Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Heico
HEI
5
Moody's
MCO
(FY)Dec 31, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Current assets | ||||||||
Cash, cash equivalents and short term investments | -9.99%1.93B | --2B | --1.97B | 66.87%2.14B | --2.14B | --1.32B | 9.08%1.28B | --1.18B |
-Cash and cash equivalents | -9.99%1.93B | --2B | --1.97B | 66.87%2.14B | --2.14B | --1.32B | 9.08%1.28B | --1.18B |
Receivables | 10.89%1.39B | --1.15B | --1.43B | 22.73%1.26B | --1.26B | --1.18B | 25.78%1.02B | --813.44M |
-Accounts receivable | 10.89%1.39B | --1.15B | --1.43B | 22.73%1.26B | --1.26B | --1.18B | 25.78%1.02B | --813.44M |
Inventory | 76.70%12.2M | --4.03M | --12.71M | -17.39%6.9M | --6.9M | --7.98M | -27.35%8.36M | --11.5M |
Other current assets | -3.72%110.55M | --111.72M | --125.51M | -12.59%114.82M | --114.82M | --117.86M | 5.73%131.36M | --124.24M |
Total current assets | -2.16%3.44B | --3.26B | --3.53B | 43.85%3.52B | --3.52B | --2.62B | 15.08%2.45B | --2.13B |
Non current assets | ||||||||
Net PPE | -8.41%194.63M | --213.42M | --224.53M | -6.59%212.5M | --212.5M | --198.81M | -19.81%227.49M | --283.68M |
-Gross PP&E | -8.41%194.62M | --213.41M | --224.53M | -6.59%212.5M | --212.5M | --198.81M | -19.81%227.49M | --283.68M |
Total investment | 5.04%292.55M | --266.04M | --262.51M | 6.40%278.52M | --278.52M | --274.55M | 5.72%261.78M | --247.62M |
-Financial asset investment | 5.04%292.55M | --266.04M | --262.51M | 6.40%278.52M | --278.52M | --274.55M | 5.72%261.78M | --247.62M |
-Including:Available-for-sale securities | 5.04%292.55M | --266.04M | --262.51M | 6.40%278.52M | --278.52M | --274.55M | 5.72%261.78M | --247.62M |
Goodwill and other intangible assets | 15.68%73.8M | --67.72M | --60.11M | 64.77%63.79M | --63.79M | --71.05M | -58.28%38.72M | --92.8M |
-Goodwill | 12.72%44.53M | --35.78M | --37.98M | --39.51M | --39.51M | --42.36M | --0 | ---- |
-Other intangible assets | 20.50%29.26M | --31.93M | --22.14M | -37.27%24.29M | --24.29M | --28.69M | -58.28%38.72M | --92.8M |
Deferred tax assets-non current | 32.20%75.92M | --57.72M | --57.52M | 27.13%57.42M | --57.42M | --67.41M | -4.11%45.17M | --47.11M |
Deferred assets-non current | -50.10%496K | --645K | --788K | -59.25%994K | --994K | --1.2M | -48.48%2.44M | --4.73M |
Other non current assets | 5.89%261.61M | --251.43M | --249.44M | 3.10%247.06M | --247.06M | --246.97M | 2.96%239.64M | --232.74M |
Total non current assets | 4.50%899M | --856.96M | --854.9M | 5.53%860.29M | --860.29M | --859.98M | -10.28%815.23M | --908.69M |
Total assets | -0.85%4.34B | --4.12B | --4.39B | 34.27%4.38B | --4.38B | --3.48B | 7.48%3.26B | --3.03B |
Liabilities | ||||||||
Current liabilities | ||||||||
Financial liabilities | -54.04%240.31M | --292.17M | --313.73M | -7.16%522.85M | --522.85M | --545.12M | -15.29%563.15M | --664.83M |
-Current debt and capital lease obligation | -54.04%240.31M | --292.17M | --313.73M | -7.16%522.85M | --522.85M | --545.12M | -15.29%563.15M | --664.83M |
-Including:Current debt | -54.66%226.71M | --275M | --291.66M | -6.71%500M | --500M | --522.48M | -15.08%535.96M | --631.11M |
-Including:Current capital Lease obligation | -40.48%13.6M | --17.18M | --22.06M | -15.99%22.85M | --22.85M | --22.65M | -19.36%27.19M | --33.72M |
Payables | 9.35%484.59M | --453.01M | --520.37M | -17.83%443.16M | --443.16M | --360.35M | 18.27%539.29M | --455.97M |
