NSD Co., Ltd.
TSE:9759.T
3245 (JPY) • At close October 17, 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 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 27,221 | 38,366.801 | 29,820.514 | 29,086.57 | 25,226.949 | 22,817.588 | 22,248.026 | 24,989.365 | 23,022.776 | 20,510.494 | 24,567.09 | 22,094.6 | 16,697.98 | 16,527.98 | 19,291.395 | 13,947.721 | 16,504.191 | 13,150.411 | 15,001.708 |
Short Term Investments
| 2,199 | -6,757.235 | 2,000 | 1,000 | 1,000.1 | -2,925.266 | -1,094.776 | -445.526 | 2,080 | 4,497.475 | 999.8 | 0 | 1,001.34 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 29,420 | 38,366.801 | 31,820.514 | 30,086.57 | 26,227.049 | 22,817.588 | 22,248.026 | 24,989.365 | 23,022.776 | 25,007.969 | 25,566.89 | 22,094.6 | 17,699.32 | 16,527.98 | 19,291.395 | 13,947.721 | 16,504.191 | 13,150.411 | 15,001.708 |
Net Receivables
| 19,397 | 16,150.026 | 15,811.679 | 13,358.993 | 12,906.55 | 12,447.859 | 11,492.961 | 11,613.294 | 11,146.691 | 9,501.91 | 7,840.165 | 7,679.927 | 8,270.212 | 8,095.292 | 6,782.644 | 7,474.628 | 8,992.566 | 9,537.93 | 8,793.528 |
Inventory
| 544 | 204.594 | 188.496 | 203.692 | 159.802 | 201.312 | 226.744 | 149.148 | 110.149 | 142.045 | 181.565 | 31.483 | 23.574 | 29.366 | 91.684 | 524.667 | 489.244 | 627.616 | 538.301 |
Other Current Assets
| 760 | 397.872 | 386.107 | 418.87 | 361.554 | 353.054 | 457.385 | 321.943 | 264.04 | 235.138 | 335.654 | 370.164 | 390.385 | 160.619 | 191.511 | 145.017 | 442.661 | 184.404 | 253.963 |
Total Current Assets
| 50,121 | 55,119.293 | 48,206.796 | 44,068.125 | 39,654.955 | 35,819.813 | 34,425.116 | 37,073.75 | 34,543.656 | 34,887.062 | 33,924.274 | 30,176.174 | 26,383.491 | 24,813.257 | 26,357.234 | 22,092.033 | 26,428.662 | 23,500.361 | 24,587.5 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 5,040 | 1,317.573 | 1,342.172 | 1,134.011 | 981.07 | 8,227.449 | 8,399.704 | 8,609.318 | 8,733.996 | 8,880.498 | 8,545.35 | 9,164.412 | 9,277.6 | 9,452.857 | 9,204.863 | 14,131.905 | 14,653.162 | 13,028.525 | 10,720.24 |
Goodwill
| 10,303 | 2,582.414 | 1,262.998 | 1,483.66 | 1,722.011 | 1,840.914 | 2,060.077 | 557.156 | 628.015 | 802.451 | 506.26 | 0 | 0 | 0 | 29.063 | 73.111 | 117.158 | 158.672 | 202.174 |
Intangible Assets
| 9,474 | 593.871 | 632.034 | 788.404 | 655.925 | 531.27 | 570.568 | 589.962 | 765.272 | 658.879 | 297.72 | 249.774 | 225.483 | 193.429 | 148.67 | 206.96 | 257.71 | 318.66 | 432.709 |
Goodwill and Intangible Assets
| 19,777 | 3,176.285 | 1,895.032 | 2,272.064 | 2,377.936 | 2,372.184 | 2,630.645 | 1,147.118 | 1,393.287 | 1,461.33 | 803.98 | 249.774 | 225.483 | 193.429 | 177.733 | 280.071 | 374.868 | 477.332 | 634.883 |
Long Term Investments
