D. Western Therapeutics Institute
4576
Needs Well
3992
Daiwa Cycle
5888
Osaka Yuka Industry
4124
Liberta
4935
(FY)May 31, 2024 | (Q4)May 31, 2024 | (Q2)Nov 30, 2023 | (FY)May 31, 2023 | (Q4)May 31, 2023 | (Q2)Nov 30, 2022 | (FY)May 31, 2022 | (Q4)May 31, 2022 | (FY)May 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Current assets | |||||||||
Cash, cash equivalents and short term investments | 22.92%1.06B | 22.92%1.06B | 42.35%944.27M | 50.88%858.96M | 50.88%858.96M | --663.34M | -31.21%569.31M | --569.31M | --827.56M |
-Cash and cash equivalents | 17.10%1.01B | 17.10%1.01B | 42.35%944.27M | 50.88%858.96M | 50.88%858.96M | --663.34M | -31.21%569.31M | --569.31M | --827.56M |
-Short term investments | --50M | --50M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Receivables | -5.15%2.46B | -5.15%2.46B | -4.72%2.52B | -2.49%2.6B | -2.49%2.6B | --2.64B | 9.09%2.66B | --2.66B | --2.44B |
-Accounts receivable | -5.15%2.46B | -5.15%2.46B | -4.72%2.52B | -2.49%2.6B | -2.49%2.6B | --2.64B | 9.09%2.66B | --2.66B | --2.44B |
Inventory | 6.39%648.81M | 6.39%648.81M | -6.07%612.42M | 10.18%609.83M | 10.18%609.83M | --651.98M | 0.56%553.46M | --553.46M | --550.41M |
Other current assets | -3.25%1.5B | -3.25%1.5B | 15.07%1.34B | 54.80%1.55B | 54.80%1.55B | --1.17B | 29.21%1B | --1B | --777.02M |
Total current assets | 0.92%5.67B | 0.92%5.67B | 5.70%5.42B | 17.33%5.62B | 17.33%5.62B | --5.12B | 4.21%4.79B | --4.79B | --4.6B |
Non current assets | |||||||||
Net PPE | -0.34%2.95B | -0.34%2.95B | -5.02%2.99B | -6.88%2.96B | -6.88%2.96B | --3.14B | -2.81%3.18B | --3.18B | --3.27B |
-Gross PP&E | -0.34%2.95B | -0.34%2.95B | -52.61%2.99B | -53.04%2.96B | -53.04%2.96B | --6.3B | -0.34%6.3B | --6.3B | --6.32B |
-Accumulated depreciation | ---- | ---- | ---- | ---- | ---- | ---3.16B | -2.30%-3.12B | ---3.12B | ---3.05B |
Total investment | 11.39%965.48M | 11.39%965.48M | 1.88%843.36M | 7.49%866.76M | 7.49%866.76M | --827.84M | -0.79%806.35M | --806.35M | --812.79M |
-Financial asset investment | 11.39%965.48M | 11.39%965.48M | 1.88%843.36M | 7.49%866.76M | 7.49%866.76M | --827.84M | -0.79%806.35M | --806.35M | --812.79M |
-Including:Available-for-sale securities | 11.39%965.48M | 11.39%965.48M | 1.88%843.36M | 7.49%866.76M | 7.49%866.76M | --827.84M | -0.79%806.35M | --806.35M | --812.79M |
Long-term accounts receivable and other receivables | -99.20%650K | -99.20%650K | -6.31%79.5M | -8.56%81.11M | -8.56%81.11M | --84.85M | -7.84%88.7M | --88.7M | --96.25M |
Goodwill and other intangible assets | 17.75%206.25M | 17.75%206.25M | -2.83%181.64M | -12.78%175.17M | -12.78%175.17M | --186.92M | 11.05%200.83M | --200.83M | --180.84M |
