Shin-Etsu Chemical
4063
SAKURA Internet
3778
Metaplanet
3350
4
Lasertec
6920
5
Advantest
6857
(FY)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 19.62%112.38B | 3.72%100.74B | 16.13%98.63B | 20.57%97.8B | 23.96%93.94B | --93.94B | 23.11%97.13B | 45.81%84.93B | 34.74%81.12B | 15.45%75.79B |
-Cash and cash equivalents | 19.62%112.38B | 3.72%100.74B | 16.13%98.63B | 20.57%97.8B | 23.96%93.94B | --93.94B | 23.11%97.13B | 45.81%84.93B | 34.74%81.12B | 15.45%75.79B |
Receivables | 2.27%34.1B | -2.84%30.84B | 12.77%36.36B | 20.18%34.66B | 13.74%33.35B | --33.35B | 8.08%31.74B | 11.35%32.24B | 13.92%28.84B | 30.56%29.32B |
-Accounts receivable | 2.27%34.1B | -2.84%30.84B | 12.77%36.36B | 20.18%34.66B | 13.74%33.35B | --33.35B | 8.08%31.74B | 11.35%32.24B | 13.92%28.84B | 30.56%29.32B |
-Gross accounts receivable | 2.27%34.1B | -2.84%30.84B | 12.77%36.36B | 20.18%34.66B | 13.74%33.35B | --33.35B | 8.08%31.74B | 11.35%32.24B | 13.92%28.84B | 30.56%29.32B |
Inventory | 22.61%57.05B | 14.49%51.91B | 23.41%54.16B | 18.31%48.84B | 9.27%46.53B | --46.53B | -9.19%45.34B | -16.18%43.88B | -10.07%41.28B | 23.44%42.58B |
Other current assets | 68.92%6.49B | 55.88%5.46B | 54.69%4.83B | 49.60%3.75B | 14.87%3.84B | --3.84B | 1.07%3.5B | -6.30%3.12B | 9.28%2.51B | 56.24%3.34B |
Total current assets | 18.21%210.02B | 6.32%188.95B | 18.15%193.98B | 20.36%185.06B | 17.63%177.66B | --177.66B | 9.93%177.71B | 14.90%164.18B | 14.98%153.75B | 21.08%151.03B |
Non current assets | ||||||||||
Net PPE | 14.17%21.17B | 14.82%20.26B | 44.26%22.32B | 44.84%21.13B | 22.98%18.54B | --18.54B | 3.78%17.64B | -8.66%15.47B | -8.65%14.59B | 182.17%15.08B |
-Gross PP&E | 14.17%21.17B | 14.82%20.26B | 44.27%22.32B | 44.85%21.12B | 22.99%18.54B | --18.54B | 3.78%17.64B | -8.66%15.47B | -8.65%14.58B | 182.27%15.08B |
Prepaid assets-non current | 0.77%1.05B | 4.97%1.03B | 12.88%1.09B | 9.28%1.05B | 7.76%1.04B | --1.04B | 3.68%985M | -0.21%963M | 1.48%959M | 8.29%967M |
Total investment | 88.52%1.08B | 20.95%710M | 18.89%667M | 54.85%638M | 46.68%575M | --575M | 51.68%587M | 61.67%561M | 42.07%412M | 49.62%392M |
-Financial asset investment | 88.52%1.08B | 20.95%710M | 18.89%667M | 54.85%638M | 46.68%575M | --575M | 51.68%587M | 61.67%561M | 42.07%412M | 49.62%392M |
-Including:Available-for-sale securities | 88.52%1.08B | 20.95%710M | 18.89%667M | 54.85%638M | 46.68%575M | --575M | 51.68%587M | 61.67%561M | 42.07%412M | 49.62%392M |
Goodwill and other intangible assets | -31.40%9.67B | 15.13%13.37B | 22.82%14.35B | 27.26%14.02B | 29.27%14.09B | --14.09B | -1.07%11.61B | -1.77%11.69B | -5.01%11.02B | 13.01%10.9B |
-Goodwill | -28.49%5.29B | 49.72%6.97B | 81.83%8.68B | 85.20%8.42B | 62.82%7.4B | --7.4B | -19.00%4.65B | -18.65%4.77B | -20.40%4.55B | 10.99%4.55B |
-Other intangible assets | -34.62%4.37B | -8.01%6.4B | -17.91%5.68B | -13.44%5.6B | 5.26%6.69B | --6.69B | 16.13%6.96B | 14.66%6.91B | 9.92%6.47B | 14.51%6.35B |
