- JP-listed companies
- AEON Fantasy Co.,LTD.
- Balance sheet
AEON Fantasy Co.,LTD.【JP:4343】Balance sheet
Market cap
¥59B
P/E ratio
23.6x
| 2014/02 | 2015/02 | 2016/02 | 2017/02 | 2018/02 | 2019/02 | 2020/02 | 2021/02 | 2022/02 | 2023/02 | 2024/02 | 2025/02 | |
| Cash and cash equivalents | - | 3,369 | 3,725 | 4,542 | 4,632 | 4,534 | 4,132 | 5,718 | 6,008 | 6,082 | 7,517 | 4,344 |
| Total cash & short-term investments | - | 3,369 | 3,725 | 4,542 | 4,632 | 4,534 | 4,132 | 5,718 | 6,008 | 6,082 | 7,517 | 4,344 |
| Total current assets | - | 7,990 | 8,716 | 11,260 | 10,347 | 9,936 | 11,865 | 12,019 | 10,920 | 10,843 | 12,924 | 11,468 |
| Property, plant and equipment, net | - | 17,939 | 26,316 | 26,041 | 30,164 | 32,634 | 36,996 | 32,540 | 30,227 | 26,595 | 30,298 | 20,581 |
| Marketable securities, non-current | - | 119 | 220 | 218 | 213 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Total non-current assets | - | 22,051 | 32,324 | 32,069 | 36,581 | 38,992 | 43,874 | 41,943 | 40,316 | 36,075 | 39,379 | 28,060 |
| Total assets | - | 30,041 | 41,041 | 43,329 | 46,928 | 48,928 | 55,740 | 53,962 | 51,235 | 46,917 | 52,303 | 39,529 |
| Short-term debt | - | 150 | 1,431 | - | - | 2,171 | 5,403 | 17,621 | 20,201 | 19,542 | 24,200 | 10,300 |
| Long-term debt, current | - | - | 405 | 1,143 | 934 | 2,264 | 2,869 | 2,238 | 2,037 | 1,307 | 812 | 2,600 |
| Total current liabilities | - | 7,956 | 11,132 | 11,001 | 11,083 | 13,281 | 19,068 | 29,442 | 31,509 | 32,355 | 37,653 | 23,168 |
| Long-term debt, non-current | - | - | 4,272 | 5,488 | 6,094 | 5,331 | 4,466 | 3,477 | 1,779 | 1,026 | 268 | 10,541 |
| Total non-current liabilities | - | 476 | 5,165 | 6,708 | 7,477 | 6,427 | 9,542 | 7,597 | 7,884 | 6,424 | 6,109 | 11,248 |
| Total liabilities | - | 8,432 | 16,297 | 17,709 | 18,559 | 19,708 | 28,611 | 37,039 | 39,394 | 38,779 | 43,762 | 34,416 |
| Common stock and paid-in capital | - | 3,451 | 6,527 | 6,521 | 6,517 | 6,538 | 6,589 | 6,615 | 6,633 | 6,633 | 6,640 | 6,640 |
| Retained earnings | - | 17,147 | 18,052 | 19,159 | 21,515 | 22,394 | 20,645 | 10,578 | 5,477 | 1,903 | 3,020 | -1,578 |
| Stockholders' equity | 20,619 | 21,609 | 24,744 | 25,620 | 28,369 | 29,220 | 27,129 | 16,922 | 11,841 | 8,138 | 8,541 | 6,842 |
| Total debt | - | 150 | 6,108 | 6,632 | 7,028 | 9,766 | 12,738 | 23,336 | 24,018 | 21,875 | 25,280 | 23,441 |
| Net debt | - | -3,219 | 2,383 | 2,089 | 2,395 | 5,232 | 8,605 | 17,618 | 18,010 | 15,793 | 17,763 | 19,097 |
| D/E ratio (%) | - | 0.7 | 24.7 | 25.9 | 24.8 | 33.4 | 47 | 137.9 | 202.8 | 268.8 | 296 | 342.6 |