-Goodwill | 52.14%82.9M | 52.14%82.9M | -9.28%56.19M | -21.33%54.49M | -21.33%54.49M | --61.94M | 85.39%69.27M | --69.27M | --37.36M |
-Other intangible assets | 2.22%123.36M | 2.22%123.36M | 0.37%125.44M | -8.27%120.68M | -8.27%120.68M | --124.98M | -8.30%131.56M | --131.56M | --143.48M |
Deferred tax assets-non current | -59.14%31.77M | -59.14%31.77M | 1.46%63.68M | 20.06%77.76M | 20.06%77.76M | --62.77M | 59.02%64.77M | --64.77M | --40.73M |
Other non current assets | 8.20%219.43M | 8.20%219.43M | 6.20%220.45M | -4.05%202.81M | -4.05%202.81M | --207.57M | -1.73%211.37M | --211.37M | --215.08M |
Total non current assets | 0.22%4.37B | 0.22%4.37B | -3.08%4.37B | -4.11%4.36B | -4.11%4.36B | --4.51B | -1.42%4.55B | --4.55B | --4.62B |
Total assets | 0.62%10.04B | 0.62%10.04B | 1.59%9.79B | 6.88%9.98B | 6.88%9.98B | --9.64B | 1.39%9.34B | --9.34B | --9.21B |
Liabilities | |||||||||
Current liabilities | |||||||||
Financial liabilities | 13.78%1.28B | 13.78%1.28B | 21.44%1.32B | -3.73%1.13B | -3.73%1.13B | --1.09B | -20.04%1.17B | --1.17B | --1.46B |
-Current debt and capital lease obligation | 13.78%1.28B | 13.78%1.28B | 21.44%1.32B | -3.73%1.13B | -3.73%1.13B | --1.09B | -20.04%1.17B | --1.17B | --1.46B |
-Including:Current debt | 13.92%1.26B | 13.92%1.26B | 22.13%1.3B | -2.84%1.11B | -2.84%1.11B | --1.07B | -19.64%1.14B | --1.14B | --1.42B |
-Including:Current capital Lease obligation | 5.40%19.72M | 5.40%19.72M | -11.16%20.24M | -37.65%18.71M | -37.65%18.71M | --22.78M | -32.73%30M | --30M | --44.6M |
Payables | -18.99%1.52B | -18.99%1.52B | -43.64%1.62B | -31.46%1.88B | -31.46%1.88B | --2.88B | 1.22%2.74B | --2.74B | --2.7B |
-accounts payable | -18.26%1.44B | -18.26%1.44B | -45.09%1.54B | -33.30%1.77B | -33.30%1.77B | --2.8B | -1.84%2.65B | --2.65B | --2.7B |
-Total tax payable | -30.79%75.72M | -30.79%75.72M | 5.87%86.61M | 23.10%109.41M | 23.10%109.41M | --81.81M | 1,371.98%88.88M | --88.88M | --6.04M |
Pension and other retirement benefit plans | 6.38%73.97M | 6.38%73.97M | 10.48%72.69M | -11.98%69.54M | -11.98%69.54M | --65.79M | 31.02%79M | --79M | --60.3M |
Other current liabilities | 10.58%2.23B | 10.58%2.23B | 139.38%1.91B | 161.66%2.02B | 161.66%2.02B | --798.76M | 12.67%770.11M | --770.11M | --683.52M |
Current liabilities | 0.32%5.1B | 0.32%5.1B | 2.00%4.93B | 6.95%5.09B | 6.95%5.09B | --4.83B | -3.15%4.76B | --4.76B | --4.91B |
Non current liabilities | |||||||||
Non current financial liabilities | -22.36%1.34B | -22.36%1.34B | -13.32%1.48B | 16.43%1.72B | 16.43%1.72B | --1.71B | 13.98%1.48B | --1.48B | --1.3B |
-Long term debt and capital lease obligation | -22.36%1.34B | -22.36%1.34B | -13.32%1.48B | 16.43%1.72B | 16.43%1.72B | --1.71B | 13.98%1.48B | --1.48B | --1.3B |
