First Time Loading...

Broadmedia Corp
TSE:4347

Watchlist Manager
Broadmedia Corp Logo
Broadmedia Corp
TSE:4347
Watchlist
Price: 1 367 JPY -0.51% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

10B
+1%
Assets
Growth Rates:
1 Year
+13%
3 Years
+55%
5 Years
+58%
7 Years
+22%
10 Years
-6%
5.3B
-1%
Liabilities
Growth Rates:
1 Year
+6%
3 Years
+35%
5 Years
+25%
7 Years
-10%
10 Years
-4%
4.7B
+4%
Equity
Growth Rates:
1 Year
+22%
3 Years
+85%
5 Years
+124%
7 Years
+104%
10 Years
-8%

Balance Sheet Decomposition
Broadmedia Corp

10B
Assets
5.3B
Liabilities
10B
Assets
5.3B
Liabilities
Current Assets 7.7B
Cash & Short-Term Investments 4.6B
Receivables 1.4B
Other Current Assets 1.7B
Non-Current Assets 2.3B
Long-Term Investments 157.3m
PP&E 826.4m
Intangibles 315.3m
Other Non-Current Assets 980.6m
Current Liabilities 3.9B
Accounts Payable 451.2m
Accrued Liabilities 116.3m
Short-Term Debt 502m
Other Current Liabilities 2.8B
Non-Current Liabilities 1.4B
Long-Term Debt 40m
Other Non-Current Liabilities 1.3B

Balance Sheet
Broadmedia Corp

Rotate your device to view
Balance Sheet
Currency: JPY
Mar-2014 Mar-2015 Mar-2016 Mar-2017 Mar-2018 Mar-2019 Mar-2020 Mar-2021 Mar-2022 Mar-2023
Assets
Cash & Cash Equivalents
2 748
2 398
1 432
2 304
1 617
1 869
3 375
3 368
5 303
5 869
Cash Equivalents
2 748
2 398
1 432
2 304
1 617
1 869
3 375
3 368
5 303
5 869
Total Receivables
1 896
1 966
2 067
1 146
1 318
1 269
1 142
1 011
1 093
1 053
Accounts Receivables
1 666
1 965
2 054
1 141
1 288
1 087
1 142
1 011
1 093
1 053
Other Receivables
230
1
13
5
30
182
0
0
0
0
Inventory
744
182
227
158
132
160
121
126
141
155
Other Current Assets
1 580
1 249
1 602
1 327
1 616
1 702
1 181
1 077
813
724
Total Current Assets
6 968
5 794
5 327
4 935
4 683
5 001
5 819
5 583
7 350
7 801
PP&E Net
1 719
1 602
1 038
784
759
625
597
487
591
737
PP&E Gross
1 719
1 602
1 038
784
759
625
597
487
591
737
Accumulated Depreciation
1 318
1 406
1 643
1 736
1 888
2 044
2 033
1 391
1 167
1 076
Intangible Assets
373
368
207
97
100
94
119
145
155
124
Goodwill
37
60
47
102
89
74
59
7
135
114
Note Receivable
134
616
761
2 069
2 015
640
633
619
602
587
Long-Term Investments
1 414
657
551
472
519
365
445
414
137
121
Other Long-Term Assets
455
118
340
1 732
1 630
241
264
261
31
465
Other Assets
37
60
47
102
89
74
59
7
135
114
Total Assets
11 099
N/A
8 978
-19%
7 592
-15%
6 727
-11%
6 535
-3%
6 558
+0%
7 409
+13%
6 994
-6%
8 940
+28%
9 949
+11%
Liabilities
Accounts Payable
471
424
875
689
832
665
511
493
576
483
Accrued Liabilities
354
431
280
320
305
304
406
415
486
477
Short-Term Debt
464
450
100
210
217
150
150
150
512
504
Current Portion of Long-Term Debt
279
314
303
279
266
290
267
175
156
147
Other Current Liabilities
1 778
1 435
1 280
1 386
1 311
1 445
1 982
1 687
2 255
2 648
Total Current Liabilities
3 347
3 053
2 838
2 884
2 931
2 854
3 317
2 919
3 985
4 258
Long-Term Debt
1 371
1 206
930
1 636
470
439
385
251
256
173
Minority Interest
637
877
1 053
461
488
670
858
958
1 144
1 150
Other Liabilities
263
274
314
541
459
261
155
118
89
67
Total Liabilities
5 618
N/A
5 410
-4%
5 135
-5%
5 523
+8%
4 348
-21%
4 224
-3%
4 715
+12%
4 246
-10%
5 474
+29%
5 648
+3%
Equity
Common Stock
2 667
2 932
2 932
2 970
3 457
3 457
3 457
600
600
600
Retained Earnings
694
1 847
2 934
4 038
3 997
3 830
3 450
2 391
3 402
4 320
Additional Paid In Capital
2 270
2 590
2 590
2 413
2 859
2 847
2 847
0
0
15
Unrealized Security Profit/Loss
34
0
3
1
2
3
4
0
0
0
Treasury Stock
228
175
175
175
175
175
175
275
541
642
Other Equity
45
68
46
36
46
37
20
32
6
8
Total Equity
5 481
N/A
3 568
-35%
2 457
-31%
1 204
-51%
2 188
+82%
2 334
+7%
2 694
+15%
2 749
+2%
3 467
+26%
4 301
+24%
Total Liabilities & Equity
11 099
N/A
8 978
-19%
7 592
-15%
6 727
-11%
6 535
-3%
6 558
+0%
7 409
+13%
6 994
-6%
8 940
+28%
9 949
+11%
Shares Outstanding
Common Shares Outstanding
65
68
68
7
8
8
8
8
7
7

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 134,500+ 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.