Hephaist
6433
Okamoto Glass
7746
Beat Holdings
9399
Living Technologies
4445
Btm
5247
(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 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 35.34%3.47B | 10.29%3.71B | -3.95%2.26B | -3.95%2.26B | 61.85%3.03B | 27.06%2.56B | 27.43%3.36B | 1.69%2.35B | 1.69%2.35B | -0.37%1.87B |
-Cash and cash equivalents | 35.34%3.47B | 10.29%3.71B | -3.95%2.26B | -3.95%2.26B | 61.85%3.03B | 27.06%2.56B | 27.43%3.36B | 1.69%2.35B | 1.69%2.35B | -0.27%1.87B |
Receivables | 45.98%381M | 116.95%512M | 101.83%771M | 101.83%771M | 0.90%448M | -27.90%261M | 76.12%236M | -11.16%382M | -11.16%382M | 15.32%444M |
-Accounts receivable | 13.68%108M | 173.26%235M | 29.17%93M | 29.17%93M | -80.18%88M | -73.76%95M | -35.82%86M | -83.26%72M | -83.26%72M | 15.32%444M |
-Gross accounts receivable | 13.68%108M | 173.26%235M | 29.17%93M | 29.17%93M | -80.18%88M | -73.76%95M | -35.82%86M | -83.26%72M | -83.26%72M | 15.32%444M |
-Other receivables | 64.46%273M | 84.67%277M | 118.71%678M | 118.71%678M | --360M | --166M | --150M | --310M | --310M | ---- |
Inventory | 165.67%7.75B | 109.67%4.86B | 53.00%5.07B | 53.00%5.07B | 49.82%2.85B | 28.86%2.92B | 58.27%2.32B | 138.32%3.32B | 138.32%3.32B | 86.94%1.9B |
Other current assets | -23.28%178M | 120.53%333M | 76.26%245M | 76.26%245M | 61.39%255M | 103.51%232M | -0.66%151M | 57.95%139M | 57.95%139M | -0.63%158M |
Total current assets | 97.15%11.78B | 55.13%9.41B | 34.89%8.35B | 34.89%8.35B | 50.41%6.58B | 25.56%5.97B | 38.23%6.07B | 46.57%6.19B | 46.57%6.19B | 27.23%4.37B |
Non current assets | ||||||||||
Net PPE | 23.98%1.03B | 13.55%1.01B | 21.46%934M | 21.46%934M | 39.27%922M | 39.23%834M | 51.87%893M | 42.14%769M | 42.14%769M | 26.10%662M |
-Gross PP&E | 24.16%1.03B | 13.58%1.01B | 21.38%931M | 21.38%931M | 39.55%921M | 38.90%832M | 51.53%891M | 42.30%767M | 42.30%767M | 26.20%660M |
Goodwill and other intangible assets | -14.29%6M | -37.50%5M | -25.00%6M | -25.00%6M | -62.50%6M | -58.82%7M | -55.56%8M | -89.87%8M | -89.87%8M | -79.22%16M |
-Other intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -79.22%16M |
Deferred tax assets-non current | 20.69%35M | 14.29%32M | 141.18%41M | 141.18%41M | 39.29%39M | 0.00%29M | 0.00%28M | -46.88%17M | -46.88%17M | --28M |
Other non current assets | 16.00%29M | 20.00%30M | 19.23%31M | 19.23%31M | 18.52%32M | -7.41%25M | -45.65%25M | -40.91%26M | -40.91%26M | --27M |
Total non current assets | 23.35%1.1B | 13.31%1.08B | 23.41%1.01B | 23.41%1.01B | 36.29%999M | 33.18%895M | 40.29%954M | 17.82%820M | 17.82%820M | 9.90%733M |
Total assets | 87.51%12.88B | 49.45%10.5B | 33.54%9.36B | 33.54%9.36B | 48.39%7.58B | 26.47%6.87B | 38.52%7.02B | 42.48%7.01B | 42.48%7.01B | 24.37%5.11B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | 231.66%5.49B | 137.91%3.16B | 33.41%2.91B | 33.41%2.91B | 175.27%2.07B | 14.85%1.66B | 37.66%1.33B | 387.47%2.18B | 387.47%2.18B | 3,660.00%752M |
-Current debt and capital lease obligation | 231.66%5.49B | 137.91%3.16B | 33.41%2.91B | 33.41%2.91B | 175.27%2.07B | 14.85%1.66B | 37.66%1.33B | 387.47%2.18B | 387.47%2.18B | 3,660.00%752M |
-Including:Current debt | 233.23%5.48B | 138.83%3.14B | 33.44%2.89B | 33.44%2.89B | 177.46%2.06B | 14.90%1.64B | 38.09%1.32B | 396.11%2.17B | 396.11%2.17B | 3,605.00%741M |
-Including:Current capital Lease obligation | 16.67%14M | 27.27%14M | 27.27%14M | 27.27%14M | 27.27%14M | 9.09%12M | 0.00%11M | 10.00%11M | 10.00%11M | --11M |