-Including:Long term debt | -22.56%1.31B | -22.56%1.31B | -13.25%1.45B | 17.87%1.69B | 17.87%1.69B | --1.67B | 16.61%1.43B | --1.43B | --1.23B |
-Including:Long term capital lease obligation | -11.70%27.77M | -11.70%27.77M | -16.45%33.45M | -29.57%31.45M | -29.57%31.45M | --40.04M | -33.89%44.66M | --44.66M | --67.55M |
Long term provisions | 0.70%20.48M | 0.70%20.48M | 0.70%20.41M | 0.70%20.34M | 0.70%20.34M | --20.27M | 0.70%20.2M | --20.2M | --20.06M |
Long term pension and other post-retirement benefit plans | 13.86%308.28M | 13.86%308.28M | 12.61%304M | -0.65%270.74M | -0.65%270.74M | --269.97M | 2.34%272.53M | --272.53M | --266.31M |
Non current deferred liabilities | 14.33%79.77M | 14.33%79.77M | -17.75%70.43M | -41.54%69.77M | -41.54%69.77M | --85.64M | 4.64%119.36M | --119.36M | --114.06M |
Other non current liabilities | 4.16%51.33M | 4.16%51.33M | 3.07%50.59M | 0.76%49.28M | 0.76%49.28M | --49.08M | 6.87%48.91M | --48.91M | --45.77M |
Total non current liabilities | -15.72%1.79B | -15.72%1.79B | -9.71%1.92B | 9.90%2.13B | 9.90%2.13B | --2.13B | 11.25%1.94B | --1.94B | --1.74B |
Total liabilities | -4.41%6.9B | -4.41%6.9B | -1.58%6.86B | 7.80%7.22B | 7.80%7.22B | --6.97B | 0.62%6.69B | --6.69B | --6.65B |
Shareholders'equity | |||||||||
Share capital | 0.00%779.29M | 0.00%779.29M | 0.00%779.29M | 0.00%779.29M | 0.00%779.29M | --779.29M | 0.00%779.29M | --779.29M | --779.29M |
-common stock | 0.00%779.29M | 0.00%779.29M | 0.00%779.29M | 0.00%779.29M | 0.00%779.29M | --779.29M | 0.00%779.29M | --779.29M | --779.29M |
Additional paid-in capital | -0.13%502.72M | -0.13%502.72M | 0.17%503.7M | 0.10%503.39M | 0.10%503.39M | --502.87M | 0.00%502.87M | --502.87M | --502.87M |
Retained earnings | 17.58%1.62B | 17.58%1.62B | 11.81%1.49B | 6.13%1.38B | 6.13%1.38B | --1.33B | 8.29%1.3B | --1.3B | --1.2B |
Less: Treasury stock | 2.73%118M | 2.73%118M | 2.33%117.43M | 0.10%114.87M | 0.10%114.87M | --114.75M | 0.00%114.75M | --114.75M | --114.75M |
Other reserves | 99.95%239.37M | 99.95%239.37M | 103.91%162.01M | 71.36%119.72M | 71.36%119.72M | --79.45M | -18.87%69.86M | --69.86M | --86.11M |
Total stockholders'equity | 13.44%3.03B | 13.44%3.03B | 9.23%2.82B | 5.12%2.67B | 5.12%2.67B | --2.58B | 3.40%2.54B | --2.54B | --2.45B |
Noncontrolling interests | 21.89%119.23M | 21.89%119.23M | 27.58%118.07M | -9.01%97.82M | -9.01%97.82M | --92.55M | 3.09%107.51M | --107.51M | --104.29M |
Total equity | 13.74%3.15B | 13.74%3.15B | 9.86%2.93B | 4.55%2.77B | 4.55%2.77B | --2.67B | 3.38%2.64B | --2.64B | --2.56B |
Currency Unit | 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 |