
Ain Holdings Inc.
TSE:9627.T
5522 (JPY) • At close May 9, 2025
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 48,611 | 46,796 | 59,729 | 55,271 | 46,321 | 48,091 | 63,779.278 | 29,775.207 | 22,647.3 | 19,553.423 | 18,846.76 | 18,460.349 | 15,935.326 | 15,437.879 | 11,188.462 | 9,234.052 | 4,315.144 | 4,186.859 | 3,068.033 |
Short Term Investments
| 222 | -32,227 | -31,822 | -26,834 | -22,781 | -18,321 | -902.481 | -1,216.796 | -1,975.943 | -1,382.159 | -1,801.385 | -1,348.866 | -17.748 | -35.75 | -14.042 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 48,611 | 46,796 | 59,729 | 55,271 | 46,321 | 48,091 | 63,779.278 | 29,775.207 | 22,647.3 | 19,553.423 | 18,846.76 | 18,460.349 | 15,935.326 | 15,437.879 | 11,188.462 | 9,234.052 | 4,315.144 | 4,186.859 | 3,068.033 |
Net Receivables
| 31,996 | 13,249 | 10,110 | 13,475 | 13,652 | 12,769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,392.217 | 11,541.973 | 12,214.525 | 12,549.105 | 10,821 | 9,522 |
Inventory
| 24,644 | 21,585 | 14,790 | 14,284 | 15,321 | 12,898 | 9,580.462 | 11,668.173 | 10,984.65 | 9,909.75 | 9,759.428 | 7,944.399 | 8,253.412 | 8,375.868 | 6,938.023 | 5,928.846 | 5,355.444 | 5,497.59 | 4,740.665 |
Other Current Assets
| 5,492 | 16,675 | 16,136 | 13,368 | 12,508 | 11,688 | 2,471 | 3,952.114 | 3,952.535 | 2,502.905 | 2,621.599 | 2,097.872 | 1,809.293 | 1,826.874 | 1,573.757 | 793.32 | 389.095 | 746.088 | 886.226 |
Total Current Assets
| 110,743 | 98,305 | 100,765 | 96,398 | 87,802 | 85,446 | 96,169.556 | 65,420.745 | 56,593.392 | 46,365.901 | 44,334.515 | 43,162.346 | 40,320.31 | 38,032.838 | 31,242.215 | 28,170.743 | 22,608.788 | 21,251.537 | 18,216.924 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 43,450 | 63,965 | 53,420 | 50,548 | 50,018 | 45,319 | 39,192.771 | 38,907.228 | 38,166.76 | 32,182.382 | 27,665.161 | 24,535.79 | 15,256.904 | 13,451.378 | 12,510.799 | 12,238.439 | 11,562.371 | 9,788.242 | 8,330.79 |
Goodwill
| 44,066 | 46,443 | 36,352 | 39,057 | 42,123 | 45,249 | 38,011.184 | 40,939.448 | 33,337.372 | 26,340.056 | 20,017.44 | 19,574.539 | 17,664.823 | 13,867.28 | 12,154.42 | 12,835.388 | 13,459.919 | 9,613.815 | 0 |
Intangible Assets
| 7,176 | 5,900 | 4,867 | 3,609 | 2,793 | 2,328 | 2,121.561 | 2,170.042 | 2,248.861 | 1,283.021 | 1,111.957 | 1,031.265 | 990.546 | 960.649 | 923.368 | 657.926 | 443.469 | 309.913 | 6,230.492 |
Goodwill and Intangible Assets
| 51,242 | 52,343 | 41,219 | 42,666 | 44,916 | 47,577 | 40,132.745 | 43,109.49 | 35,586.233 | 27,623.077 | 21,129.397 | 20,605.804 | 18,655.369 | 14,827.929 | 13,077.788 | 13,493.314 | 13,903.388 | 9,923.728 | 6,230.492 |
Long Term Investments
