Sanken Electric revenue breakdown by business segment: 100.0% from SEMICONDUCTOR BUSINESS
Sanken Electric revenue breakdown by geographic segment: 100.0% from JAPAN
JPY | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 | FY, 2022 |
---|---|---|---|---|---|
Revenue | 175.2b | 173.7b | 160.2b | 156.8b | 175.7b |
Cost of goods sold | (98.2b) | (114.2b) | (109.4b) | (105.0b) | (107.2b) |
Gross profit | 77.0b | 59.5b | 50.8b | 51.8b | 68.5b |
R&D expense | (17.6b) | (18.1b) | (16.9b) | (17.7b) | |
Operating expense total | (53.9b) | (37.0b) | (34.1b) | (40.3b) | (41.5b) |
Depreciation and amortization | (11.1b) | (12.1b) | (12.9b) | (12.7b) | (13.3b) |
EBITDA | 23.1b | 22.5b | 16.7b | 11.5b | 27.0b |
EBIT | (7.4b) | 9.5b | (509.0m) | (6.6b) | 12.4b |
Interest expense | (612.0m) | (610.0m) | (555.0m) | (891.0m) | (565.0m) |
Interest income | 80.0m | 171.0m | 250.0m | 91.0m | 87.0m |
Pre tax profit | (6.5b) | 9.0b | (1.6b) | (7.2b) | 13.3b |
Income tax expense | (4.0b) | (2.3b) | (3.6b) | 1.2b | (3.2b) |
Net Income | (10.5b) | 6.7b | (5.2b) | (6.0b) | 10.1b |
JPY | Q1, 2019 | Q2, 2019 | Q3, 2019 | Q1, 2020 | Q2, 2020 | Q3, 2020 | Q1, 2021 | Q2, 2021 | Q3, 2021 | Q1, 2022 | Q2, 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 42.7b | 45.6b | 42.9b | 37.8b | 40.5b | 40.5b | 31.6b | 36.5b | 41.6b | 86.4b | 128.9b |
Cost of goods sold | (28.3b) | (29.4b) | (27.7b) | (26.6b) | (27.9b) | (27.4b) | (21.0b) | (24.5b) | (28.2b) | (53.9b) | (79.7b) |
Gross profit | 14.4b | 16.1b | 15.2b | 11.2b | 12.6b | 13.1b | 10.6b | 12.0b | 13.4b | 32.6b | 49.2b |
R&D expense | (8.9b) | (4.7b) | (8.7b) | (4.3b) | (8.3b) | (4.9b) | (9.4b) | (15.7b) | |||
Operating expense total | (9.0b) | (9.3b) | (9.7b) | (8.9b) | (8.5b) | (8.3b) | (8.4b) | (8.5b) | (13.5b) | (19.5b) | (29.7b) |
Depreciation and amortization | (2.9b) | (3.0b) | (3.1b) | (3.1b) | (3.7b) | (3.0b) | (3.0b) | (3.4b) | (3.1b) | (6.6b) | (9.9b) |
EBITDA | 5.4b | 6.8b | 5.4b | 2.3b | 4.1b | 4.8b | 2.2b | 3.6b | (67.0m) | 13.0b | 19.6b |
EBIT | 2.4b | 3.5b | 2.1b | (979.0m) | (327.0m) | (2.6b) | (1.3b) | (2.3b) | (4.9b) | 7.3b | 9.4b |
Interest expense | (144.0m) | (152.0m) | (160.0m) | (139.0m) | (141.0m) | (137.0m) | (156.0m) | (136.0m) | (408.0m) | (383.0m) | (528.0m) |
Interest income | 18.0m | 56.0m | 29.0m | 59.0m | 69.0m | 56.0m | 27.0m | 28.0m | 19.0m | 35.0m | 60.0m |
Pre tax profit | 1.8b | 3.5b | 1.8b | (1.2b) | (1.0b) | (2.1b) | (1.2b) | (2.2b) | (5.5b) | 7.2b | 9.4b |
Income tax expense | (636.0m) | (848.0m) | (412.0m) | (909.0m) | (764.0m) | (1.4b) | (136.0m) | (764.0m) | 3.9b | (1.5b) | (2.4b) |