Payables | 42.11%1.09B | 35.08%978M | 75.00%1.05B | 75.00%1.05B | 44.29%733M | 56.53%767M | 61.97%724M | 19.76%600M | 19.76%600M | 4.10%508M |
-accounts payable | 49.91%847M | 40.03%815M | 52.37%771M | 52.37%771M | 5.95%463M | 29.59%565M | 39.23%582M | 33.51%506M | 33.51%506M | 13.80%437M |
-Total tax payable | 20.30%243M | 14.79%163M | 196.81%279M | 196.81%279M | 280.28%270M | 274.07%202M | 389.66%142M | -22.95%94M | -22.95%94M | -31.73%71M |
Current provisions | ---- | ---- | --9M | --9M | ---- | -92.00%2M | -78.57%3M | ---- | ---- | --17M |
Pension and other retirement benefit plans | 33.33%36M | 23.68%47M | 25.00%30M | 25.00%30M | 16.67%42M | 17.39%27M | 8.57%38M | 9.09%24M | 9.09%24M | 2.86%36M |
Accrued and deferred income | 12.58%510M | -3.93%636M | -16.20%326M | -16.20%326M | 72.08%456M | 166.47%453M | 74.67%662M | -15.62%389M | -15.62%389M | -33.92%265M |
Other current liabilities | -5.53%410M | -10.77%530M | 40.12%475M | 40.12%475M | 14.02%488M | 22.60%434M | 52.70%594M | 5.94%339M | 5.94%339M | 38.51%428M |
Current liabilities | 125.73%7.54B | 59.74%5.35B | 35.85%4.8B | 35.85%4.8B | 88.88%3.79B | 33.36%3.34B | 50.27%3.35B | 99.94%3.53B | 99.94%3.53B | 60.10%2.01B |
Non current liabilities | ||||||||||
Non current financial liabilities | 144.64%1.53B | 68.15%1.47B | 44.94%1.3B | 44.94%1.3B | 3.72%614M | 4.52%625M | 61.33%876M | 6.77%899M | 6.77%899M | 1.37%592M |
-Long term debt and capital lease obligation | 144.64%1.53B | 68.15%1.47B | 44.94%1.3B | 44.94%1.3B | 3.72%614M | 4.52%625M | 61.33%876M | 6.77%899M | 6.77%899M | 1.37%592M |
-Including:Long term debt | 154.70%1.49B | 71.17%1.43B | 46.28%1.26B | 46.28%1.26B | 3.08%569M | 5.03%585M | 67.20%836M | 6.83%860M | 6.83%860M | 1.66%552M |
-Including:Long term capital lease obligation | -2.50%39M | 5.00%42M | 15.38%45M | 15.38%45M | 12.50%45M | -2.44%40M | -6.98%40M | 5.41%39M | 5.41%39M | -2.44%40M |
Other non current liabilities | 0.00%2M | 0.00%2M | -50.00%1M | -50.00%1M | -25.00%3M | 0.00%2M | -33.33%2M | -60.00%2M | -60.00%2M | 100.00%4M |
Total non current liabilities | 144.18%1.53B | 68.00%1.48B | 44.73%1.3B | 44.73%1.3B | 3.52%617M | 4.50%627M | 60.81%878M | 4.77%901M | 4.77%901M | -0.67%596M |
Total liabilities | 128.65%9.07B | 61.45%6.82B | 37.66%6.1B | 37.66%6.1B | 69.33%4.41B | 27.78%3.97B | 52.34%4.23B | 68.77%4.43B | 68.77%4.43B | 40.42%2.6B |
Shareholders'equity | ||||||||||
Share capital | 21.05%69M | 27.78%69M | 11.32%59M | 11.32%59M | 11.32%59M | 7.55%57M | 1.89%54M | 0.00%53M | 0.00%53M | 6.00%53M |
-common stock | 21.05%69M | 27.78%69M | 11.32%59M | 11.32%59M | 11.32%59M | 7.55%57M | 1.89%54M | 0.00%53M | 0.00%53M | 6.00%53M |
Additional paid-in capital | 2.29%536M | 2.88%536M | 0.96%525M | 0.96%525M | 0.96%525M | 0.77%524M | 0.19%521M | 0.00%520M | 0.00%520M | 0.78%520M |
Retained earnings | 37.07%3.28B | 36.93%3.14B | 34.03%2.75B | 34.03%2.75B | 34.56%2.66B | 34.06%2.39B | 30.76%2.29B | 17.84%2.05B | 17.84%2.05B | 15.89%1.98B |
Less: Treasury stock | 0.00%69M | 0.00%69M | 60.47%69M | 60.47%69M | 60.47%69M | 137.93%69M | 137.93%69M | 152.94%43M | 152.94%43M | 152.94%43M |
Total stockholders'equity | 31.36%3.82B | 31.32%3.67B | 26.45%3.26B | 26.45%3.26B | 26.66%3.17B | 24.73%2.91B | 21.82%2.8B | 12.38%2.58B | 12.38%2.58B | 11.18%2.51B |
Total equity | 31.36%3.82B | 31.32%3.67B | 26.45%3.26B | 26.45%3.26B | 26.66%3.17B | 24.73%2.91B | 21.82%2.8B | 12.38%2.58B | 12.38%2.58B | 11.18%2.51B |
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 |