,671.27759,724.16162,235.1164,214.63165,436.01373,040.413
Liabilities & Equity:
Current Liabilities:
Account Payables 6,874.2477,485.9146,107.6257,792.7196,380.5297,308.2245,681.6156,112.9136,253.1176,304.1954,976.3424,817.0673,931.5914,687.8585,466.1275,383.3085,906.5177,346.7326,448.35,428.7054,082.9274,438.424,075.5794,063.8965,371.8074,311.9914,278.6123,602.323,329.4353,572.0462,955.2892,598.9272,886.2093,834.8922,734.0061,987.8831,899.8012,258.9482,590.7921,572.0811,663.3311,530.132,323.7052,0902,1591,9231,670.415925.249378.262353.373806.396689.475324.982251.296368.162371.719266.381229.554718.535397.002804.237576.62
Short Term Debt 15,612.78515,315.90513,783.38516,959.71614,769.41414,549.38113,739.32510,404.83210,863.83712,179.97311,432.64112,249.4412,209.00111,254.77211,794.738,649.0438,930.11414,590.84916,291.2479,682.1848,370.7177,332.7997,308.4946,414.3396,239.638,105.0666,449.045,980.6347,644.1266,207.1969,387.2498,475.0827,191.15511,121.9269,492.79510,487.439,053.0235,659.7575,380.2698,396.7468,148.6477,774.8477,587.4338,6009,51607,740.6726,613.9716,626.1327,193.6936,170.9379,642.41210,155.82210,761.51110,823.56113,958.61515,439.73616,617.34316,184.80417,490.33219,500.00423,024.61
Tax Payables 4,518.6172,5933,269.4142,333.9853,368.9791,263.1641,935.664713.3371,592.124493.2442,625.5931,897.322,341.645691.334925.671357.882436.3681,296.9211,658.8941,248.2162,045.521410.0082,445.5972,373.2641,958.7021,070.794732.961923.9811,526.284718.951,859.1831,762.9142,551.631,132.551,150.089729.341,489.422674.4521,393.664534.368696.987393.785865.25600072.92169.94367.73119.04879.27144.3445.57117.10339.09228.46932.716.21353.20157.24736.2632,464.642
Deferred Revenue -0.7852,972.5694,462.4742,930.6094,001.7750002,078.609771.5613,413.9592,234.1782,701.168903.7531,525.935678.956777.5671,499.5072,314.6761,556.1632,368.32598.1743,039.2662,650.1792,246.8391,239.3941,217.6321,174.6331,799.408877.1282,309.2132,0522,941.371,377.0121,592.392886.0061,700.618794.291,660.945653.86884.109509.6871,074.380001,188.68145.672221.46498.94775.758121.809206.61497.45434.71100.572146.71787.734416.46100.216135.8982,549.979
Other Current Liabilities 5,216.6410.0020.0020.0010.0011,605.8923,015.6351,132.9330.0020.0010.0020.0020.0020.0010.0030.0010.0010.0020.0020.0020.0010.0010.0020.0020.0030.0030.0030.0010.0020.0020.0010.0010.0020.0010.0020.0020.0010.0010.0030.0010.0010.0010.0029078269,994684.7811,411.1961,524.3461,347.9621,038.1241,553.3121,563.0921,237.05847.751,282.0921,566.5081,386.1051,044.8851,832.2531,700.9041,654.889
Total Current Liabilities 27,702.88825,774.3924,353.48627,683.04525,151.71923,463.49722,436.57517,650.67819,195.56519,255.7319,822.94419,300.68718,841.76216,846.38418,786.79514,711.30815,614.19923,437.0925,054.22516,667.05414,821.96512,369.39414,423.34113,128.41613,858.27913,656.45411,945.28710,757.58812,772.97110,656.37214,651.75213,126.0113,018.73616,333.83113,819.19513,361.32112,653.4438,712.9969,632.00910,622.68810,696.0889,814.66510,985.5211,59712,50111,91711,284.5489,096.0888,750.2048,993.9688,791.21512,007.00812,250.5112,347.30712,474.18315,712.99817,419.34218,320.73618,364.68419,819.80322,141.04327,806.098
Non-Current Liabilities:
