Sac's Bar Holdings Inc.
TSE:9990.T
934 (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
| 4,169.546 | 2,444.594 | 2,465.781 | 1,132.167 | 3,247.398 | 3,513.157 | 3,873.941 | 3,468.323 | 3,061.859 | 5,132.387 | 5,242.068 | 3,346.505 | 4,466.348 | 3,575.485 | 703.42 | 703.42 | 1,188.038 | 1,311.975 | 2,310.959 | 1,037.214 |
Short Term Investments
| 30 | -6,367.217 | -6,745.386 | -7,089.143 | -7,217.368 | -7,240.172 | -6,929.365 | -123.235 | -76.759 | -115.312 | 0 | 0 | -181.044 | -180.231 | -5.68 | -5.68 | -8.075 | -8.075 | -8.659 | -9.336 |
Cash and Short Term Investments
| 4,169.546 | 2,444.594 | 2,465.781 | 1,132.167 | 3,247.398 | 3,513.157 | 3,873.941 | 3,468.323 | 3,061.859 | 5,132.387 | 5,242.068 | 3,346.505 | 4,466.348 | 3,575.485 | 703.42 | 703.42 | 1,188.038 | 1,311.975 | 2,310.959 | 1,037.214 |
Net Receivables
| 4,761.803 | 4,296.221 | 3,645.946 | 3,080.562 | 2,625.081 | 4,820.64 | 4,950.254 | 4,384.026 | 4,315.947 | 4,160.067 | 4,469.912 | 4,070.257 | 3,601.432 | 2,690.506 | 2,714.822 | 2,714.822 | 2,793.754 | 2,851.232 | 2,443.615 | 2,257.094 |
Inventory
| 12,016.204 | 13,071.75 | 12,204.109 | 13,133.773 | 14,741.552 | 13,852.016 | 13,386.267 | 13,226.184 | 12,629.186 | 11,214.671 | 9,751.552 | 8,813.677 | 7,723.286 | 7,317.262 | 7,813.61 | 7,813.61 | 7,657.623 | 7,153.331 | 6,908.175 | 7,310.437 |
Other Current Assets
| 147.001 | 262.476 | 204.298 | 199.205 | 217.135 | 309.774 | 249.11 | 123.772 | 563.627 | 174.969 | 168.396 | 122.604 | 60.413 | 174.473 | 240.542 | 240.542 | 43.217 | 38.469 | 101.163 | 57.358 |
Total Current Assets
| 21,094.554 | 20,075.041 | 18,520.134 | 17,545.707 | 20,831.166 | 22,495.587 | 22,459.572 | 21,202.305 | 20,570.619 | 20,682.094 | 19,631.928 | 16,353.043 | 15,851.479 | 13,757.726 | 11,472.394 | 11,472.394 | 11,682.632 | 11,355.007 | 11,763.912 | 10,662.103 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 5,721.139 | 11,971.057 | 12,070.78 | 6,393.571 | 6,466.641 | 6,451.142 | 6,128.089 | 5,782.85 | 5,320.884 | 4,904.817 | 4,790.906 | 4,303.595 | 3,557.027 | 2,897.344 | 3,171.669 | 3,171.669 | 2,273.841 | 2,324.765 | 2,056.326 | 2,035.927 |
Goodwill
| 0.889 | 0.22 | 0.866 | 0.64 | 0.394 | 0.121 | 0.336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 203 | 254 | 120 | 142 | 105 | 75 | 37 | 49.683 | 52.31 | 33.961 | 30.338 | 33.694 | 42.853 | 60.303 | 115.335 | 115.335 | 104.927 | 47.067 | 54.101 | 48.409 |
Goodwill and Intangible Assets
| 203.889 | 254.22 | 120.866 | 142.64 | 105.394 | 75.121 | 37.336 | 49.683 | 52.31 | 33.961 | 30.338 | 33.694 | 42.853 | 60.303 | 115.335 | 115.335 | 104.927 | 47.067 | 54.101 | 48.409 |
Long Term Investments
| 4,407.873 | 10,790 | 11,315 | 11,717 | 11,851 | 11,659 | 10,230.158 | 3,416.437 | 3,242.369 | 971.714 | 45.306 | 44.798 | 214.987 | 211.307 | 42.12 | 42.12 | 58.339 | 83.366 | 96.486 | 63.563 |
Tax Assets
