Smile Holdings
7084
p-ban.com
3559
atect
4241
Architects Studio Japan
6085
Generation Pass
3195
(FY)Dec 31, 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 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -28.60%41.35B | -2.03%52.19B | 1.05%49.15B | 20.47%57.91B | 20.47%57.91B | 14.36%54.5B | 9.93%53.27B | 6.69%48.64B | 7.00%48.07B | 7.00%48.07B |
-Cash and cash equivalents | -28.60%41.35B | -2.03%52.19B | 1.05%49.15B | 20.47%57.91B | 20.47%57.91B | 14.36%54.5B | 9.93%53.27B | 6.69%48.64B | 7.00%48.07B | 7.00%48.07B |
Receivables | 13.41%19.59B | 27.24%20.02B | 16.26%19.91B | 5.89%17.27B | 5.89%17.27B | -11.30%14.24B | -7.24%15.74B | -10.87%17.13B | -1.56%16.31B | -1.56%16.31B |
-Accounts receivable | 13.41%19.59B | 27.24%20.02B | 16.26%19.91B | 5.89%17.27B | 5.89%17.27B | -11.30%14.24B | -7.24%15.74B | -10.87%17.13B | -1.56%16.31B | -1.56%16.31B |
-Gross accounts receivable | 13.41%19.59B | 27.24%20.02B | 16.26%19.91B | 5.89%17.27B | 5.89%17.27B | -11.30%14.24B | -7.24%15.74B | -10.87%17.13B | -1.56%16.31B | -1.56%16.31B |
Inventory | 47.25%30.43B | 41.29%29.17B | 36.04%27.18B | 1.53%20.67B | 1.53%20.67B | 1.86%22.1B | -0.21%20.65B | 2.70%19.98B | 8.09%20.35B | 8.09%20.35B |
Other current assets | 57.89%3.84B | 67.41%2.92B | 82.59%3.71B | 48.66%2.43B | 48.66%2.43B | 1,105.81%2.07B | 4,750.00%1.75B | 768.75%2.03B | 50.92%1.64B | 50.92%1.64B |
Total current assets | -3.13%95.21B | 14.12%104.31B | 13.87%99.95B | 13.79%98.28B | 13.79%98.28B | 8.57%92.92B | 6.09%91.4B | 4.56%87.78B | 6.09%86.37B | 6.09%86.37B |
Non current assets | ||||||||||
Net PPE | 41.10%31.82B | 25.78%29.75B | 22.10%29.05B | -5.97%22.55B | -5.97%22.55B | -2.60%23.63B | -3.15%23.65B | -3.21%23.79B | -2.65%23.98B | -2.65%23.98B |
-Gross PP&E | 32.74%86.83B | 25.78%29.75B | 22.10%29.05B | -1.09%65.42B | -1.09%65.42B | -2.60%23.63B | -3.14%23.65B | -3.21%23.79B | 0.41%66.14B | 0.41%66.14B |
-Accumulated depreciation | -28.34%-55.02B | ---- | ---- | -1.68%-42.87B | -1.68%-42.87B | ---- | ---- | ---- | -2.24%-42.16B | -2.24%-42.16B |
Investment properties | --5.92B | --5.97B | --2.34B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total investment | 34.21%26.13B | 25.63%23.82B | 25.30%20.51B | 18.02%19.47B | 18.02%19.47B | 43.60%21.02B | 29.87%18.96B | 13.25%16.37B | 16.38%16.5B | 16.38%16.5B |
-Financial asset investment | 34.21%26.13B | 25.63%23.82B | 25.30%20.51B | 18.02%19.47B | 18.02%19.47B | 43.60%21.02B | 29.87%18.96B | 13.25%16.37B | 16.38%16.5B | 16.38%16.5B |
-Including:Available-for-sale securities | 34.21%26.13B | 25.63%23.82B | 25.30%20.51B | 18.02%19.47B | 18.02%19.47B | 43.60%21.02B | 29.87%18.96B | 13.25%16.37B | 16.38%16.5B | 16.38%16.5B |
Goodwill and other intangible assets | 1,019.38%12.19B | 984.14%12.78B | 946.14%12.33B | -11.03%1.09B | -11.03%1.09B | -14.64%1.14B | -15.60%1.18B | -14.81%1.18B | -12.26%1.22B | -12.26%1.22B |