Deferred tax assets-non current | 24.32%910M | 5.54%838M | 25.98%965M | 30.68%920M | 4.13%732M | --732M | 16.94%794M | -1.92%766M | -5.12%704M | -5.76%703M |
Other non current assets | -10.53%102M | 24.46%173M | 43.18%189M | -5.30%125M | -23.49%114M | --114M | -13.66%139M | -17.50%132M | -9.59%132M | 5.67%149M |
Total non current assets | -3.17%33.98B | 14.55%36.38B | 33.81%39.58B | 36.20%37.88B | 24.50%35.1B | --35.1B | 2.73%31.76B | -4.85%29.58B | -6.33%27.81B | 65.53%28.19B |
Total assets | 14.69%244B | 7.57%225.33B | 20.54%233.57B | 22.79%222.94B | 18.71%212.76B | --212.76B | 8.77%209.47B | 11.37%193.76B | 11.11%181.56B | 26.42%179.22B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | 42.42%26.86B | 119.16%25.28B | 219.60%29.84B | 214.00%27.3B | 99.45%18.86B | --18.86B | -20.86%11.54B | -37.21%9.34B | -32.93%8.69B | -27.28%9.46B |
-Current debt and capital lease obligation | 42.42%26.86B | 119.16%25.28B | 219.60%29.84B | 214.00%27.3B | 99.45%18.86B | --18.86B | -20.86%11.54B | -37.21%9.34B | -32.93%8.69B | -27.28%9.46B |
-Including:Current debt | 43.81%23.1B | 146.65%21.98B | 295.17%26.41B | 286.18%24.05B | 130.26%16.06B | --16.06B | -25.63%8.91B | -46.12%6.68B | -44.38%6.23B | -44.71%6.98B |
-Including:Current capital Lease obligation | 34.42%3.76B | 25.76%3.3B | 29.48%3.44B | 31.64%3.25B | 12.75%2.8B | --2.8B | 1.20%2.62B | 7.57%2.66B | 39.74%2.47B | 542.23%2.48B |
Payables | -0.28%22.33B | -2.69%21.55B | 12.55%24.22B | 18.38%24.38B | 18.48%22.4B | --22.4B | 9.57%22.15B | -5.24%21.52B | -15.65%20.59B | -0.41%18.9B |
-accounts payable | 0.95%19.24B | -0.46%18.24B | 19.62%20.69B | 21.58%20.02B | 25.65%19.06B | --19.06B | 12.64%18.33B | -5.94%17.3B | -11.62%16.47B | -0.64%15.17B |
-Total tax payable | 9.90%211M | -10.16%345M | -22.01%287M | 12.94%707M | -9.86%192M | --192M | -13.12%384M | -14.42%368M | -57.39%626M | -41.32%213M |
-Other payable | -8.37%2.88B | -13.72%2.97B | -15.88%3.24B | 4.28%3.65B | -10.69%3.14B | --3.14B | -1.86%3.44B | -0.90%3.85B | -18.82%3.5B | 5.11%3.52B |
Current provisions | 329.39%1.27B | 26.82%331M | 41.31%366M | 152.86%531M | --296M | --296M | --261M | --259M | --210M | ---- |
Pension and other retirement benefit plans | -6.27%1.29B | -14.29%1.16B | -17.84%861M | 0.68%1.48B | -13.88%1.37B | --1.37B | 5.22%1.35B | 9.51%1.05B | 18.24%1.47B | 9.72%1.59B |
Other current liabilities | 17.53%5.67B | 8.67%4.51B | 34.60%5.75B | 27.81%4.62B | 31.74%4.83B | --4.83B | 11.79%4.15B | 15.39%4.27B | 9.37%3.62B | 12.36%3.66B |
Current liabilities | 20.26%57.42B | 33.94%52.84B | 67.53%61.04B | 68.61%58.3B | 42.05%47.75B | --47.75B | -0.86%39.45B | -13.74%36.44B | -17.52%34.58B | -8.39%33.61B |
Non current liabilities | ||||||||||
Non current financial liabilities | 23.33%99.16B | 8.36%88.23B | 7.51%77.68B | 10.02%76.45B | 15.15%80.4B | --80.4B | 12.39%81.42B | 31.80%72.25B | 30.73%69.49B | 69.76%69.82B |
