First Time Loading...

Mynet Inc
TSE:3928

Watchlist Manager
Mynet Inc Logo
Mynet Inc
TSE:3928
Watchlist
Price: 321 JPY 0.63% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

3.7B
+8%
Assets
Growth Rates:
1 Year
-14%
3 Years
-26%
5 Years
-46%
7 Years
-63%
10 Years
-
2.6B
+10%
Liabilities
Growth Rates:
1 Year
-23%
3 Years
+2%
5 Years
-20%
7 Years
-58%
10 Years
-
1.2B
+3%
Equity
Growth Rates:
1 Year
+16%
3 Years
-54%
5 Years
-68%
7 Years
-71%
10 Years
-

Balance Sheet Decomposition
Mynet Inc

3.7B
Assets
2.6B
Liabilities
3.7B
Assets
2.6B
Liabilities
Current Assets 2.9B
Cash & Short-Term Investments 1.5B
Receivables 1.1B
Other Current Assets 250m
Non-Current Assets 838.9m
Long-Term Investments 240.2m
PP&E 20.2m
Intangibles 288.9m
Other Non-Current Assets 289.6m
Current Liabilities 1.7B
Accounts Payable 213.5m
Accrued Liabilities 75m
Short-Term Debt 235m
Other Current Liabilities 1.2B
Non-Current Liabilities 903.4m
Long-Term Debt 785m
Other Non-Current Liabilities 118.4m

Balance Sheet
Mynet Inc

Rotate your device to view
Balance Sheet
Currency: JPY
Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023
Assets
Cash & Cash Equivalents
288
1 732
2 547
2 292
3 051
2 194
2 756
3 500
1 977
1 531
Cash Equivalents
288
1 732
2 547
2 292
3 051
2 194
2 756
3 500
1 977
1 531
Total Receivables
148
603
2 331
1 767
1 554
1 564
1 172
1 239
1 222
1 124
Accounts Receivables
120
556
1 361
1 491
1 493
1 518
1 165
1 054
1 181
1 111
Other Receivables
28
46
971
276
61
46
7
185
41
12
Other Current Assets
6
108
871
317
234
255
191
253
416
250
Total Current Assets
442
2 443
5 749
4 376
4 839
4 013
4 118
4 991
3 616
2 904
PP&E Net
2
76
115
140
107
122
62
74
53
20
PP&E Gross
2
76
115
140
107
122
62
74
53
20
Accumulated Depreciation
11
8
247
63
82
101
92
112
77
81
Intangible Assets
40
19
292
263
127
73
30
26
57
101
Goodwill
0
0
2 315
1 803
774
191
126
223
31
188
Long-Term Investments
3
3
0
0
0
62
153
182
215
240
Other Long-Term Assets
12
434
1 753
1 914
1 026
568
561
317
388
290
Other Assets
0
0
2 315
1 803
774
191
126
223
31
188
Total Assets
500
N/A
2 975
+495%
10 223
+244%
8 496
-17%
6 872
-19%
5 028
-27%
5 050
+0%
5 815
+15%
4 360
-25%
3 743
-14%
Liabilities
Accounts Payable
37
156
266
312
315
258
278
255
352
213
Accrued Liabilities
37
34
0
0
0
0
0
0
74
75
Short-Term Debt
0
50
3 841
73
0
70
0
0
0
235
Current Portion of Long-Term Debt
45
63
632
620
866
1 045
739
561
656
450
Other Current Liabilities
80
247
984
534
659
782
759
826
692
711
Total Current Liabilities
199
551
5 723
1 538
1 840
2 155
1 776
1 642
1 773
1 685
Long-Term Debt
32
51
450
116
1 383
1 489
750
1 343
1 432
785
Deferred Income Tax
0
0
0
0
0
2
0
0
0
19
Minority Interest
0
0
0
0
0
0
0
0
0
99
Other Liabilities
0
0
0
0
0
5
5
11
159
0
Total Liabilities
231
N/A
602
+161%
6 172
+925%
1 654
-73%
3 224
+95%
3 650
+13%
2 531
-31%
2 997
+18%
3 364
+12%
2 588
-23%
Equity
Common Stock
184
1 188
1 571
2 970
2 999
3 070
3 077
46
50
50
Retained Earnings
80
16
929
921
2 330
4 743
3 613
1 379
360
218
Additional Paid In Capital
165
1 169
1 551
2 951
2 980
3 051
3 057
1 387
1 392
1 390
Unrealized Security Profit/Loss
0
0
0
0
0
0
1
6
15
34
Treasury Stock
0
0
0
0
0
0
0
0
100
100
Other Equity
0
0
0
0
0
0
0
0
0
0
Total Equity
269
N/A
2 373
+782%
4 051
+71%
6 842
+69%
3 649
-47%
1 378
-62%
2 519
+83%
2 818
+12%
996
-65%
1 155
+16%
Total Liabilities & Equity
500
N/A
2 975
+495%
10 223
+244%
8 496
-17%
6 872
-19%
5 028
-27%
5 050
+0%
5 815
+15%
4 360
-25%
3 743
-14%
Shares Outstanding
Common Shares Outstanding
4
7
7
8
8
9
9
9
8
8

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.