Belluna Co., Ltd.
TSE:9997.T
730 (JPY) • At close November 5, 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
| 37,244 | 32,111 | 28,591 | 30,778 | 22,788 | 22,071 | 22,747 | 20,176 | 19,478 | 17,242 | 16,401 | 14,833 | 12,959 | 20,688 | 23,221 | 19,511 | 18,612 | 28,065 | 21,869 | 10,628 |
Short Term Investments
| 155 | 170 | 202 | 182 | 486 | 1,197 | 424 | 1,201 | 346 | 721 | 436 | 916 | 401 | 3,275 | 68 | 1,124 | 298 | 1,376 | 497 | 2,142 |
Cash and Short Term Investments
| 37,399 | 32,281 | 28,793 | 30,960 | 23,274 | 23,268 | 23,171 | 21,377 | 19,824 | 17,963 | 16,837 | 15,749 | 13,360 | 23,963 | 23,289 | 20,635 | 18,910 | 29,441 | 22,366 | 12,770 |
Net Receivables
| 41,427 | 38,964 | 37,382 | 36,469 | 36,107 | 32,976 | 31,684 | 29,373 | 28,045 | 27,572 | 29,093 | 28,887 | 26,352 | 28,086 | 32,114 | 46,314 | 66,676 | 61,337 | 45,724 | 37,121 |
Inventory
| 35,918 | 38,600 | 38,357 | 36,320 | 34,289 | 32,399 | 28,545 | 27,336 | 21,002 | 19,152 | 16,972 | 17,631 | 14,153 | 15,021 | 15,724 | 16,711 | 19,930 | 14,797 | 10,610 | 9,753 |
Other Current Assets
| 15,217 | 12,008 | 12,874 | 11,120 | 9,415 | 10,057 | 7,451 | 6,706 | 5,318 | 5,168 | 3,765 | 2,824 | 4,427 | 1,884 | 1,471 | 1,992 | 4,094 | 2,226 | 1,468 | 1,275 |
Total Current Assets
| 129,961 | 122,664 | 118,133 | 115,534 | 103,683 | 99,244 | 90,851 | 84,792 | 74,189 | 69,855 | 66,667 | 65,091 | 58,292 | 68,954 | 72,598 | 85,652 | 109,610 | 107,801 | 80,168 | 60,919 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 136,909 | 129,495 | 103,342 | 92,558 | 88,651 | 83,204 | 75,549 | 64,258 | 59,459 | 55,804 | 42,748 | 35,230 | 28,587 | 27,310 | 28,251 | 29,290 | 31,670 | 26,090 | 28,796 | 27,668 |
Goodwill
| 1,044 | 1,487 | 1,979 | 1,988 | 2,689 | 2,293 | 2,693 | 3,222 | 3,231 | 3,601 | 3,960 | 98 | 230 | 361 | 493 | 625 | 0 | 0 | 0 | 0 |
Intangible Assets
| 9,849 | 9,087 | 8,299 | 8,916 | 9,138 | 8,960 | 9,044 | 9,654 | 5,111 | 3,981 | 3,398 | 3,798 | 3,768 | 4,840 | 5,570 | 4,167 | 2,336 | 1,589 | 0 | 0 |
Goodwill and Intangible Assets
| 10,893 | 10,574 | 10,278 | 10,904 | 11,827 | 11,253 | 11,737 | 12,876 | 8,342 | 7,582 | 7,358 | 3,896 | 3,998 | 5,201 | 6,063 | 4,792 | 2,336 | 1,589 | 0 | 0 |
Long Term Investments
| 16,118 | 19,649 | 18,918 | 18,072 | 15,306 | 16,700 | 13,847 | 12,036 | 14,215 | 12,605 | 8,365 | 6,183 | 1,978 | -1,345 | 3,144 | 2,649 | 7,564 | 8,618 | 7,343 | 4,766 |
Tax Assets
| 598 | 1,396 | 1,616 | 1,371 | 1,897 | 1,585 | 408 | 733 | 1,007 | 807 | 1,080 | 141 | 868 | 1,664 | 1,682 | 2,050 | 2,037 | 3,159 | 0 | 0 |
Other Non-Current Assets
| 6,212 | 1,810 | 1,889 | 1,768 | 1,762 | 1,796 | 3,552 | 4,325 | 3,841 | 5,567 | 4,426 | 4,535 | 5,451 | 8,811 | 7,965 | 9,435 | 7,490 | 1,982 | 2,946 | 3,662 |
Total Non-Current Assets
| 170,730 | 162,924 | 136,043 | 124,673 | 119,443 | 114,538 | 105,093 | 94,228 | 86,864 | 82,365 | 63,977 | 49,985 | 40,882 | 41,641 | 47,105 | 48,216 | 51,097 | 41,438 | 39,085 | 36,096 |
Total Assets
| 300,691 | 285,592 | 254,178 | 240,211 | 223,128 | 213,786 | 195,946 | 179,024 | 161,055 | 152,224 | 130,648 | 115,079 | 99,174 | 110,595 | 119,703 | 133,868 | 160,707 | 149,239 | 119,253 | 97,015 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 16,616 | 13,723 | 22,303 | 22,250 | 18,225 | 17,093 | 18,381 | 17,738 | 15,633 | 15,449 | 15,193 | 17,052 | 14,852 | 13,197 | 13,059 | 13,112 | 14,124 | 16,787 | 17,560 | 18,513 |
Short Term Debt
| 18,594 | 20,585 | 18,169 | 6,144 | 12,368 | 14,774 | 8,157 | 6,497 | 8,789 | 8,220 | 6,222 | 7,872 | 3,050 | 16,635 | 19,291 | 31,118 | 36,677 | 18,977 | 14,269 | 9,120 |
Tax Payables
| 2,210 | 1,875 | 2,042 | 4,907 | 1,148 | 3,652 | 2,010 | 3,003 | 951 | 2,047 | 789 | 2,650 | 1,056 | 1,117 | 1,368 | 356 | 1,282 | 3,271 | 2,747 | 1,944 |
Deferred Revenue
| 3,557 | 21,758 | 21,847 | 20,161 | 12,883 | 15,038 | 12,344 | 13,128 | 10,066 | 9,937 | 9,059 | 10,586 | 8,406 | 7,970 | 8,223 | 7,540 | 10,708 | 12,872 | 10,481 | 9,620 |
Other Current Liabilities
| 20,439 | 8,521 | 2,585 | 7,090 | 6,659 | 6,558 | 3,449 | 2,989 | 2,940 | 2,910 | 3,227 | 3,213 | 1,410 | 1,732 | 1,506 | 1,999 | 1,924 | 1,690 | 1,779 | 1,627 |
Total Current Liabilities
| 59,206 | 64,587 | 64,904 | 55,645 | 50,135 | 53,463 | 42,331 | 40,352 | 37,428 | 36,516 | 33,701 | 38,723 | 27,718 | 39,534 | 42,079 | 53,769 | 63,433 | 50,326 | 44,089 | 38,880 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 98,568 | 90,755 | 66,151 | 67,256 | 66,181 | 55,764 | 56,174 | 47,104 | 39,675 | 33,157 | 20,418 | 6,711 | 7,354 | 9,848 | 19,627 | 22,500 | 28,894 | 32,003 | 16,597 | 7,627 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 352 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52 | 0 |
Other Non-Current Liabilities
| 6,731 | 3,814 | 4,080 | 4,079 | 4,287 | 4,026 | 4,383 | 3,796 | 3,306 | 3,042 | 3,050 | 3,032 | 3,297 | 3,748 | 3,780 | 3,791 | 4,053 | 2,192 | 853 | 1,535 |
Total Non-Current Liabilities
| 105,299 | 94,569 | 70,231 | 71,335 | 70,468 | 59,790 | 60,557 | 50,900 | 42,981 | 36,199 | 23,468 | 9,743 | 10,651 | 13,596 | 23,407 | 26,291 | 32,947 | 34,195 | 17,854 | 9,162 |
Total Liabilities
| 164,505 | 159,156 | 135,135 | 126,980 | 120,603 | 113,253 | 102,888 | 91,252 | 80,409 | 72,715 | 57,169 | 48,466 | 38,369 | 53,130 | 65,486 | 80,060 | 96,380 | 84,521 | 61,943 | 48,042 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 4,270 | 5,958 | 3,132 | 4,362 | 2,384 | 1,030 | 95 | 204 | 0 | 0 | 222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 10,612 | 10,612 | 10,612 | 10,612 | 10,612 | 10,612 | 10,607 | 10,607 | 10,607 | 10,607 | 10,607 | 10,607 | 10,607 | 10,607 | 10,607 | 10,607 | 10,607 | 10,607 | 8,393 | 7,169 |
Retained Earnings
| 112,545 | 108,663 | 103,131 | 94,667 | 85,177 | 80,816 | 71,809 | 63,359 | 68,449 | 66,120 | 60,941 | 54,900 | 49,761 | 46,215 | 42,578 | 42,053 | 51,570 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 1,539 | -4,270 | -5,958 | -3,132 | -4,362 | -2,384 | -1,030 | -95 | -204 | 1,191 | 604 | -222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 10,496 | 6,221 | 4,525 | 7,341 | 6,100 | 8,402 | 9,929 | 10,907 | 1,122 | 1,327 | 1,327 | 1,106 | 437 | 643 | 1,032 | 1,148 | 1,939 | 53,961 | 48,804 | 41,751 |
Total Shareholders Equity
| 135,192 | 125,496 | 118,268 | 112,620 | 101,889 | 99,830 | 92,345 | 84,873 | 80,178 | 79,245 | 73,479 | 66,613 | 60,805 | 57,465 | 54,217 | 53,808 | 64,116 | 64,568 | 57,197 | 48,920 |
Total Equity
| 136,182 | 126,436 | 119,043 | 113,231 | 102,525 | 100,533 | 93,058 | 87,772 | 80,646 | 79,509 | 73,479 | 66,613 | 60,805 | 57,465 | 54,217 | 53,808 | 64,327 | 64,718 | 57,310 | 48,973 |
Total Liabilities & Shareholders Equity
| 300,687 | 285,592 | 254,178 | 240,211 | 223,128 | 213,786 | 195,946 | 179,024 | 161,055 | 152,224 | 130,648 | 115,079 | 99,174 | 110,595 | 119,703 | 133,868 | 160,707 | 149,239 | 119,253 | 97,015 |