-Long term debt and capital lease obligation | 23.33%99.16B | 8.36%88.23B | 7.51%77.68B | 10.02%76.45B | 15.15%80.4B | --80.4B | 12.39%81.42B | 31.80%72.25B | 30.73%69.49B | 69.76%69.82B |
-Including:Long term debt | 23.89%86.79B | 8.49%76.56B | 2.83%64.96B | 5.71%64.21B | 15.65%70.05B | --70.05B | 14.21%70.57B | 42.90%63.17B | 42.08%60.74B | 51.38%60.57B |
-Including:Long term capital lease obligation | 19.47%12.37B | 7.54%11.67B | 40.02%12.72B | 39.90%12.24B | 11.91%10.35B | --10.35B | 1.80%10.86B | -14.44%9.08B | -15.90%8.75B | 729.60%9.25B |
Long term pension and other post-retirement benefit plans | -89.00%117M | -36.99%506M | -26.11%532M | 42.45%708M | 58.81%1.06B | --1.06B | 34.28%803M | 40.63%720M | 47.48%497M | 77.72%670M |
Non current deferred liabilities | -53.93%574M | -3.46%1.29B | -15.41%1.11B | -13.38%1.05B | 4.09%1.25B | --1.25B | 1.14%1.33B | 2.97%1.32B | -1.70%1.21B | -0.99%1.2B |
Other non current liabilities | 9.33%2.66B | 18.56%2.45B | 40.04%2.85B | 33.75%2.56B | 31.03%2.43B | --2.43B | 10.35%2.07B | 1.96%2.03B | -15.81%1.91B | -25.73%1.86B |
Total non current liabilities | 20.39%102.51B | 8.00%92.48B | 7.66%82.17B | 10.47%80.76B | 15.77%85.15B | --85.15B | 12.31%85.63B | 30.23%76.32B | 28.28%73.11B | 62.66%73.55B |
Total liabilities | 20.34%159.93B | 16.18%145.31B | 27.01%143.21B | 29.14%139.07B | 24.01%132.89B | --132.89B | 7.80%125.08B | 11.81%112.76B | 8.87%107.69B | 30.83%107.16B |
Shareholders'equity | ||||||||||
Share capital | 0.00%2.65B | 0.00%2.65B | 0.00%2.65B | 0.00%2.65B | 0.00%2.65B | --2.65B | 0.00%2.65B | 0.00%2.65B | 0.00%2.65B | 0.00%2.65B |
-common stock | 0.00%2.65B | 0.00%2.65B | 0.00%2.65B | 0.00%2.65B | 0.00%2.65B | --2.65B | 0.00%2.65B | 0.00%2.65B | 0.00%2.65B | 0.00%2.65B |
Additional paid-in capital | 0.08%6.15B | 0.08%6.15B | 0.08%6.15B | -5.83%6.15B | -5.91%6.15B | --6.15B | -5.91%6.15B | -5.91%6.15B | 0.00%6.53B | 0.00%6.53B |
Retained earnings | -5.53%53.36B | 0.76%57.34B | 3.59%57.74B | 4.82%56.26B | 7.71%56.48B | --56.48B | 10.95%56.9B | 9.04%55.74B | 10.04%53.67B | 10.21%52.44B |
Less: Treasury stock | 59,700.00%598M | 59,700.00%598M | 59,700.00%598M | --598M | --1M | --1M | --1M | --1M | --0 | --0 |
Other reserves | 54.44%22.51B | -22.54%14.47B | 48.36%24.41B | 84.77%19.4B | 46.55%14.58B | --14.58B | 19.97%18.68B | 33.46%16.45B | 73.50%10.5B | 270.60%9.95B |
Total stockholders'equity | 5.28%84.07B | -5.18%80.01B | 11.56%90.34B | 14.33%83.86B | 11.58%79.85B | --79.85B | 10.97%84.37B | 11.51%80.98B | 14.60%73.35B | 20.39%71.56B |
Noncontrolling interests | -47.06%9M | -50.00%10M | -47.83%12M | -97.16%15M | -96.63%17M | --17M | -96.12%20M | -95.56%23M | 7.76%528M | 19.43%504M |
Total equity | 5.27%84.07B | -5.19%80.02B | 11.55%90.36B | 13.53%83.87B | 10.82%79.86B | --79.86B | 10.25%84.39B | 10.75%81B | 14.55%73.88B | 20.38%72.06B |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |