Solaseed Air Inc.【JP:E04280】
Market cap
P/E ratio
| Mar 31, 2012 | Mar 31, 2013 | Mar 31, 2014 | Mar 31, 2015 | Mar 31, 2016 | Mar 31, 2017 | Mar 31, 2018 | Mar 31, 2019 | Mar 31, 2020 | Mar 31, 2021 | Mar 31, 2022 | |
| Cash and deposits | - | 2,829 | 3,588 | 3,267 | 4,475 | 5,064 | 6,129 | 7,204 | 5,680 | 12,114 | 7,782 |
| Trade accounts receivable | - | 1,669 | 1,798 | 1,811 | 2,036 | 2,181 | 2,027 | 2,105 | 1,091 | 1,302 | 1,500 |
| Merchandise | - | 4 | 19 | 20 | 25 | 27 | 26 | 13 | 14 | 12 | 9 |
| Supplies | - | 364 | 314 | 197 | 281 | 633 | 327 | 1,096 | 490 | 458 | 520 |
| Prepaid expenses | - | 538 | 527 | 502 | 540 | 531 | 525 | 581 | 703 | 656 | 680 |
| Derivatives | - | - | - | - | - | - | - | - | - | 1,308 | 3,581 |
| Other | - | 868 | 687 | 946 | 467 | 362 | 892 | 721 | 1,531 | 2,610 | 1,169 |
| Allowance for doubtful accounts | - | - | - | - | - | - | - | - | - | - | - |
| Current assets | - | 6,274 | 6,935 | 6,807 | 8,272 | 9,279 | 10,159 | 11,722 | 9,512 | 17,154 | 15,244 |
| Buildings, net | - | 166 | 142 | 99 | 152 | 185 | 241 | 228 | 209 | 188 | 166 |
| Structures, net | - | - | - | - | 1 | - | 5 | 4 | 3 | 3 | 5 |
| Machinery and equipment, net | - | 3 | 2 | 2 | 1 | 1 | - | - | - | - | - |
| Aircraft, net | - | - | 4,250 | 4,002 | 3,753 | 3,505 | 6,527 | 6,046 | 5,566 | 5,085 | 4,604 |
| Vehicles, net | - | 40 | 30 | 22 | 43 | 85 | 59 | 41 | 38 | 35 | 23 |
| Tools, furniture and fixtures, net | - | 414 | 232 | 274 | 391 | 532 | 767 | 926 | 1,583 | 2,287 | 3,396 |
| Leased assets, net | - | 45 | 53 | 51 | 34 | 22 | 27 | 66 | 57 | 52 | 54 |
| Construction in progress | - | - | - | 6 | - | 24 | - | 22 | 1,276 | 772 | 536 |
| Property, plant and equipment | - | 687 | 4,713 | 4,458 | 4,378 | 4,357 | 7,628 | 7,337 | 8,734 | 8,425 | 8,788 |
| Trademark right | - | 17 | 15 | 12 | 10 | 8 | 6 | 4 | 4 | 2 | 2 |
| Software | - | 175 | 133 | 106 | 98 | 205 | 380 | 803 | 770 | 572 | 366 |
| Other | - | 15 | 2 | 2 | 8 | 52 | 80 | 12 | 2 | 3 | 2 |
| Intangible assets | - | 242 | 155 | 122 | 118 | 266 | 467 | 819 | 777 | 578 | 370 |
| Investment securities | - | - | - | - | - | - | - | - | 66 | 56 | 48 |
| Investments in capital | - | - | - | - | - | - | - | - | - | - | - |
| Long-term loans receivable from employees | - | - | - | - | - | - | - | - | - | 3 | 3 |
| Long-term prepaid expenses | - | 36 | 31 | 62 | 54 | 48 | 81 | 85 | 51 | 39 | 23 |
| Deferred tax assets | - | - | - | - | - | - | - | 1,851 | 2,497 | 3,747 | 5,511 |
| Guarantee deposits | - | 1,428 | 1,937 | 2,012 | 1,863 | 1,916 | 1,054 | 1,157 | 1,305 | 1,438 | 1,645 |
| Maintenance deposits for leased aircraft | - | 2,187 | 1,040 | 2,604 | 3,545 | 4,742 | 5,793 | 7,443 | 8,628 | 9,815 | 11,933 |
| Other | - | 69 | 67 | 59 | 87 | 81 | 57 | 53 | 48 | 43 | 39 |
| Investments and other assets | - | 3,554 | 2,987 | 4,946 | 6,187 | 7,601 | 8,400 | 10,591 | 12,597 | 15,144 | 19,205 |
| Non-current assets | - | 4,484 | 7,856 | 9,527 | 10,684 | 12,225 | 16,496 | 18,748 | 22,110 | 24,148 | 28,364 |
| Assets | - | 10,759 | 14,791 | 16,335 | 18,956 | 21,504 | 26,424 | 30,471 | 31,623 | 41,302 | 43,608 |