| 1,653 | 8,426 | 11,718 | 11,860 | 10,403 | 8,785 | 7,099.855 | 2,417.85 | 1,727.021 | -2,319.681 | 1,900.279 | 3,649.125 | 4,754.685 | 6,756.687 | 6,370.701 | 4,811.481 | 4,061.271 | 6,128.642 | 6,401.053 |
Tax Assets
| 103 | 120.255 | 112.865 | 123.098 | 468.186 | 673.612 | 502.044 | 645.881 | 802.08 | 509.763 | 1,136.288 | 842.463 | 1,030.82 | 1,109.017 | 917.233 | 963.321 | 558.635 | 120.149 | 1,555.926 |
Other Non-Current Assets
| 9,711 | 0.543 | -0.636 | 0.899 | 0.656 | 0.055 | 989.117 | 1,016.49 | 993.098 | 6,378.381 | 1,999.411 | 3,235.178 | 3,686.024 | 2,798.444 | 2,806.704 | 3,400.022 | 1,433.753 | 1,389.426 | 1,367.65 |
Total Non-Current Assets
| 36,284 | 13,040.656 | 15,067.433 | 15,390.072 | 14,230.848 | 20,058.3 | 19,621.365 | 13,836.657 | 13,649.482 | 14,910.291 | 14,385.308 | 17,140.952 | 18,974.612 | 20,310.434 | 19,477.234 | 23,586.8 | 21,081.689 | 21,144.074 | 20,679.752 |
Total Assets
| 86,405 | 68,159.952 | 63,274.231 | 59,458.2 | 53,885.806 | 55,878.117 | 54,046.484 | 50,910.41 | 48,193.141 | 49,797.355 | 48,309.585 | 47,317.129 | 45,358.103 | 45,123.691 | 45,834.468 | 45,678.833 | 47,510.351 | 44,644.435 | 45,267.252 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 4,600 | 3,952.554 | 3,426.6 | 2,981.81 | 2,725.301 | 2,649.487 | 2,378.159 | 2,172.776 | 1,857.736 | 1,426.97 | 942.918 | 625.673 | 533.56 | 453.404 | 649.782 | 914.013 | 1,247.44 | 1,228.737 | 1,151.6 |
Short Term Debt
| 1,762 | 86.715 | 84.808 | 60.057 | 24.021 | 19.717 | 27.367 | 27.735 | 25.366 | 0 | 170 | 332 | 332 | 166.887 | 0.859 | 0.824 | 0 | 0 | 294.056 |
Tax Payables
| 2,299 | 2,929.594 | 2,248.171 | 2,270.587 | 1,232.389 | 1,647.372 | 1,312.774 | 1,514.718 | 1,348.651 | 1,730.757 | 659.327 | 783.654 | 651.356 | 302.269 | 1,103.42 | 1,089.771 | 2,536.673 | 1,649.241 | 1,933.477 |
Deferred Revenue
| 2,299 | -86.715 | -84.808 | -60.057 | -24.021 | -19.717 | -27.367 | -27.735 | -25.366 | 0 | 1,119.773 | 1,317.668 | 1,245.551 | 915.331 | 1,677.243 | 1,694.806 | 0 | 0 | 2,665.953 |
Other Current Liabilities
| 5,886 | 7,171.111 | 6,008.749 | 5,841.618 | 5,095.03 | 5,052.286 | 5,014.351 | 4,352.693 | 4,314.096 | 4,918.775 | 1,693.846 | 2,179.511 | 1,764.019 | 1,131.144 | 1,212.204 | 1,315.26 | 4,645.667 | 3,892.312 | 1,506.817 |
Total Current Liabilities
| 14,547 | 11,123.665 | 9,435.349 | 8,823.428 | 7,820.331 | 7,701.773 | 7,392.51 | 6,525.469 | 6,171.832 | 6,345.745 | 3,926.537 | 4,454.852 | 3,875.13 | 2,666.766 | 3,540.088 | 3,924.903 | 5,893.107 | 5,121.049 | 5,618.426 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 1,458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 170 | 502 | 834 | 0.896 | 1.756 | 0 | 0 | 54.28 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 823.71 | 740.055 | 0 | 0 | 1,941.691 |
Deferred Tax Liabilities Non-Current
