MIRAIT ONE Corporation
TSE:1417.T
2220 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||
Vlottende activa: | ||||||||||||||
Liquide middelen & kasequivalenten
| 48,018 | 32,482 | 50,929 | 44,764 | 33,543 | 38,206 | 33,748 | 34,550 | 30,284 | 30,303 | 17,627 | 14,850 | 20,485 | 19,040 |
Kortetermijnbeleggingen
| 2,018 | 4,803 | 4,376 | 5,460 | 6,123 | 4,983 | -2,261 | -746 | -992 | -2,915 | -3,390 | -567 | -154 | -164 |
Liquide middelen en kortetermijnbeleggingen
| 50,036 | 37,285 | 55,305 | 50,224 | 39,666 | 43,189 | 33,748 | 34,550 | 30,284 | 30,303 | 17,627 | 14,850 | 20,485 | 19,040 |
Nettovorderingen
| 214,194 | 196,421 | 185,674 | 151,076 | 150,589 | 135,665 | 99,037 | 96,050 | 87,480 | 85,392 | 87,773 | 92,028 | 72,298 | 67,058 |
Voorraad
| 31,097 | 31,717 | 30,916 | 30,789 | 32,758 | 28,400 | 21,398 | 17,607 | 17,281 | 17,444 | 19,851 | 19,063 | 13,766 | 13,463 |
Overige vlottende activa
| 9,324 | 7,083 | 4,240 | 1,405 | 2,699 | 3,831 | 3,163 | 3,116 | 2,067 | 1,144 | 758 | 601 | 1,375 | 3,184 |
Totaal vlottende activa
| 304,651 | 272,506 | 276,135 | 233,494 | 225,712 | 211,085 | 157,346 | 151,323 | 137,112 | 134,283 | 126,009 | 126,542 | 107,924 | 102,745 |
Niet-vlottende activa: | ||||||||||||||
Materiële vaste activa, netto
| 100,110 | 95,061 | 93,363 | 88,078 | 83,979 | 80,175 | 46,110 | 35,880 | 32,868 | 31,468 | 30,650 | 30,343 | 30,090 | 30,509 |
Goodwill
| 38,570 | 20,687 | 27,658 | 3,094 | 2,921 | 3,220 | 3,064 | 3,137 | 159 | 381 | 598 | 784 | 596 | 172 |
Immateriële activa
| 37,096 | 18,036 | 6,152 | 4,455 | 3,790 | 3,838 | 3,452 | 3,826 | 1,938 | 2,396 | 2,985 | 2,723 | 2,701 | 2,273 |
Goodwill en immateriële activa
| 75,666 | 38,723 | 33,810 | 7,549 | 6,711 | 7,058 | 6,516 | 6,963 | 2,097 | 2,777 | 3,583 | 3,507 | 3,297 | 2,445 |
Langetermijnbeleggingen
| 19,454 | 28,047 | 27,535 | 28,548 | 35,033 | 32,641 | 24,172 | 21,611 | 20,919 | 21,801 | 12,799 | 7,937 | 6,379 | 6,212 |
Belastingvorderingen
| 3,396 | 4,004 | 3,651 | 2,504 | 2,081 | 1,835 | 783 | 731 | 785 | 1,040 | 1,562 | 2,696 | 2,905 | 2,632 |
Overige niet-vlottende activa
| 16,683 | -1,594 | -1,815 | -1,427 | -1,387 | -1,339 | 1,549 | 1,542 | 1,191 | 1,328 | 1,383 | 1,726 | 3,116 | 3,764 |
Totaal niet-vlottende activa
| 215,309 | 164,241 | 156,544 | 125,252 | 126,417 | 120,370 | 79,130 | 66,727 | 57,860 | 58,414 | 49,977 | 46,209 | 45,787 | 45,562 |
Totaal activa
| 519,960 | 436,752 | 432,683 | 358,751 | 352,134 | 331,462 | 236,480 | 218,053 | 194,978 | 192,700 | 175,992 | 172,756 | 153,711 | 148,307 |
Passiva en Eigen Vermogen: | ||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||
Crediteuren
| 64,011 | 67,707 | 67,789 | 63,212 | 58,737 | 50,894 | 39,399 | 40,772 | 38,670 | 35,929 | 34,661 | 38,695 | 30,538 | 24,313 |
Kortlopende schulden