| Trade accounts payable | - | 3,887 | 3,936 | 2,929 | 2,958 | 2,954 | 2,865 | 3,314 | 3,245 | 5,029 | 3,312 |
| Short-term borrowings | - | 258 | 774 | 821 | 850 | 904 | 1,326 | 1,112 | 1,264 | 3,014 | 4,396 |
| Lease liabilities | - | 26 | 27 | 18 | 13 | 12 | 9 | 18 | 16 | 18 | 16 |
| Accrued expenses | - | 35 | 321 | 376 | 452 | 475 | 385 | 400 | 381 | 1,382 | 356 |
| Income taxes payable | - | 43 | 103 | 372 | 1,153 | 843 | 611 | 1,009 | - | 25 | 15 |
| Contract liabilities | - | - | - | - | - | - | - | - | - | - | 52 |
| Deposits received | - | 32 | 33 | 39 | 42 | 41 | 81 | 86 | 136 | 650 | 1,414 |
| Provision for bonuses | - | 120 | 215 | 284 | 281 | 441 | 322 | 341 | 175 | 102 | 106 |
| Other | - | 165 | 28 | 1,308 | 1,286 | 360 | 429 | 662 | 1,843 | 573 | 12 |
| Current liabilities | - | 4,570 | 5,441 | 6,152 | 7,039 | 6,044 | 6,032 | 6,945 | 7,063 | 10,796 | 9,682 |
| Long-term borrowings | - | 363 | 3,968 | 3,897 | 3,204 | 3,349 | 4,949 | 3,866 | 4,131 | 10,547 | 9,667 |
| Long-term borrowings from subsidiaries and associates | - | - | - | - | - | - | 255 | 225 | 195 | 5,165 | 7,646 |
| Lease liabilities | - | 35 | 35 | 37 | 23 | 11 | 19 | 54 | 43 | 37 | 44 |
| Provision for retirement benefits | - | - | - | - | 23 | 67 | 115 | 168 | 225 | 283 | 340 |
| Provision for aircraft maintenance | - | 1,478 | 1,110 | 1,436 | 3,611 | 4,499 | 5,175 | 7,126 | 8,069 | 8,657 | 9,719 |
| Asset retirement obligations | - | 61 | 62 | 49 | 50 | 31 | 61 | 62 | 63 | 63 | 63 |
| Non-current liabilities | - | 1,969 | 5,205 | 5,419 | 6,912 | 7,959 | 10,576 | 11,502 | 12,728 | 24,754 | 27,481 |
| Liabilities | - | 6,540 | 10,647 | 11,572 | 13,952 | 14,004 | 16,608 | 18,448 | 19,791 | 35,550 | 37,164 |
| Share capital | - | 2,345 | 2,345 | 2,345 | 2,345 | 2,345 | 2,345 | 2,345 | 2,345 | 2,345 | 100 |
| Legal capital surplus | - | 411 | 411 | 411 | 411 | 411 | 411 | 411 | 411 | 411 | - |
| Other capital surplus | - | - | - | - | - | - | - | - | - | - | 5,156 |
| Capital surplus | - | 411 | 411 | 411 | 411 | 411 | 411 | 411 | 411 | 411 | 5,156 |
| Legal retained earnings | - | - | - | 90 | 100 | 111 | 125 | 139 | 152 | 152 | 152 |
| Retained earnings brought forward | - | 961 | 1,032 | 1,577 | 2,390 | 4,648 | 6,986 | 8,952 | 9,791 | 2,096 | -898 |
| Retained earnings | - | 961 | 1,032 | 1,667 | 2,491 | 4,760 | 7,111 | 9,091 | 9,944 | 2,249 | -745 |
| Shareholders' equity | - | 3,718 | 3,789 | 4,424 | 5,248 | 7,516 | 9,868 | 11,848 | 12,701 | 5,006 | 4,511 |
| Valuation difference on available-for-sale securities | - | - | - | - | - | - | - | - | -7 | -17 | -25 |
| Deferred gains or losses on hedges | - | 501 | 354 | 338 | -244 | -16 | -53 | 173 | -862 | 762 | 1,958 |
| Valuation and translation adjustments | - | 501 | 354 | 338 | -244 | -16 | -53 | 173 | -870 | 745 | 1,933 |
| Net assets | 2,695 | 4,219 | 4,144 | 4,763 | 5,004 | 7,500 | 9,815 | 12,022 | 11,831 | 5,751 | 6,444 |
| Liabilities and net assets | - | 10,759 | 14,791 | 16,335 | 18,956 | 21,504 | 26,424 | 30,471 | 31,623 | 41,302 | 43,608 |