Net Income | 1.1b | 2.7b | 1.4b | (2.1b) | (1.8b) | (3.5b) | (1.4b) | (3.0b) | (1.6b) | 5.7b | 7.0b |
JPY | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 | FY, 2022 |
---|---|---|---|---|---|
Cash | 32.8b | 23.6b | 40.8b | 61.0b | 59.0b |
Accounts Receivable | 34.6b | 33.5b | 31.8b | 36.9b | 35.6b |
Inventories | 37.6b | 42.1b | 41.1b | 41.2b | 42.0b |
Current Assets | 111.8b | 103.9b | 117.4b | 148.2b | 148.7b |
PP&E | 64.0b | 72.6b | 66.1b | 67.6b | 74.6b |
Goodwill | 2.0b | 2.0b | |||
Total Assets | 185.7b | 188.2b | 194.0b | 233.7b | 244.7b |
Accounts Payable | 20.6b | 18.1b | 17.8b | 20.9b | 17.9b |
Short-term debt | 35.9b | 24.7b | 62.8b | 32.0b | 17.8b |
Current Liabilities | 70.0b | 56.4b | 93.4b | 76.6b | 52.5b |
Long-term debt | 36.5b | 46.9b | 21.7b | 38.4b | 49.6b |
Non-Current Liabilities | 43.4b | 53.2b | 28.9b | 43.8b | 54.9b |
Total Debt | 72.5b | 71.6b | 84.5b | 70.4b | 67.4b |
Total Liabilities | 113.4b | 109.7b | 122.2b | 120.4b | 107.3b |
Common Stock | 20.9b | 20.9b | 20.9b | 20.9b | 20.9b |
Additional Paid-in Capital | 26.0b | 26.2b | 24.5b | 60.9b | 62.7b |
Retained Earnings | 17.0b | 20.2b | 13.9b | 6.6b | 9.2b |
Total Equity | 72.3b | 78.5b | 71.8b | 113.3b | 137.4b |
JPY | Q1, 2019 | Q2, 2019 | Q3, 2019 | Q1, 2020 | Q2, 2020 | Q3, 2020 | Q1, 2021 | Q2, 2021 | Q3, 2021 | Q1, 2022 | Q2, 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Cash | 32.3b | 26.1b | 25.9b | 24.5b | 25.1b | 26.8b | 45.6b | 34.2b | 43.9b | 60.8b | 58.4b |
Accounts Receivable | 31.8b | 35.3b | 32.5b | 29.8b | 31.6b | 32.4b | 24.2b | 27.3b | 31.1b | 29.3b | 31.2b |
Inventories | 40.8b | 42.0b | 44.1b | 42.1b | 40.3b | 42.0b | 46.2b | 45.3b | 44.1b | 38.9b | 40.6b |
Current Assets | 109.1b | 108.9b | 109.5b | 100.5b | 101.9b | 107.8b | 120.0b | 113.9b | 128.6b | 136.9b | 140.2b |
PP&E | 68.0b | 71.9b | 72.1b | 71.2b | 70.0b | 68.6b | 65.6b | 65.2b | 62.6b | 69.8b | 72.1b |
Goodwill | 2.0b | 1.9b | 1.9b | 1.9b | |||||||
Total Assets | 187.9b | 192.4b | 193.7b | 183.8b | 183.2b | 187.7b | 196.2b | 193.5b | 206.8b | 225.8b | 233.1b |
Accounts Payable | 21.5b | 21.1b | 20.1b | 17.5b | 18.3b | 19.1b | 16.7b | 15.9b | 17.2b | 17.0b | 18.1b |
Short-term debt | 35.5b | 26.0b | 29.5b | 47.4b | 52.3b | 57.9b | 44.8b | 54.2b | 37.7b | 17.5b | 18.3b |
Current Liabilities | 71.1b | 61.1b | 63.1b | 77.3b | 82.7b | 88.9b | 75.1b | 84.8b | 70.3b | 49.8b | 52.3b |
Long-term debt | 36.3b | 46.3b | 46.1b | 26.7b | 22.6b | 21.9b | 44.5b | 33.9b | 38.3b | 49.6b | 49.4b |
Non-Current Liabilities | 42.2b | 52.4b | 52.0b | 31.7b | 27.6b | 27.2b | 51.5b | 42.6b | 46.1b | 54.9b | 54.5b |