| 4,474 | 472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.057 | 0.534 | 0.534 | 226.526 | 536.838 |
Other Non-Current Liabilities
| 1,892 | 1,105.543 | 1,994.547 | 1,461.389 | 1,086.736 | 830.547 | 640.6 | 407.132 | 459.488 | 744.283 | 1,352.378 | 461.18 | 1,118.559 | 806.727 | 57.31 | 182.666 | 1,097.083 | 966.719 | 10.596 |
Total Non-Current Liabilities
| 7,824 | 1,577.543 | 1,994.547 | 1,461.389 | 1,086.736 | 830.547 | 640.6 | 407.132 | 459.488 | 744.283 | 1,352.378 | 631.18 | 1,620.559 | 1,640.727 | 881.973 | 925.011 | 1,097.617 | 1,193.245 | 2,543.405 |
Total Liabilities
| 22,371 | 12,701.208 | 11,429.896 | 10,284.817 | 8,907.067 | 8,532.32 | 8,033.11 | 6,932.601 | 6,631.32 | 7,090.028 | 5,278.915 | 5,086.032 | 5,495.689 | 4,307.493 | 4,422.061 | 4,849.914 | 6,990.724 | 6,314.294 | 8,161.831 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 857.449 | 1,690.563 | 1,704.054 | 1,583.128 | 2,036.539 | 1,055 | 1,429 | 2,277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 7,205 | 7,205.864 | 7,205.864 | 7,205.864 | 7,205.864 | 7,205.864 | 7,205.864 | 7,205.864 | 7,205.864 | 7,205.864 | 7,205.864 | 7,205.864 | 7,205.864 | 7,205.864 | 7,205.864 | 7,205.864 | 7,205.864 | 7,205.864 | 7,205.864 |
Retained Earnings
| 56,395 | 51,070.853 | 49,181.234 | 47,207.591 | 43,384.896 | 43,563.345 | 39,942.488 | 37,846.792 | 34,913.265 | 33,275.464 | 37,015.387 | 36,323.268 | 34,938.71 | 37,493.485 | 36,758.28 | 34,759.591 | 31,973.21 | 28,363.278 | 24,448.814 |
Accumulated Other Comprehensive Income/Loss
| 3,797 | 1,802.813 | 1,249.66 | 502.691 | -857.449 | -1,690.563 | -1,704.054 | -1,583.128 | -2,036.539 | -1,055 | -1,429 | -2,277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -5,026 | -5,370.193 | -6,442.099 | -6,304.868 | -6,153.061 | -3,870.386 | -1,780.051 | -1,678.066 | -1,119.339 | 1,747.762 | -1,498.284 | -1,583.108 | -2,535.078 | -4,098.251 | -2,787.202 | -1,349.34 | 1,158.378 | 2,606.005 | 5,315.025 |
Total Shareholders Equity
| 62,371 | 54,709.337 | 51,194.659 | 48,611.278 | 44,437.699 | 46,898.823 | 45,368.301 | 43,374.59 | 40,999.79 | 42,229.09 | 42,722.967 | 41,946.024 | 39,609.496 | 40,601.098 | 41,176.942 | 40,616.115 | 40,337.452 | 38,175.147 | 36,969.703 |
Total Equity
| 64,032 | 55,458.744 | 51,844.335 | 49,173.383 | 44,978.739 | 47,345.797 | 46,013.374 | 43,977.809 | 41,561.821 | 42,707.327 | 43,030.67 | 42,231.097 | 39,862.414 | 40,816.198 | 41,412.407 | 40,828.919 | 40,519.627 | 38,330.141 | 37,105.421 |
Total Liabilities & Shareholders Equity
| 86,405 | 68,159.952 | 63,274.231 | 59,458.2 | 53,885.806 | 55,878.117 | 54,046.484 | 50,910.41 | 48,193.141 | 49,797.355 | 48,309.585 | 47,317.129 | 45,358.103 | 45,123.691 | 45,834.468 | 45,678.833 | 47,510.351 | 44,644.435 | 45,267.252 |