-Goodwill | --5.74B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other intangible assets | --6.45B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Defined pension benefit | 52.69%3.89B | ---- | ---- | 85.24%2.55B | 85.24%2.55B | ---- | ---- | ---- | 81.40%1.38B | 81.40%1.38B |
Deferred tax assets-non current | 3.34%618M | ---- | ---- | 58.20%598M | 58.20%598M | ---- | ---- | ---- | 12.17%378M | 12.17%378M |
Other non current assets | 18.80%1.11B | 71.46%4.84B | 69.00%4.81B | -3.60%936M | -3.60%936M | 38.55%2.88B | 37.95%2.82B | 30.50%2.85B | -10.09%971M | -10.09%971M |
Total non current assets | 73.08%81.67B | 65.52%77.16B | 56.26%69.04B | 6.22%47.19B | 6.22%47.19B | 15.02%48.67B | 9.77%46.62B | 3.72%44.18B | 4.83%44.43B | 4.83%44.43B |
Total assets | 21.59%176.88B | 31.48%181.47B | 28.06%168.99B | 11.22%145.47B | 11.22%145.47B | 10.70%141.6B | 7.31%138.02B | 4.27%131.96B | 5.66%130.8B | 5.66%130.8B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | 14.36%1.74B | 990.49%16.51B | 982.96%16.53B | 0.13%1.52B | 0.13%1.52B | 7.12%1.62B | 0.26%1.51B | 0.33%1.53B | 0.00%1.52B | 0.00%1.52B |
-Current debt and capital lease obligation | 14.36%1.74B | 990.49%16.51B | 982.96%16.53B | 0.13%1.52B | 0.13%1.52B | 7.12%1.62B | 0.26%1.51B | 0.33%1.53B | 0.00%1.52B | 0.00%1.52B |
-Including:Current debt | 14.36%1.74B | 990.49%16.51B | 982.96%16.53B | 0.13%1.52B | 0.13%1.52B | 7.12%1.62B | 0.26%1.51B | 0.33%1.53B | 0.00%1.52B | 0.00%1.52B |
Payables | 15.67%16.7B | 30.20%13.41B | 21.16%11.91B | 21.37%14.43B | 21.37%14.43B | 8.24%10.02B | 0.16%10.3B | -3.28%9.83B | -5.84%11.89B | -5.84%11.89B |
-accounts payable | 7.70%10.01B | 25.84%10.52B | 14.94%9.97B | 15.22%9.3B | 15.22%9.3B | 7.15%8.51B | -1.81%8.36B | -3.16%8.67B | -2.93%8.07B | -2.93%8.07B |
-Total tax payable | 36.06%2.85B | 48.97%2.89B | 67.64%1.94B | 73.49%2.09B | 73.49%2.09B | 14.81%1.51B | 9.60%1.94B | -4.14%1.16B | -34.72%1.21B | -34.72%1.21B |
-Other payable | 26.00%3.83B | ---- | ---- | 16.28%3.04B | 16.28%3.04B | ---- | ---- | ---- | 6.00%2.62B | 6.00%2.62B |
Pension and other retirement benefit plans | 8.56%723M | 36.59%769M | 9.44%1.28B | 8.82%666M | 8.82%666M | 3.15%1.28B | 6.03%563M | 0.26%1.17B | 8.51%612M | 8.51%612M |
Other current liabilities | 64.81%5.24B | 46.51%8.33B | 48.42%7.73B | -3.90%3.18B | -3.90%3.18B | 4.19%5.59B | -2.37%5.69B | -5.09%5.21B | 14.94%3.31B | 14.94%3.31B |
Current liabilities | 23.22%24.4B | 116.04%39.01B | 111.18%37.44B | 14.24%19.8B | 14.24%19.8B | 6.53%18.51B | -0.47%18.06B | -3.29%17.73B | -1.71%17.33B | -1.71%17.33B |
Non current liabilities | ||||||||||
Non current financial liabilities | 432.42%9.89B | -32.48%1.5B | -30.04%1.68B | -27.94%1.86B | -27.94%1.86B | -26.12%2.04B | -24.51%2.22B | -23.12%2.4B | -21.86%2.58B | -21.86%2.58B |