| 3,794 | 34,947 | 34,325 | 29,531 | 25,076 | 20,116 | 3,278.334 | 3,652.129 | 4,653.586 | 4,254.541 | 4,360.771 | 4,138.596 | 2,843.377 | 2,995.327 | 2,816.714 | 2,057.061 | 1,964.107 | 2,011.837 | 2,241.004 |
Tax Assets
| 6,403 | 5,990 | 5,319 | 4,415 | 4,211 | 4,284 | 2,216.602 | 2,167.711 | 2,038.851 | 984.239 | 1,068.129 | 946.439 | 1,122.782 | 1,233.263 | 995.611 | 892.856 | 884.241 | 627.343 | 370.876 |
Other Non-Current Assets
| 33,777 | -23,805 | -22,591 | -19,897 | -18,577 | -13,726 | 2,445.882 | 3,066.282 | 2,849.413 | 2,739.743 | 2,824.795 | 2,450.941 | 7,709.552 | 6,399.45 | 5,255.723 | 5,180.509 | 6,623.694 | 6,246.479 | 6,279.703 |
Total Non-Current Assets
| 138,666 | 133,440 | 111,692 | 107,263 | 105,644 | 103,570 | 87,266.334 | 90,902.84 | 83,294.843 | 67,783.982 | 57,048.253 | 52,677.57 | 45,587.984 | 38,907.347 | 34,656.635 | 33,862.179 | 34,937.801 | 28,597.629 | 23,452.865 |
Total Assets
| 249,409 | 231,750 | 212,461 | 203,662 | 193,451 | 189,021 | 183,435.892 | 156,323.586 | 139,888.236 | 114,149.887 | 101,382.771 | 95,839.917 | 85,908.294 | 76,940.185 | 65,898.85 | 62,032.922 | 57,546.589 | 49,849.166 | 41,669.789 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 65,506 | 58,698 | 50,756 | 46,758 | 47,187 | 44,794 | 38,728 | 39,325.588 | 39,987.595 | 31,826.516 | 28,002.426 | 24,084.746 | 22,524.795 | 19,706.886 | 19,666.791 | 18,712.606 | 18,576.099 | 14,325.812 | 12,856.276 |
Short Term Debt
| 3,467 | -3,427 | -5,023 | -1,558 | -2,531 | -296 | 6,717 | 7,596.939 | 5,690.001 | 6,330.773 | 6,535.438 | 7,483.09 | 6,397.458 | 5,883.188 | 6,873.218 | 7,716.357 | 7,377.09 | 12,155.854 | 6,250.464 |
Tax Payables
| 4,532 | 3,328 | 4,391 | 2,157 | 3,356 | 3,261 | 4,947.006 | 2,898.695 | 4,448.862 | 2,320.567 | 3,079.805 | 2,427.308 | 2,739.772 | 2,421.98 | 1,709.338 | 1,263.593 | 1,214.488 | 740.67 | 648.039 |
Deferred Revenue
| 0 | 7,097 | 7,666 | 5,228 | 6,173 | 5,867 | 4,947.006 | 5,243.428 | 6,501.987 | 4,024.522 | 4,573.449 | 3,854.767 | 4,020.074 | 3,703.747 | 2,903.309 | 2,379.861 | 2,254.707 | 1,367.604 | 1,166.018 |
Other Current Liabilities
| 29,727 | 20,193 | 16,349 | 16,347 | 14,342 | 14,251 | 19,843.095 | 23,134.507 | 16,618.45 | 13,955.502 | 12,731.731 | 11,691.647 | 11,283.327 | 9,650.406 | 5,890.702 | 5,709.623 | 5,402.816 | 4,206.284 | 4,095.14 |
Total Current Liabilities