-accounts payable | -4.40%132.22M | --159.02M | --234.82M | 26.57%138.31M | --138.31M | --171.98M | -7.72%109.27M | --118.41M |
-Total tax payable | 37.61%284.48M | --170.21M | --179.74M | -36.45%206.72M | --206.72M | --121.49M | 32.32%325.29M | --245.84M |
-Other payable | -30.82%67.89M | --123.77M | --105.81M | -6.31%98.13M | --98.13M | --66.87M | 14.19%104.73M | --91.72M |
Current provisions | 2,025.38%5.53M | --1.07M | --1.14M | --260K | --260K | ---- | ---- | --2.73M |
Pension and other retirement benefit plans | 107.24%12.19M | --23.22M | --159.17M | -28.05%5.88M | --5.88M | --184.02M | 29.44%8.17M | --6.32M |
Accrued and deferred income | 29.73%300.86M | --255.18M | --155.88M | 13.20%231.92M | --231.92M | --156.19M | 0.34%204.88M | --204.19M |
Other current liabilities | -25.68%92.3M | --70.02M | --107.5M | 87.08%124.19M | --124.19M | --90.77M | -20.64%66.38M | --83.64M |
Current liabilities | -14.49%1.14B | --1.09B | --1.26B | -3.88%1.33B | --1.33B | --1.34B | -2.52%1.38B | --1.42B |
Non current liabilities | ||||||||
Non current financial liabilities | -49.74%334.49M | --447.95M | --508.9M | -7.69%665.52M | --665.52M | --738.96M | -17.67%720.97M | --875.66M |
-Long term debt and capital lease obligation | -49.74%334.49M | --447.95M | --508.9M | -7.69%665.52M | --665.52M | --738.96M | -17.67%720.97M | --875.66M |
-Including:Long term debt | -52.89%300.1M | --406.79M | --464.32M | -9.04%637.01M | --637.01M | --732M | -15.40%700.32M | --827.81M |
-Including:Long term capital lease obligation | 20.61%34.39M | --41.16M | --44.58M | 38.07%28.51M | --28.51M | --6.96M | -56.84%20.65M | --47.84M |
Long term provisions | 29.02%39.7M | --30.97M | --30.87M | 1.29%30.77M | --30.77M | --30.67M | 1.29%30.38M | --29.99M |
Long term pension and other post-retirement benefit plans | 222.38%74.12M | --46.16M | --32.28M | 71.34%22.99M | --22.99M | --17M | 19.55%13.42M | --11.23M |
Other non current liabilities | -61.79%7.2M | --12.75M | --15.82M | -53.61%18.84M | --18.84M | --22M | -54.03%40.61M | --88.34M |
Total non current liabilities | -38.29%455.51M | --537.83M | --587.87M | -8.35%738.12M | --738.12M | --808.64M | -19.88%805.38M | --1.01B |
Total liabilities | -22.99%1.59B | --1.63B | --1.85B | -5.53%2.07B | --2.07B | --2.15B | -9.73%2.19B | --2.42B |
Shareholders'equity | ||||||||
Share capital | 19.85%642.45M | --642.07M | --641.67M | 706.06%536.03M | --536.03M | --66.5M | 0.00%66.5M | --66.5M |
-common stock | 19.85%642.45M | --642.07M | --641.67M | 706.06%536.03M | --536.03M | --66.5M | 0.00%66.5M | --66.5M |
Additional paid-in capital | 22.67%575.96M | --575.57M | --575.18M | 15,651,000.00%469.53M | --469.53M | --3K | --3K | --0 |
Retained earnings | 16.40%1.48B | --1.21B | --1.28B | 29.51%1.27B | --1.27B | --1.23B | 86.10%979.44M | --526.31M |
Other reserves | 43.78%55.43M | --55.63M | --47.24M | 37.49%38.55M | --38.55M | --43.24M | 51.51%28.04M | --18.51M |
Total stockholders'equity | 18.93%2.75B | --2.48B | --2.54B | 115.32%2.31B | --2.31B | --1.34B | 75.68%1.07B | --611.32M |
Noncontrolling interests | 33.33%4K | --3K | --3K | 50.00%3K | --3K | --3K | -33.33%2K | --3K |
Total equity | 18.93%2.75B | --2.48B | --2.54B | 115.32%2.31B | --2.31B | --1.34B | 75.68%1.07B | --611.32M |
Currency Unit | 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 |