PHYZ Holdings Inc.
TSE:9325.T
1161 (JPY) • At close July 2, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||
| Current Assets: | |||||||||||
| Cash & Cash Equivalents
| 3,145.461 | 2,425 | 2,506.621 | 1,544.808 | 1,714.681 | 1,100.09 | 699.787 | 1,014.032 | 1,232.566 | 635.756 | 448.209 |
| Short Term Investments
| 0 | 223.31 | -598.17 | -356.709 | -162.152 | -60.414 | 15 | 15 | -0.266 | -0.766 | -1.41 |
| Cash and Short Term Investments
| 3,145.461 | 2,425.587 | 2,506.621 | 1,544.808 | 1,714.681 | 1,100.09 | 699.787 | 1,014.032 | 1,232.566 | 635.756 | 448.209 |
| Net Receivables
| 3,686.494 | 3,184.205 | 2,487.377 | 2,638.576 | 1,628.832 | 1,373.946 | 916.652 | 815.064 | 644.441 | 0 | 282.551 |
| Inventory
| 6.352 | 16.852 | 5.96 | 5.267 | 6.96 | 8.034 | 5.251 | 3.413 | 3.019 | 2.758 | 0.884 |
| Other Current Assets
| 277.851 | 130.642 | 94.503 | 116.126 | 50.035 | 85.752 | 37.258 | 24.004 | 38.944 | 423.104 | 9.182 |
| Total Current Assets
| 7,116.158 | 5,757.286 | 5,094.461 | 4,304.777 | 3,400.508 | 2,567.822 | 1,658.948 | 1,860.901 | 1,918.97 | 1,061.618 | 740.826 |
| Non-Current Assets: | |||||||||||
| Property, Plant & Equipment, Net
| 1,553.017 | 788.11 | 1,046.155 | 680.977 | 558 | 44.507 | 70.463 | 65.195 | 62.168 | 82.713 | 70.985 |
| Goodwill
| 273.352 | 317.409 | 210.872 | 235.906 | 0 | 0 | 0 | 0 | 0 | 2.077 | 31.04 |
| Intangible Assets
| 116.237 | 120.149 | 145.27 | 165.687 | 70.088 | 80.934 | 105.691 | 87.262 | 11.383 | 9.502 | 12.02 |
| Goodwill and Intangible Assets
| 389.589 | 437.558 | 356.142 | 401.593 | 70.088 | 80.934 | 105.691 | 87.262 | 11.383 | 11.579 | 43.06 |
| Long Term Investments
| 70.787 | 59.081 | 668 | 423 | 174 | 62 | 415.336 | 0.085 | 0.351 | 0.851 | 1.495 |
| Tax Assets
| 35.121 | 19.367 | 95.474 | 24.571 | 28.068 | 23.087 | 40.48 | 5.768 | 11.166 | 16.88 | 26.036 |
| Other Non-Current Assets
| 1,078.839 | 682.136 | -398.425 | 0.103 | -0.027 | 0.712 | 46.246 | 34.878 | 32.297 | 10.596 | 3.863 |
| Total Non-Current Assets
| 3,127.353 | 1,986.252 | 1,767.346 | 1,530.244 | 830.129 | 211.24 | 678.216 | 193.188 | 117.365 | 122.619 | 145.439 |
| Total Assets
| 10,243.511 | 7,743.538 | 6,861.809 | 5,835.024 | 4,230.639 | 2,779.065 | 2,337.167 | 2,054.089 | 2,036.336 | 1,184.237 | 886.265 |
| Liabilities & Equity: | |||||||||||
| Current Liabilities: | |||||||||||
| Account Payables
| 1,230.876 | 1,189.145 | 1,055.724 | 1,073.012 | 464.208 | 436.891 | 291.24 | 266.373 | 150.233 | 158.543 | 38.783 |
| Short Term Debt
| 529.512 | 341.902 | 376.81 | 502.048 | 326.647 | 5.528 | 215.178 | 27.498 | 440.156 | 479.246 | 389.273 |
| Tax Payables
| 0 | 188.834 | 748.303 | 277.208 | 629.455 | 430.576 | 136.12 | 208.816 | 260.735 | 148.443 | 142.689 |
| Deferred Revenue
| 0 | 0 | 1,773.527 | 1,198.276 | 1,368.237 | 1,015.833 | 615.977 | 615.016 | 489.943 | 398.949 | 291.901 |
| Other Current Liabilities
| 2,515.794 | 2,029.19 | 1,136.711 | 1,034.285 | 781.204 | 611.325 | 511.562 | 441.47 | 355.662 | 188.841 | 157.633 |
| Total Current Liabilities
| 4,276.182 | 3,749.071 | 3,317.548 | 2,886.553 | 2,201.514 | 1,484.32 | 1,154.1 | 944.157 | 1,206.786 | 975.073 | 728.378 |
| Non-Current Liabilities: | |||||||||||
| Long Term Debt
| 1,663.751 | 480.922 | 501.259 | 627.661 | 277.874 | 3.586 | 9.896 | 9.896 | 46.222 | 66.378 | 71.994 |
| Deferred Revenue Non-Current
| 0 | 0 | 63.779 | 59.897 | 2.276 | -0.9 | -1.145 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 48.636 | 49.611 | 97.966 | 103.856 | 48.958 | 0.9 | 1.145 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 219.137 | 113.355 | 56.31 | 66.453 | 0.004 | 2.279 | 4.463 | 15.245 | 0.001 | 0.285 | 0.904 |
| Total Non-Current Liabilities
| 1,931.524 | 643.888 | 719.314 | 857.867 | 329.112 | 5.865 | 14.359 | 25.141 | 46.223 | 66.663 | 72.898 |
| Total Liabilities
| 6,207.706 | 4,392.966 | 4,036.862 | 3,744.42 | 2,530.626 | 1,490.185 | 1,168.459 | 969.298 | 1,253.009 | 1,041.736 | 801.276 |
| Equity: | |||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0.327 | 0 | 0 | 58.485 | 0 | 0 | 0 | 0 |
| Common Stock
| 326.522 | 326.522 | 326.522 | 326.522 | 326.522 | 326.512 | 326.481 | 321.937 | 321.937 | 102 | 97 |
| Retained Earnings
| 3,386.277 | 2,746.29 | 2,267.798 | 1,535.242 | 1,166.783 | 790.283 | 671.29 | 537.916 | 236.452 | 35.501 | -12.01 |
| Accumulated Other Comprehensive Income/Loss
| 5.207 | 0 | 1.802 | -0.327 | 1.757 | 0 | -58.485 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 212.311 | 212.073 | 199.5 | 193.963 | 193.921 | 163.81 | 229.422 | 224.937 | 546.875 | 5 | -0.001 |
| Total Shareholders Equity
| 3,930.317 | 3,284.885 | 2,795.622 | 2,055.4 | 1,688.983 | 1,280.605 | 1,168.708 | 1,084.79 | 783.327 | 142.501 | 84.989 |
| Total Equity
| 4,035.802 | 3,350.572 | 2,824.947 | 2,090.604 | 1,700.013 | 1,288.88 | 1,168.708 | 1,084.79 | 783.327 | 142.501 | 84.989 |
| Total Liabilities & Shareholders Equity
| 10,243.511 | 7,743.538 | 6,861.809 | 5,835.024 | 4,230.639 | 2,779.065 | 2,337.167 | 2,054.088 | 2,036.336 | 1,184.237 | 886.265 |