| 103,232 | 92,986 | 81,805 | 74,160 | 74,700 | 73,744 | 70,235.101 | 72,955.729 | 66,744.908 | 54,433.358 | 50,349.4 | 45,686.791 | 42,945.352 | 37,616.46 | 34,140.049 | 33,402.179 | 32,570.493 | 31,428.62 | 23,849.919 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 3,265 | 5,053 | 5,824 | 8,334 | 2,586 | 6,386 | 11,912 | 19,212.69 | 16,052.596 | 8,981.399 | 5,956.935 | 9,271.71 | 6,994.266 | 7,331.773 | 8,427.212 | 10,966.271 | 11,198.414 | 6,217.253 | 6,213.585 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | -158 | 0 | -1.28 | -1.89 | -1.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 158 | 0 | 1.28 | 1.89 | 1.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 7,501 | 7,165 | 5,822 | 5,331 | 5,162 | 4,971 | 4,555.617 | 3,976.185 | 3,764.964 | 2,688.584 | 2,836.346 | 2,524.898 | 2,222.701 | 2,447.006 | 1,839.538 | 1,555.365 | 1,070.17 | 876.873 | 1,253.648 |
Total Non-Current Liabilities
| 10,766 | 12,218 | 11,646 | 13,665 | 7,748 | 11,357 | 16,467.617 | 23,188.875 | 19,818.718 | 11,669.983 | 8,793.281 | 11,796.608 | 9,216.967 | 9,824.779 | 10,266.75 | 12,521.636 | 12,268.584 | 7,094.126 | 7,467.233 |
Total Liabilities
| 113,998 | 105,204 | 93,451 | 87,825 | 82,448 | 85,101 | 86,702.718 | 96,144.604 | 86,563.626 | 66,103.341 | 59,142.681 | 57,483.399 | 52,162.319 | 47,441.239 | 44,406.799 | 45,923.815 | 44,839.077 | 38,522.746 | 31,317.152 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 126,360 | 119,037 | 115,896 | 111,150 | 103,918 | 0 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 6,308.456 | 5,057.046 | 3,424.17 | 3,395.642 | 3,384.571 |
Retained Earnings
| 95,257 | 85,963 | 78,661 | 73,506 | 68,758 | 61,526 | 54,268.915 | 45,286.878 | 38,605.783 | 31,639.894 | 26,007.464 | 21,704.51 | 17,426.435 | 13,227.209 | 9,874.264 | 7,127.988 | 5,207.517 | 3,815.111 | 3,143.046 |
Accumulated Other Comprehensive Income/Loss
| 0 | 88 | -114 | -140 | -236 | -65 | 34 | 187.821 | 21.57 | 153 | -21 | 58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 18,154 | 18,503 | 18,482 | 20,356 | 20,262 | 20,498 | 20,499 | 5,948.246 | 5,948.533 | 7,453.659 | 7,410.999 | 7,867.133 | 7,867.343 | 7,868.052 | 5,494.005 | 3,886.716 | 3,408.42 | 3,499.88 | 3,825.02 |
Total Shareholders Equity
| 135,305 | 126,448 | 118,923 | 115,756 | 110,914 | 103,853 | 96,697.123 | 60,105.921 | 53,258.862 | 47,928.38 | 42,122.439 | 38,312.474 | 33,695.44 | 29,450.362 | 21,445.122 | 16,071.75 | 12,040.107 | 10,710.633 | 10,352.637 |
Total Equity
| 135,409 | 126,544 | 119,009 | 115,834 | 111,002 | 103,920 | 96,733.174 | 60,178.982 | 53,324.61 | 48,046.546 | 42,240.09 | 38,356.518 | 33,745.975 | 29,498.946 | 21,492.051 | 16,109.107 | 12,707.512 | 11,326.42 | 10,352.637 |
Total Liabilities & Shareholders Equity
| 249,409 | 231,652 | 212,374 | 203,581 | 193,362 | 189,021 | 183,435.892 | 156,323.586 | 139,888.236 | 114,149.887 | 101,382.771 | 95,839.917 | 85,908.294 | 76,940.185 | 65,898.85 | 62,032.922 | 57,546.589 | 49,849.166 | 41,669.789 |