Long Term Debt 131,650.736128,122.527130,659.451115,845.339114,307.683107,550.049111,108.22110,561.086104,630.43396,944.148103,521.92485,327.36982,717.91175,118.63679,192.77882,737.99784,258.09572,565.31673,552.02178,098.2771,850.57973,518.92167,716.75265,404.45266,596.68958,377.34160,674.33561,826.54962,257.31363,204.07460,772.06452,509.753,978.43744,178.41739,175.84641,038.69938,785.30238,283.06335,024.70741,926.10139,046.53232,271.18227,449.1626,28323,07418,84824,654.45925,414.67323,488.00324,796.06723,904.24521,873.1823,493.26524,844.79623,438.89816,956.29614,973.95416,018.56319,107.57618,832.44617,706.90720,065.786
Deferred Revenue Non-Current -12,087.666-10,458.481-8,425.1794,577.9074,439.1770004,279.4064,347.6765,035.0514,166.3864,066.2413,852.1134,203.1433,978.7074,124.4944,051.2844,290.024,257.9153,975.0744,359.0724,209.344,249.6154,193.6494,007.15200000000000000000000-173.126000470.45000410.18000352.316000
Deferred Tax Liabilities Non-Current 575.433702.807798.5611,133.8411,075.617799.771787.981,235.8621,137.552739.572672.238798.71712.796664.484532.26714.199495.813633.535691.288763.102321.403321.825397.32378.888651.325654.14400000000000000000000173.12600015.200014.92200014.645000
Other Non-Current Liabilities 17,185.06315,302.98815,624.090.0020.0034,208.9974,332.3494,730.1530.0020.0030.0020.0040.0030.0040.0030.0040.0030.0020.0030.0030.0040.0030.0030.0040.0020.0033,771.7924,309.6974,427.5444,367.0084,842.3934,936.2084,826.7754,300.213,972.6334,490.9323,873.4013,683.3363,473.5284,047.2933,871.8813,178.7062,739.746624626-18,8482,641.8582,581.0842,424.7192,347.8761,810.4422,398.0822,396.9132,261.3681,888.8012,302.0132,296.1112,452.6482,142.1822,758.6552,756.0083,016.589
Total Non-Current Liabilities 137,323.566133,669.841138,656.923121,557.089119,822.48112,558.817116,228.549116,527.101110,047.393102,031.399109,229.21590,292.46987,496.95179,635.23783,928.18487,430.90788,878.40577,250.13778,533.33283,119.2976,147.0678,199.82172,323.41570,032.95971,441.66563,038.6464,446.12766,136.24666,684.85767,571.08265,614.45757,445.90858,805.21248,478.62743,148.47945,529.63142,658.70341,966.39938,498.23545,973.39442,918.41335,449.88830,188.90626,90723,70018,84827,296.31727,995.75725,912.72227,143.94326,200.33724,271.26225,890.17827,106.16425,752.80119,258.30917,270.06518,471.21121,616.71921,591.10120,462.91523,082.375
Total Liabilities 165,026.451159,444.227163,010.405149,240.134144,974.199136,022.314138,665.124134,177.779129,242.958121,287.129129,052.159109,593.156106,338.71396,481.621102,714.979102,142.215104,492.604100,687.227103,587.55799,786.34490,969.02590,569.21586,746.75683,161.37585,299.94476,695.09476,391.41476,893.83479,457.82878,227.45480,266.20970,571.91871,823.94864,812.45856,967.67458,890.95255,312.14650,679.39548,130.24456,596.08253,614.50145,264.55341,174.42638,50436,20131,44138,580.86537,091.84534,662.92636,137.91134,991.55236,278.2738,140.68839,453.47138,226.98434,971.30734,689.40736,791.94739,981.40341,410.90442,603.95850,888.473
Equity:
Preferred Stock 0.4380000000000000000000000000000000000000000000000000000000000000
Common Stock 6,624.896,624.896,624.896,624.896,624.896,624.896,624.896,624.896,624.896,624.896,624.896,624.896,624.896,624.896,624.896,603.7676,600.2046,600.2046,579.8446,560.5026,556.1756,554.1396,554.1396,549.0496,544.0616,515.8126,421.3926,421.3926,421.3926,421.3926,421.3926,421.3926,421.3926,421.3926,421.3926,421.3926,421.3926,421.3926,421.3926,421.3926,421.3926,421.3926,421.3926,4215,4545,4545,454.6735,454.6735,454.6735,454.6735,454.6735,454.6735,454.6735,454.6735,454.6735,454.6735,454.6734,452.8074,452.8074,148.024,148.024,148.02
