METAWATER Co., Ltd.
TSE:9551.T
1818 (JPY) • At close December 30, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||
Current Assets: | ||||||||||||
Cash & Cash Equivalents
| 14,882 | 11,724 | 21,290 | 18,777 | 13,645 | 28,589 | 25,805 | 24,230 | 20,922 | 19,534 | 4,025 | 10,646 |
Short Term Investments
| 0 | -3,859 | -4,324 | -4,839 | -3,809 | -3,016 | -2,573 | -2,414 | -1,891 | 11,000 | -3,002 | 0 |
Cash and Short Term Investments
| 14,882 | 11,724 | 21,290 | 18,777 | 13,645 | 28,589 | 25,805 | 24,230 | 20,922 | 30,534 | 4,025 | 10,646 |
Net Receivables
| 103,059 | 87,191 | 77,364 | 78,398 | 78,109 | 76,282 | 72,164 | 67,946 | 70,837 | 66,549 | 65,046 | 64,531 |
Inventory
| 13,699 | 9,946 | 7,946 | 8,959 | 8,068 | 8,602 | 5,922 | 7,246 | 6,562 | 5,147 | 4,123 | 4,125 |
Other Current Assets
| 4,434 | 3,781 | 2,339 | 3,116 | 2,119 | 2,065 | 3,003 | 4,158 | 4,483 | 2,693 | 4,294 | 2,368 |
Total Current Assets
| 136,074 | 112,642 | 108,939 | 109,250 | 101,941 | 115,538 | 106,894 | 103,580 | 102,804 | 104,923 | 77,488 | 81,670 |
Non-Current Assets: | ||||||||||||
Property, Plant & Equipment, Net
| 5,768 | 5,187 | 4,548 | 4,302 | 3,184 | 3,188 | 2,982 | 3,059 | 2,628 | 1,706 | 1,829 | 1,994 |
Goodwill
| 2,344 | 2,467 | 2,406 | 2,421 | 1,671 | 1,670 | 1,842 | 2,045 | 8,302 | 0 | 0 | 0 |
Intangible Assets
| 13,711 | 10,023 | 8,083 | 5,959 | 4,337 | 4,402 | 5,218 | 6,115 | 1,881 | 2,139 | 2,373 | 1,787 |
Goodwill and Intangible Assets
| 16,055 | 12,490 | 10,489 | 8,380 | 6,008 | 6,072 | 7,060 | 8,160 | 10,183 | 2,139 | 2,373 | 1,787 |
Long Term Investments
| 3,155 | 9,394 | 6,170 | 6,389 | 5,377 | 4,358 | 3,918 | 3,618 | 3,016 | -9,971 | 4,035 | 6,480 |
Tax Assets
| 2,253 | 2,736 | 2,769 | 2,708 | 2,783 | 3,268 | 2,087 | 2,513 | 2,200 | 1,629 | 1,429 | 0 |
Other Non-Current Assets
| 5,538 | 241 | 147 | 161 | 171 | 193 | 47 | 26 | 30 | 13,828 | 36 | 420 |
Total Non-Current Assets
| 32,769 | 30,048 | 24,123 | 21,940 | 17,523 | 17,079 | 16,094 | 17,376 | 18,057 | 9,331 | 9,702 | 10,681 |
Total Assets
| 168,843 | 142,695 | 133,065 | 131,194 | 119,469 | 132,620 | 122,991 | 120,961 | 120,865 | 114,257 | 87,192 | 92,351 |
Liabilities & Equity: | ||||||||||||
Current Liabilities: | ||||||||||||
Account Payables
| 32,335 | 25,463 | 23,829 | 20,585 | 19,801 | 18,278 | 18,372 | 20,037 | 32,442 | 31,664 | 28,859 | 31,205 |
Short Term Debt
| 4,288 | 3,274 | 1,778 | 1,403 | 1,131 | 1,181 | 1,102 | 1,109 | 1,154 | 801 | 13,419 | 141 |
Tax Payables
| 2,899 | 2,339 | 2,759 | 3,959 | 2,206 | 2,419 | 2,173 | 2,367 | 1,990 | 2,994 | 3,623 | 0 |
Deferred Revenue
| 10,552 | 11,882 | 12,433 | 19,082 | 13,136 | 20,372 | 13,953 | 12,269 | 8,757 | 9,067 | 10,082 | 0 |
Other Current Liabilities
| 14,417 | 21,022 | 21,105 | 36,643 | 31,195 | 34,448 | 27,395 | 25,017 | 6,517 | 3,850 | 5,600 | 16,164 |
Total Current Liabilities
| 64,491 | 59,232 | 56,980 | 62,590 | 54,333 | 56,326 | 49,042 | 48,530 | 50,860 | 48,376 | 61,583 | 47,510 |
Non-Current Liabilities: | ||||||||||||
Long Term Debt
| 22,726 | 11,123 | 10,628 | 10,273 | 11,388 | 12,552 | 13,599 | 14,818 | 15,952 | 13,663 | 1,964 | 6,743 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 5,951 | 5,703 | 5,909 | 4,900 | 4,157 | 4,711 | 5,309 | 5,354 | 5,892 | 4,447 | 3,635 | 2,172 |
Total Non-Current Liabilities
| 28,677 | 16,826 | 16,537 | 15,173 | 15,545 | 17,263 | 18,908 | 20,172 | 21,844 | 18,110 | 5,599 | 8,915 |
Total Liabilities
| 93,168 | 76,058 | 73,517 | 77,763 | 69,878 | 73,589 | 67,950 | 68,702 | 72,704 | 66,486 | 67,182 | 56,425 |
Equity: | ||||||||||||
Preferred Stock
| 0 | 65,157 | 60,594 | 55,682 | 50,637 | 60,856 | 2,336 | 2,673 | 3,521 | 2,625 | 2,348 | 0 |
Common Stock
| 11,946 | 11,946 | 11,946 | 11,946 | 11,946 | 11,946 | 11,946 | 11,946 | 11,946 | 11,946 | 7,500 | 7,500 |
Retained Earnings
| 52,513 | 50,890 | 46,380 | 42,725 | 37,900 | 33,830 | 30,214 | 27,787 | 24,548 | 23,273 | 19,911 | 17,716 |
Accumulated Other Comprehensive Income/Loss
| 2,700 | 33 | -1,348 | -2,417 | -1,194 | -1,967 | -2,336 | -2,673 | -3,521 | -2,625 | -2,348 | 16 |
Other Total Stockholders Equity
| 5,773 | 2,322 | 920 | -1,406 | -403 | 15,080 | 15,081 | 15,082 | 15,080 | 15,080 | -9,814 | 10,633 |
Total Shareholders Equity
| 72,932 | 65,190 | 59,246 | 53,265 | 49,443 | 58,889 | 54,905 | 52,142 | 48,053 | 47,673 | 19,945 | 35,865 |
Total Equity
| 75,676 | 66,637 | 59,548 | 53,431 | 49,591 | 59,031 | 55,041 | 52,259 | 48,161 | 47,771 | 20,010 | 35,926 |
Total Liabilities & Shareholders Equity
| 168,843 | 142,695 | 133,065 | 131,194 | 119,469 | 132,620 | 122,991 | 120,961 | 120,865 | 114,257 | 87,192 | 92,351 |