Autobacs Seven Co., Ltd.
TSE:9832.T
1422 (JPY) • At close November 8, 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 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 31,297 | 24,570 | 24,800 | 38,940 | 28,233 | 30,679 | 39,069 | 31,520 | 37,052 | 42,744 | 45,675 | 48,197 | 50,959 | 43,767 | 43,829 | 39,140 | 37,663 | 59,227 | 53,622 | 51,150 |
Short Term Investments
| 3,882 | 3,645 | 4,270 | 4,912 | 5,601 | 6,808 | 8,250 | 9,125 | 9,729 | 10,999 | 12,802 | 13,361 | 22,335 | 26,744 | 28,590 | 30,125 | 15,484 | 5,797 | 10,298 | 6,175 |
Cash and Short Term Investments
| 31,297 | 28,215 | 29,070 | 43,852 | 33,834 | 37,487 | 47,319 | 40,645 | 46,781 | 53,743 | 58,477 | 61,558 | 73,294 | 70,511 | 72,419 | 69,265 | 53,147 | 65,024 | 63,920 | 57,325 |
Net Receivables
| 52,380 | 53,351 | 51,883 | 45,707 | 40,939 | 48,220 | 48,718 | 43,725 | 41,084 | 40,560 | 49,765 | 46,963 | 49,252 | 43,286 | 43,146 | 44,752 | 38,934 | 19,312 | 16,572 | 15,293 |
Inventory
| 22,635 | 23,899 | 21,516 | 18,327 | 20,774 | 19,639 | 16,419 | 15,317 | 17,213 | 16,798 | 16,383 | 16,576 | 17,083 | 17,461 | 16,711 | 21,200 | 23,427 | 19,654 | 17,016 | 17,247 |
Other Current Assets
| 5,879 | 5,876 | 5,448 | 2,692 | 2,680 | 2,511 | 2,282 | 2,472 | 2,577 | 2,324 | 2,084 | 2,105 | 1,982 | 1,773 | 1,606 | 1,751 | 1,898 | 15,275 | 14,512 | 14,349 |
Total Current Assets
| 112,191 | 111,341 | 107,917 | 110,578 | 98,227 | 107,857 | 114,738 | 102,159 | 107,655 | 113,425 | 126,709 | 127,202 | 141,611 | 133,031 | 133,882 | 136,968 | 117,406 | 119,265 | 112,020 | 104,214 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 48,252 | 46,757 | 45,268 | 42,086 | 42,124 | 41,090 | 41,226 | 42,176 | 42,265 | 39,806 | 41,002 | 41,453 | 39,523 | 36,932 | 37,875 | 40,992 | 53,766 | 51,926 | 49,794 | 51,400 |
Goodwill
| 1,080 | 1,386 | 2,215 | 1,697 | 1,880 | 1,344 | 1,170 | 853 | 852 | 740 | 880 | 867 | 764 | 913 | 1,027 | 1,431 | 5,241 | 5,645 | 5,374 | 326 |
Intangible Assets
| 6,683 | 8,006 | 6,736 | 5,460 | 4,976 | 4,692 | 4,880 | 5,744 | 5,052 | 5,730 | 4,712 | 4,592 | 5,489 | 5,023 | 6,208 | 9,398 | 11,184 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 7,763 | 9,392 | 8,951 | 7,157 | 6,856 | 6,036 | 6,050 | 6,597 | 5,904 | 6,470 | 5,592 | 5,459 | 6,253 | 5,936 | 7,235 | 10,829 | 16,425 | 5,645 | 5,374 | 326 |
Long Term Investments
| 9,101 | 22,196 | 22,491 | 23,027 | 20,959 | 22,450 | 159 | -1,852 | -3,898 | -3,440 | -4,969 | -5,605 | -16,583 | -20,755 | -24,761 | -24,848 | 659 | 23,573 | 16,284 | 6,842 |
Tax Assets
| 5,008 | 4,594 | 5,238 | 4,861 | 4,632 | 3,952 | 1,035 | 796 | 1,102 | 771 | 1,374 | 3,582 | 4,169 | 4,501 | 5,123 | 6,955 | 6,269 | 2,497 | 4,035 | 4,802 |
Other Non-Current Assets
| 12,633 | 45 | 44 | 202 | -1 | 1 | 24,195 | 26,829 | 27,422 | 29,496 | 31,770 | 33,432 | 42,975 | 48,149 | 51,298 | 53,272 | 39,601 | 37,722 | 40,200 | 35,641 |
Total Non-Current Assets
| 82,757 | 82,984 | 81,992 | 77,333 | 74,570 | 73,529 | 72,665 | 74,546 | 72,795 | 73,103 | 74,769 | 78,321 | 76,337 | 74,763 | 76,770 | 87,200 | 116,720 | 121,363 | 115,687 | 99,011 |
Total Assets
| 194,948 | 194,327 | 189,910 | 187,914 | 172,799 | 181,391 | 187,405 | 176,708 | 180,454 | 186,531 | 201,481 | 205,526 | 217,948 | 207,794 | 210,652 | 224,168 | 234,126 | 240,628 | 227,707 | 203,225 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 22,050 | 17,629 | 17,702 | 13,845 | 12,435 | 21,298 | 20,710 | 12,838 | 13,835 | 12,814 | 17,600 | 21,647 | 37,656 | 26,341 | 26,967 | 11,445 | 11,828 | 25,465 | 15,821 | 14,042 |