| 78,687 | 24,810 | 53,644 | 3,533 | 20,160 | 6,560 | 124 | 710 | 20 | 24 | 64 | 488 | 1,465 | 1,538 |
Belastingschulden
| 5,347 | 3,595 | 5,077 | 8,086 | 3,281 | 4,667 | 4,725 | 1,023 | 1,028 | 2,059 | 2,959 | 2,881 | 799 | 1,480 |
Uitgestelde opbrengsten
| 14,071 | 23,856 | 28,009 | 24,745 | 19,957 | 24,691 | 18,783 | 13,006 | 13,113 | 11,175 | 10,884 | 10,361 | 4,032 | 4,492 |
Overige kortlopende verplichtingen
| 35,903 | 8,693 | 9,241 | 11,528 | 5,884 | 6,763 | 5,342 | 4,624 | 3,708 | 5,515 | 3,966 | 4,270 | 2,746 | 4,855 |
Totaal kortlopende verplichtingen
| 192,672 | 125,066 | 158,683 | 103,018 | 104,738 | 88,908 | 63,648 | 59,112 | 55,511 | 52,643 | 49,575 | 53,814 | 38,781 | 35,198 |
Langlopende verplichtingen: | ||||||||||||||
Langetermijnschulden
| 31,003 | 36,301 | 6,302 | 6,592 | 7,607 | 23,417 | 16,560 | 16,577 | 15 | 36 | 60 | 321 | 44 | 220 |
Uitgestelde opbrengsten niet-vlottend
| 7,402 | 17,218 | 17,240 | 15,919 | 18,430 | 17,860 | 9,286 | 9,249 | 9,584 | 10,014 | 10,489 | 10,492 | 10,630 | 10,352 |
Uitgestelde belastingverplichtingen niet-vlottend
| 7,621 | 3,527 | 677 | 1,180 | 1,691 | 1,326 | 4,408 | 3,597 | 2,851 | 3,359 | 822 | 497 | 289 | 532 |
Overige niet-vlottende verplichtingen
| 21,170 | 337 | 545 | 720 | 959 | 394 | 1,835 | 682 | 419 | 464 | 873 | 1,004 | 1,050 | 1,241 |
Totaal niet-vlottende verplichtingen
| 67,196 | 57,383 | 24,764 | 24,411 | 28,687 | 42,997 | 32,089 | 30,105 | 12,869 | 13,873 | 12,244 | 12,314 | 12,013 | 12,345 |
Totaal passiva
| 259,868 | 182,449 | 183,447 | 127,429 | 133,425 | 131,905 | 95,737 | 89,217 | 68,380 | 66,516 | 61,819 | 66,128 | 50,794 | 47,543 |
Eigen vermogen: | ||||||||||||||
Preferente aandelen
| 0 | 239,992 | 236,624 | 220,921 | 210,558 | 193,161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 |
Ingehouden winsten
| 190,849 | 184,041 | 175,815 | 155,239 | 135,546 | 124,287 | 101,789 | 92,679 | 88,691 | 87,471 | 76,775 | 71,457 | 68,905 | 66,478 |
Overige gereserveerde algehele resultaten
| 12,146 | 6,824 | 5,496 | 5,467 | 4,864 | 3,273 | 6,074 | 3,710 | 3,952 | 5,067 | 3,728 | 858 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 41,984 | -191,041 | -182,815 | -162,239 | -142,546 | -131,287 | 22,394 | 20,743 | 23,306 | 23,322 | 23,325 | 24,324 | 24,499 | 25,167 |
Totaal eigen vermogen van aandeelhouders
| 251,979 | 246,816 | 242,120 | 226,388 | 215,422 | 196,434 | 137,257 | 124,132 | 122,949 | 122,860 | 110,828 | 103,639 | 100,404 | 98,645 |
Totaal eigen vermogen
| 260,088 | 254,303 | 249,236 | 231,322 | 218,709 | 199,557 | 140,743 | 128,836 | 126,598 | 126,184 | 114,173 | 106,628 | 102,917 | 100,764 |
Totaal passiva en aandeelhoudersvermogen
| 519,956 | 436,752 | 432,683 | 358,751 | 352,134 | 331,462 | 236,480 | 218,053 | 194,978 | 192,700 | 175,992 | 172,756 | 153,711 | 148,307 |