Retained Earnings 74,986.65771,363.38468,139.66866,984.3765,783.88662,036.45960,029.99458,601.46857,533.29655,051.14353,250.3753,622.51352,666.41849,625.57547,442.37246,309.52544,988.39847,428.60845,839.42345,036.8642,626.95339,422.6538,843.30938,647.31936,454.44434,849.6433,209.2132,813.54630,989.92229,558.62828,120.30427,934.33327,299.31325,166.62823,327.87522,246.23721,851.01320,587.85419,776.47418,740.57418,196.4117,780.56117,304.40917,22216,76216,16715,162.57314,201.48514,043.22313,990.82413,985.59713,896.58913,614.79713,507.48813,462.03414,405.0813,989.29413,916.55213,238.34814,421.72714,451.31813,773.659
Accumulated Other Comprehensive Income/Loss 460.773530.918416.933656.747276.342347.158393.928575.778328.895111.235204.969491.805407.1056,752.5416,402.3176,336.5986,361.2896,581.1036,887.2696,797.3941646,655.8286,624.4626,640.9298936,528.2656457785161918510739328426215573223300000000000000000
Other Total Stockholders Equity 6,9656,909.856,865.1946,823.4866,778.3245,161.9225,241.8655,247.4265,398.9625,546.8625,878.5114,652.0034,766.777-1,598.026-1,500.055-1,500.002-1,288.1-1,000.037-1,000.037-1,000.0375,542.127-166.301-0.128-0.0616,539.1986,522.03406,452.0536,439.9576,429.7536,417.3876,405.346,394.7076,383.5516,372.1116,375.2266,374.8356,373.8396,374.976,374.5126,374.3566,374.716,374.6676,3755,5165,5185,534.8545,536.455,535.6835,537.3745,535.785,537.7365,538.8835,539.755,538.9255,537.5695,537.9034,562.8554,562.5524,233.984,232.7174,230.261
Total Shareholders Equity 89,037.75885,429.04282,046.68581,089.49379,463.44274,170.42972,290.67771,049.56269,886.04367,334.1365,958.7465,391.21164,465.1961,404.9858,969.52457,749.88856,661.79159,609.87858,306.49957,394.71954,889.25552,466.31652,021.78251,837.22749,635.70347,980.48646,158.86745,750.99143,908.27142,487.77341,010.08340,822.06540,206.41238,056.57136,228.37835,435.85534,931.2433,645.08532,727.83631,543.47830,995.15830,578.66330,102.46830,02127,73527,13926,152.125,192.60825,033.57924,982.87124,976.0524,888.99824,608.35324,501.91124,455.63225,397.32224,981.8722,932.21422,253.70722,803.72722,832.05522,151.94
Total Equity 89,438.04685,705.32682,319.28181,361.17679,578.90274,170.42972,290.67771,049.56269,886.04367,334.1365,958.7465,391.21164,585.18361,522.31758,969.52457,749.88856,661.79159,609.87858,306.49957,394.71954,889.25552,466.31652,021.78251,837.22749,635.70347,980.48646,158.86745,750.99143,908.27142,487.77341,010.08340,822.06540,206.41238,056.57136,228.37835,435.85534,931.2433,645.08532,727.83631,543.47830,995.15830,578.66330,102.46830,02127,73527,13926,152.125,192.60825,033.57924,982.87124,976.0524,888.99824,608.35324,501.91124,455.63225,397.32224,981.8722,932.21422,253.70722,803.72722,832.05522,151.94
Total Liabilities & Shareholders Equity 254,464.497245,149.553245,329.686230,601.31224,553.101210,192.743210,955.801205,227.341199,129.001188,621.259195,010.899174,984.367170,923.896158,003.938161,684.503159,892.103161,154.395160,297.105161,894.056157,181.063145,858.28143,035.531138,768.538134,998.602134,935.647124,675.58122,550.281122,644.825123,366.099120,715.227121,276.292111,393.983112,030.36102,869.02993,196.05294,326.80790,243.38684,324.4880,858.0888,139.5684,609.65975,843.21671,276.89468,52563,936064,732.96562,284.45359,696.50561,120.78259,967.60261,167.26862,749.04163,955.38262,682.61660,368.62959,671.27759,724.16162,235.1164,214.63165,436.01373,040.413