Short Term Debt
| 751 | 2,548 | 2,416 | 6,579 | 2,534 | 2,571 | 3,421 | 6,199 | 2,646 | 3,148 | 4,537 | 2,305 | 5,269 | 3,296 | 5,038 | 4,757 | 2,817 | 2,326 | 4,768 | 4,863 |
Tax Payables
| 2,109 | 2,726 | 1,987 | 3,462 | 1,311 | 757 | 3,014 | 473 | 1,885 | 1,876 | 1,818 | 2,578 | 4,957 | 3,505 | 1,771 | 414 | 2,205 | 3,427 | 4,800 | 1,159 |
Deferred Revenue
| 891 | 19,745 | 17,856 | 18,566 | 15,238 | 14,393 | 15,877 | 12,439 | 13,712 | 13,691 | 16,487 | 16,184 | 5,404 | 4,012 | 2,078 | 22,105 | 20,970 | 7,651 | 9,456 | 4,215 |
Other Current Liabilities
| 25,292 | 8,984 | 8,821 | 7,587 | 5,924 | 6,142 | 6,418 | 5,787 | 5,289 | 4,877 | 5,409 | 4,884 | 7,320 | 6,999 | 7,438 | 6,535 | 7,955 | 13,440 | 14,001 | 11,490 |
Total Current Liabilities
| 48,984 | 48,906 | 46,795 | 46,577 | 36,131 | 44,404 | 46,426 | 37,263 | 35,482 | 34,530 | 44,033 | 45,020 | 55,649 | 40,648 | 41,521 | 44,842 | 43,570 | 48,882 | 44,046 | 34,610 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 6,023 | 9,645 | 8,346 | 6,086 | 4,768 | 2,420 | 3,475 | 2,083 | 3,650 | 3,709 | 3,651 | 7,549 | 6,565 | 9,442 | 9,179 | 12,636 | 15,019 | 14,114 | 11,678 | 10,424 |
Deferred Revenue Non-Current
| 2,545 | 3,089 | 5,927 | 5,528 | 5,512 | 3,697 | 3,237 | 2,512 | 2,477 | 2,324 | 2,346 | 2,396 | 2,125 | 2,111 | 380 | 428 | 571 | 809 | 680 | 816 |
Deferred Tax Liabilities Non-Current
| 225 | 516 | 562 | 389 | 387 | 414 | 530 | 588 | 109 | 103 | 49 | 64 | 37 | 89 | 73 | 415 | 415 | 396 | 421 | 394 |
Other Non-Current Liabilities
| 8,016 | 5,210 | 5,391 | 5,502 | 6,036 | 6,272 | 6,386 | 6,872 | 6,990 | 7,313 | 7,040 | 7,197 | 7,379 | 7,542 | 7,647 | 10,369 | 9,346 | 8,432 | 9,346 | 7,998 |
Total Non-Current Liabilities
| 16,809 | 18,460 | 20,226 | 17,505 | 16,703 | 12,803 | 13,628 | 12,055 | 13,226 | 13,449 | 13,086 | 17,206 | 16,106 | 19,184 | 17,279 | 23,848 | 25,351 | 23,751 | 22,125 | 19,632 |
Total Liabilities
| 65,793 | 67,366 | 67,021 | 64,082 | 52,834 | 57,207 | 60,054 | 49,318 | 48,708 | 47,979 | 57,119 | 62,226 | 71,755 | 59,832 | 58,800 | 68,690 | 68,921 | 72,633 | 66,171 | 54,242 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 123,162 | 120,580 | 121,897 | 119,634 | 122,779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,999 | 33,999 | 31,959 |
Retained Earnings
| 63,670 | 61,997 | 59,442 | 61,359 | 59,110 | 60,172 | 59,639 | 59,188 | 67,125 | 72,859 | 78,679 | 80,438 | 83,074 | 89,984 | 88,398 | 94,297 | 102,247 | 103,075 | 96,113 | 90,122 |
Accumulated Other Comprehensive Income/Loss
| 3,927 | 3,459 | 1,967 | 1,282 | -383 | 801 | 1,702 | 2,360 | 2,008 | 2,901 | 2,188 | 1,377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 27,250 | -95,995 | -93,440 | -95,357 | -93,108 | -94,170 | 31,526 | 31,530 | 28,323 | 28,579 | 29,113 | 27,048 | 28,554 | 23,522 | 29,000 | 26,468 | 28,091 | 30,265 | 30,954 | 26,424 |
Total Shareholders Equity
| 128,845 | 126,621 | 122,547 | 123,179 | 119,251 | 123,580 | 126,865 | 127,076 | 131,454 | 138,337 | 143,978 | 142,861 | 145,626 | 147,504 | 151,396 | 154,763 | 164,336 | 167,339 | 161,066 | 148,505 |
Total Equity
| 129,152 | 126,961 | 122,889 | 123,832 | 119,965 | 124,184 | 127,351 | 127,390 | 131,746 | 138,552 | 144,362 | 143,300 | 146,193 | 147,962 | 151,852 | 155,478 | 165,205 | 167,995 | 161,536 | 148,983 |
Total Liabilities & Shareholders Equity
| 194,948 | 194,327 | 189,910 | 187,914 | 172,799 | 181,391 | 187,405 | 176,708 | 180,454 | 186,531 | 201,481 | 205,526 | 217,948 | 207,794 | 210,652 | 224,168 | 234,126 | 240,628 | 227,707 | 203,225 |