| 1,685.695 | 1,938.913 | 2,305.206 | 1,706.918 | 853.411 | 860.612 | 635.248 | 603.091 | 607.685 | 561.178 | 539.396 | 502.907 | 488.207 | 546.737 | 281.656 | 281.656 | 271.753 | 260.24 | 233.211 | 219.775 |
Other Non-Current Assets
| 6,271.977 | -5,886.666 | -6,216.664 | -0.729 | 0.512 | -0.397 | 624.312 | 7,617.124 | 7,440.578 | 7,224.192 | 6,743.918 | 6,599.045 | 6,209.019 | 6,155.091 | 6,655.866 | 6,655.866 | 6,635.06 | 6,517.565 | 6,331.095 | 6,471.298 |
Total Non-Current Assets
| 18,290.573 | 19,067.524 | 19,595.188 | 19,959.4 | 19,276.958 | 19,045.478 | 17,655.143 | 17,469.185 | 16,663.826 | 13,695.862 | 12,149.864 | 11,484.039 | 10,512.093 | 9,870.782 | 10,266.646 | 10,266.646 | 9,343.92 | 9,233.003 | 8,771.219 | 8,838.972 |
Total Assets
| 39,385.127 | 39,142.569 | 38,115.327 | 37,505.111 | 40,108.128 | 41,541.068 | 40,114.715 | 38,671.491 | 37,234.445 | 34,377.956 | 31,781.792 | 27,837.082 | 26,363.572 | 23,628.508 | 21,739.04 | 21,739.04 | 21,026.552 | 20,588.01 | 20,535.131 | 19,501.075 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 3,191.187 | 3,212.362 | 2,683.843 | 2,438.991 | 3,042.717 | 3,757.646 | 3,710.827 | 3,836.271 | 4,115.297 | 4,271.381 | 3,875.686 | 3,553.613 | 4,138.688 | 3,488.429 | 3,166.302 | 3,166.302 | 3,607.504 | 3,932.006 | 3,491.255 | 3,290.978 |
Short Term Debt
| 181.754 | 2,717.142 | 3,459.897 | 1,422.813 | 358.975 | 519.267 | 2,050.452 | 428.253 | 480.845 | 417.831 | 1,279.697 | 792.387 | 819.986 | 733.581 | 1,347.055 | 1,347.055 | 530 | 30 | 1,170 | 1,551.62 |
Tax Payables
| 540.144 | 615.301 | 110.937 | 154.803 | 256.316 | 669.52 | 565.346 | 791.067 | 891.83 | 906.959 | 1,160.545 | 950.335 | 1,113.378 | 681.363 | 451.771 | 451.771 | 570.861 | 478.553 | 722.348 | 379.069 |
Deferred Revenue
| 58 | 1,030.841 | 385.074 | 461.821 | 590.898 | 1,102.645 | 991.335 | 1,226.255 | 1,301.07 | 1,292.363 | 1,541.112 | 1,301.842 | 2,163.504 | 1,512.472 | 736.394 | 736.394 | 859.306 | 478.553 | 722.348 | 379.069 |
Other Current Liabilities
| 3,606.389 | 2,342.082 | 1,792.775 | 1,627.653 | 1,822.771 | 2,319.594 | 2,316.296 | 2,062.332 | 2,294.722 | 2,165.156 | 1,885.487 | 1,696.677 | 71.499 | 59.031 | 1,140.484 | 1,140.484 | 1,287.093 | 1,515.474 | 1,286.223 | 1,078.235 |
Total Current Liabilities
| 7,037.33 | 9,302.427 | 8,321.589 | 5,951.278 | 5,815.361 | 7,699.152 | 9,068.91 | 7,553.111 | 8,191.934 | 8,146.731 | 8,581.982 | 7,344.519 | 7,193.677 | 5,793.513 | 6,390.235 | 6,390.235 | 6,283.903 | 5,956.033 | 6,669.826 | 6,299.902 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 1,000 | 589.77 | 1,949.741 | 2,297.032 | 2,365.553 | 2,367.142 | 977.538 | 2,516.198 | 2,461.857 | 2,268.045 | 2,250.932 | 1,646.157 | 2,111.935 | 2,151.583 | 1,140.114 | 1,140.114 | 1,025 | 1,555 | 1,500 | 1,500 |
Deferred Revenue Non-Current