-Long term debt and capital lease obligation | 432.42%9.89B | -32.48%1.5B | -30.04%1.68B | -27.94%1.86B | -27.94%1.86B | -26.12%2.04B | -24.51%2.22B | -23.12%2.4B | -21.86%2.58B | -21.86%2.58B |
-Including:Long term debt | 432.42%9.89B | -32.48%1.5B | -30.04%1.68B | -27.94%1.86B | -27.94%1.86B | -26.12%2.04B | -24.51%2.22B | -23.12%2.4B | -21.86%2.58B | -21.86%2.58B |
Long term pension and other post-retirement benefit plans | -5.23%3.01B | 75.32%5.68B | 62.69%5.57B | -6.70%3.18B | -6.70%3.18B | -15.15%3.35B | -16.51%3.24B | -12.67%3.43B | -13.12%3.4B | -13.12%3.4B |
Non current deferred liabilities | 122.29%7.7B | ---- | ---- | 107.55%3.46B | 107.55%3.46B | ---- | ---- | ---- | 252.11%1.67B | 252.11%1.67B |
Other non current liabilities | 70.77%1.18B | 104.27%6.7B | 112.75%5.09B | -15.73%691M | -15.73%691M | 185.68%3.81B | 149.96%3.28B | 80.33%2.39B | 2.50%820M | 2.50%820M |
Total non current liabilities | 137.02%21.78B | 58.84%13.88B | 50.21%12.34B | 8.48%9.19B | 8.48%9.19B | 14.42%9.2B | 7.48%8.74B | -1.82%8.22B | -0.24%8.47B | -0.24%8.47B |
Total liabilities | 59.29%46.17B | 97.39%52.9B | 91.87%49.78B | 12.35%28.99B | 12.35%28.99B | 9.03%27.71B | 1.99%26.8B | -2.83%25.94B | -1.23%25.8B | -1.23%25.8B |
Shareholders'equity | ||||||||||
Share capital | 0.00%4.5B | 0.00%4.5B | 0.00%4.5B | 0.00%4.5B | 0.00%4.5B | 0.00%4.5B | 0.00%4.5B | 0.00%4.5B | 0.00%4.5B | 0.00%4.5B |
-common stock | 0.00%4.5B | 0.00%4.5B | 0.00%4.5B | 0.00%4.5B | 0.00%4.5B | 0.00%4.5B | 0.00%4.5B | 0.00%4.5B | 0.00%4.5B | 0.00%4.5B |
Additional paid-in capital | -0.35%3.96B | -0.35%3.96B | 0.35%3.98B | 0.35%3.98B | 0.35%3.98B | 0.35%3.98B | -0.10%3.98B | -0.30%3.96B | -0.30%3.96B | -0.30%3.96B |
Retained earnings | 4.59%104.6B | 7.09%102.02B | 8.31%100.97B | 8.91%100.02B | 8.91%100.02B | 6.73%96.07B | 4.95%95.26B | 4.43%93.22B | 4.71%91.84B | 4.71%91.84B |
Less: Treasury stock | -35.59%5.16B | -44.30%4.46B | -0.30%8.01B | 12.68%8.01B | 12.68%8.01B | 12.67%8B | 2.64%8B | 6.83%8.03B | 2.17%7.1B | 2.17%7.1B |
Other reserves | 48.13%20.45B | 51.10%20.24B | 49.93%15.56B | 39.55%13.8B | 39.55%13.8B | 63.44%15.16B | 48.54%13.4B | 33.48%10.38B | 48.66%9.89B | 48.66%9.89B |
Total stockholders'equity | 12.31%128.36B | 15.70%126.26B | 12.46%117B | 10.87%114.29B | 10.87%114.29B | 10.98%111.7B | 8.62%109.13B | 6.15%104.04B | 7.51%103.09B | 7.51%103.09B |
Noncontrolling interests | 7.16%2.35B | 10.58%2.31B | 11.51%2.21B | 14.63%2.19B | 14.63%2.19B | 18.64%2.18B | 11.24%2.09B | 7.31%1.98B | 6.99%1.91B | 6.99%1.91B |
Total equity | 12.21%130.71B | 15.60%128.57B | 12.44%119.21B | 10.94%116.49B | 10.94%116.49B | 11.12%113.89B | 8.67%111.22B | 6.18%106.02B | 7.50%105B | 7.50%105B |
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 |