Total Debt | 71.8b | 72.3b | 75.6b | 74.1b | 74.9b | 79.7b | 89.2b | 88.0b | 76.0b | 67.1b | 67.7b |
Total Liabilities | 113.3b | 113.5b | 115.1b | 109.0b | 110.3b | 116.1b | 126.5b | 127.5b | 116.3b | 104.7b | 106.8b |
Common Stock | 20.9b | 20.9b | 20.9b | 20.9b | 20.9b | 20.9b | 20.9b | 20.9b | 20.9b | 20.9b | 20.9b |
Additional Paid-in Capital | 26.0b | 26.1b | 26.2b | 26.3b | 26.3b | 26.3b | 24.3b | 24.5b | 45.3b | 62.2b | 63.1b |
Retained Earnings | 17.2b | 18.8b | 19.2b | 17.7b | 15.6b | 12.1b | 12.0b | 8.7b | 7.4b | 8.4b | 7.6b |
Total Equity | 74.7b | 78.9b | 78.6b | 74.7b | 72.9b | 71.6b | 69.7b | 66.0b | 90.5b | 121.1b | 126.3b |
JPY | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 | FY, 2022 |
---|---|---|---|---|---|
Net Income | (6.5b) | 9.0b | (1.6b) | (7.2b) | 13.3b |
Depreciation and Amortization | 11.1b | 12.0b | 12.4b | 12.7b | 13.3b |
Accounts Receivable | (1.4b) | 1.6b | 1.2b | (5.0b) | (1.6b) |
Inventories | (3.6b) | (3.9b) | (259.0m) | 225.0m | (1.2b) |
Accounts Payable | 2.7b | (2.9b) | 174.0m | 2.5b | (1.3b) |
Cash From Operating Activities | 14.5b | 14.6b | 13.1b | 7.6b | 13.7b |
Cash From Investing Activities | (16.6b) | (21.8b) | (8.3b) | (12.3b) | (12.6b) |
Short-term Borrowings | (17.4b) | 3.3b | 13.8b | (21.1b) | (275.0m) |
Long-term Borrowings | (743.0m) | (4.6b) | (674.0m) | 5.9b | (5.9b) |
Dividends Paid | (791.0m) | (727.0m) | (728.0m) | (14.2b) | (364.0m) |
Cash From Financing Activities | 13.2b | (2.0b) | 12.2b | 21.1b | (6.6b) |
Net Change in Cash | 10.4b | (9.3b) | 16.6b | 19.9b | (2.4b) |
JPY | Q1, 2019 | Q2, 2019 | Q3, 2019 | Q1, 2020 | Q2, 2020 | Q3, 2020 | Q1, 2021 | Q2, 2021 | Q3, 2021 | Q1, 2022 | Q2, 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Net Income | 5.3b | (2.2b) | (3.5b) | 7.2b | |||||||
Depreciation and Amortization | 5.8b | 6.2b | 6.4b | 6.6b | |||||||
Accounts Receivable | 162.0m | 1.4b | 4.3b | 2.7b | |||||||
Inventories | (3.4b) | 1.2b | (4.3b) | 165.0m | |||||||
Accounts Payable | (120.0m) | 748.0m | (2.0b) | (637.0m) | |||||||
Cash From Operating Activities | 6.2b | 4.6b | (1.7b) | 9.9b | |||||||
Cash From Investing Activities | (12.4b) | (6.1b) | (7.9b) | (4.7b) | |||||||
Short-term Borrowings | (10.3b) | 3.9b | 1.2b | ||||||||
Long-term Borrowings | 9.6b | (334.0m) | 2.7b | (5.5b) | |||||||
Dividends Paid | (346.0m) | (362.0m) | (363.0m) | (1.0m) | |||||||
Cash From Financing Activities | (1.0b) | 3.1b | 3.4b | (5.5b) | |||||||
Net Change in Cash | (6.8b) | 967.0m | (6.8b) | (241.0m) |
JPY | FY, 2018 |
---|---|
Revenue/Employee | 129.6m |