| 241.643 | 2,976.141 | 2,368.68 | 2,273.744 | 2,215.356 | 1,895.152 | 1,907.82 | 1,799.085 | 1,726.229 | 1,553.01 | 1,350.996 | 1,240.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 15.812 | 8.992 | 0.7 | 0.792 | 18.239 | 23.795 | 28.416 | 28.651 | 28.918 | 29.862 | 31.71 | 32.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3,264.197 | 346.422 | 376.261 | 467.34 | 452.857 | 485.199 | 497.115 | 539.374 | 615.742 | 464.322 | 369.377 | 254.922 | 1,518.24 | 1,457.261 | 845.195 | 845.195 | 725.854 | 704.117 | 746.719 | 683.071 |
Total Non-Current Liabilities
| 4,521.652 | 3,921.325 | 4,695.382 | 5,038.908 | 5,052.005 | 4,771.288 | 3,410.889 | 4,883.308 | 4,832.746 | 4,315.239 | 4,003.015 | 3,173.589 | 3,630.175 | 3,608.844 | 1,985.309 | 1,985.309 | 1,750.854 | 2,259.117 | 2,246.719 | 2,183.071 |
Total Liabilities
| 11,558.982 | 13,223.752 | 13,016.971 | 10,990.186 | 10,867.366 | 12,470.44 | 12,479.799 | 12,436.419 | 13,024.68 | 12,461.97 | 12,584.997 | 10,518.108 | 10,823.852 | 9,402.357 | 8,375.544 | 8,375.544 | 8,034.757 | 8,215.15 | 8,916.545 | 8,482.973 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 52.788 | 29.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,986.4 | 2,986.4 | 2,986.4 | 2,986.4 | 2,986.4 | 2,986.4 | 2,986.4 | 2,986.4 | 2,986.4 | 2,986.4 | 2,986.4 | 2,986.4 | 2,986.4 | 2,986.4 | 2,986.4 | 2,986.4 | 2,986.4 | 2,986.4 | 2,986.4 | 2,986.4 |
Retained Earnings
| 20,732.074 | 18,898.821 | 18,054.719 | 19,378.681 | 22,097.446 | 21,313.148 | 19,930.731 | 18,505.036 | 16,641.74 | 14,395.72 | 12,253.313 | 10,375.756 | 8,699.112 | 7,424.268 | 6,570.887 | 6,570.887 | 5,950.248 | 5,216.348 | 4,526.453 | 3,943.495 |
Accumulated Other Comprehensive Income/Loss
| 21.476 | -52.788 | -29.284 | 63.265 | 70.311 | 311.501 | 257.895 | 283.617 | 120.936 | 71 | 3 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4,086.192 | 4,033.596 | 4,057.237 | 4,086.579 | 4,086.605 | 4,459.579 | 4,459.888 | 4,460.019 | 4,460.689 | 4,462.866 | 3,954.082 | 3,937.818 | 3,854.208 | 3,815.483 | 3,806.209 | 3,806.209 | 4,055.147 | 4,170.112 | 4,105.733 | 4,088.207 |
Total Shareholders Equity
| 27,826.142 | 25,918.817 | 25,098.356 | 26,514.925 | 29,240.762 | 29,070.628 | 27,634.914 | 26,235.072 | 24,209.765 | 21,915.986 | 19,196.795 | 17,318.974 | 15,539.72 | 14,226.151 | 13,363.496 | 13,363.496 | 12,991.795 | 12,372.86 | 11,618.586 | 11,018.102 |
Total Equity
| 27,826.142 | 25,918.817 | 25,098.356 | 26,514.925 | 29,240.762 | 29,070.628 | 27,634.914 | 26,235.072 | 24,209.765 | 21,915.986 | 19,196.795 | 17,318.974 | 15,539.72 | 14,226.151 | 13,363.496 | 13,363.496 | 12,991.795 | 12,372.86 | 11,618.586 | 11,018.102 |
Total Liabilities & Shareholders Equity
| 39,385.127 | 39,142.569 | 38,115.327 | 37,505.111 | 40,108.128 | 41,541.068 | 40,114.713 | 38,671.491 | 37,234.445 | 34,377.956 | 31,781.792 | 27,837.082 | 26,363.572 | 23,628.508 | 21,739.04 | 21,739.04 | 21,026.552 | 20,588.01 | 20,535.131 | 19,501.075 |