EXEO Group, Inc.

TSE:1951.T

1862.5 (JPY) • At close July 4, 2025
Overzicht | Financiële gegevens

Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.

2024 Q42024 Q32024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q12008 Q4
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 40,01050,07838,71057,15847,43158,01350,42247,03151,45356,27351,22256,30354,86060,47842,78357,01342,78544,43154,21467,97047,55046,59643,16354,30141,80546,87620,61931,11726,09522,27523,15729,56515,43111,95015,79620,46216,2449,73211,0178,53912,5269,5229,3218,65010,2936,9397,6368,8528,3067,3607,2154,8895,8496,4496,2129,22717,1856,8866,5516,9486,1366,0966,0845,6566,317
Kortetermijnbeleggingen 00759081845961232632622702637507207131,7119101,8985,8988988988978961,8948951,86010,79911,6994,4991,5645,8643,56363663,7572,170918,54115,05325,45611,76514,44718,03411,8225,9199,6194,2178,1156,3153,72313,21917,7166,5152,71612,31425,00349913,09923,12829,52416,63013,93022,52622,10820,001
Liquide middelen en kortetermijnbeleggingen 40,01050,07838,71057,15848,24958,05850,51847,15451,71656,53551,49256,56655,61061,19843,49658,72443,69546,32960,11268,86848,44847,49344,05956,19542,70048,73631,41842,81630,59423,83929,02133,12815,49412,01619,55322,63216,33518,27326,07033,99524,29123,96927,35520,47216,21216,55811,85316,96714,62111,08320,43422,60512,3649,16518,52634,23017,68419,98529,67936,47222,76620,02628,61027,76426,318
Nettovorderingen 279,074203,307176,398156,931235,538171,908173,304167,534232,484177,167167,428149,826217,576153,260147,541132,299204,577108,339102,21098,257166,00494,42399,86786,584156,20387,48250,76950,28892,18451,58650,24248,62596,08048,62845,63446,30993,05441,56240,24943,06584,63147,58948,15653,35692,24249,86254,08950,19286,16849,14150,16100000000000000
Voorraad 57,71775,75569,92163,06853,42182,09272,63165,88253,87774,91668,01063,93146,19462,69751,68545,73943,56483,81665,63754,04542,54274,75664,59954,77538,40161,56340,96635,86227,61746,95040,39034,09424,15941,61733,16030,49621,51545,24239,25131,79322,01036,77629,96527,15822,52145,03040,65035,27324,08239,84031,49930,93421,79936,08430,65127,01325,61746,83135,64630,29519,40437,34731,02029,99221,097
Overige vlottende activa 10,92713,16411,2859,58310,63715,29214,59715,23515,64616,85811,48910,2607,2807,6817,3386,3448,39110,6248,96210,9697,01511,5826,2325,4894,4046,6885,6622,8655,8856,6876,7515,9406,6627,8027,9289,2507,0469,5028,6497,7167,8827,8676,0647,0116,6827,8937,6707,2607,0365,9765,51248,45081,84748,95345,76648,90990,16551,63446,72741,40977,06946,99044,84544,16478,902
Totaal vlottende activa 387,728342,304296,314286,740347,845327,350311,050295,805353,723325,476298,419280,583326,660284,836250,060243,106300,227249,108236,921232,139264,009228,254214,757203,043241,708204,469128,815131,831156,280129,062126,404121,787142,395110,063106,275108,687137,950114,579114,219116,569138,813116,201111,540107,997137,656119,343114,262109,692131,906106,040107,606101,989116,01094,20294,943110,152133,466118,450112,052108,176119,239104,363104,475101,920126,317
Niet-vlottende activa:
Materiële vaste activa, netto 155,716155,127156,247148,377145,954146,317145,121141,089135,635133,304131,524129,268126,900123,697120,136117,931113,375108,612108,424107,168107,677105,305103,32697,94697,95596,75762,61462,60862,66461,89262,22862,02262,00259,25558,63259,27159,83052,88552,74452,02552,00551,30450,46350,76150,76751,22049,74847,87647,70747,86547,96247,93647,73647,40347,60148,13148,44746,41646,84746,42545,22845,48645,89545,49138,138
Goodwill 15,12414,65115,81613,62513,87214,84214,38814,68615,11216,71716,29412,0489,2079,0725,5075,7055,9496,3126,6977,1997,64012,49710,4079,80910,2599,7806,6577566587578559541,0531,1881,4531,7181,9832,2482,5122,7773,0653,353001,9402,1102,2812,4512,6212,7902,9583,1263,2943,460009800000000
Immateriële activa 9,9589,3179,3608,9898,7968,4228,1567,9707,9967,4117,3487,0144,5384,5434,6544,1444,2304,4864,6154,7875,1374,4114,4674,3224,5034,0433,0033,1373,2513,2333,2863,3063,3613,3733,4515,2604,4943,6233,3253,2223,2132,8824,3954,5762,9543,0152,6042,5212,0371,3851,3841,4481,6441,8522,0482,2292,4352,5182,7362,8942,9322,9943,0583,1323,244
Goodwill en immateriële activa 25,08223,96825,17622,61422,66823,26422,54422,65623,10824,12823,64219,06213,74513,61510,1619,84910,17910,79811,31211,98612,77716,90814,87414,13114,76213,8239,6603,8933,9093,9904,1414,2604,4144,5614,9046,9786,4775,8715,8375,9996,2786,2354,3954,5764,8945,1254,8854,9724,6584,1754,3424,5744,9385,3122,0482,2292,4352,5182,7362,8942,9322,9943,0583,1323,244
Langetermijnbeleggingen 32,53176,25173,83174,19635,48973,98870,00768,22332,55667,61267,26769,53262,61970,44570,53969,01436,79758,80660,85660,49133,82363,27460,57459,38837,02255,46544,12743,11215,33438,34836,94836,60017,03033,43332,44733,30317,68634,29031,71232,8075,13125,06422,77622,1908,07218,74917,34216,8693,53214,37513,57703570006,502000-10,251000-14,561
Belastingvorderingen 8,1650007,312-73,988-70,007-68,2235,816-67,612-67,267-69,5325,692-70,445-70,539-69,01422,551-58,806-60,856-60,49117,957-63,274-60,574-59,3884,314-55,465-44,127-43,11222,446-38,348-36,948-36,60014,583-33,433-32,447-33,30313,558-34,290-31,712-32,80723,539-25,064-22,776-22,19013,494-18,749-17,342-16,869916-14,375-13,5770617000495000924000701
Overige niet-vlottende activa 33,2832274,19732,36973,98870,00768,22427,10067,61267,26769,533-170,44570,53969,0158,44458,80660,85760,4918,66063,27560,57459,38920,71955,46544,12743,1132,99638,34836,94936,6003,01233,43332,44733,3032,79834,29131,71332,8082,65525,06522,77722,1902,20718,74917,34316,87011,69114,37513,57713,32911,63012,05412,18412,1225,57312,88613,39113,36622,05611,70311,14812,11525,716
Totaal niet-vlottende activa 254,777255,348255,256245,188243,792243,569237,672231,969224,215225,044222,433217,863208,955207,757200,836196,795191,346178,216180,593179,645180,894185,488178,774171,466174,772166,045116,401109,614107,349104,230103,318102,882101,04197,24995,98399,552100,34993,04790,29490,83289,60882,60477,63577,52779,43475,09471,97669,71868,50466,41565,88165,83965,27864,76961,83362,48263,45261,82062,97462,68560,88960,18360,10160,73853,238
Totaal activa 642,505597,652551,570531,928591,637570,920548,724527,774577,941550,522520,854498,446535,617492,594450,897439,901491,574427,325417,515411,785444,905413,742393,532374,510416,483370,516245,218241,445263,632233,294229,722224,669243,438207,313202,260208,241238,301207,627204,514207,402228,422198,806189,175185,525217,091194,438186,237179,411200,412172,457173,489167,829181,291158,971156,776172,634196,918180,270175,026170,861180,128164,546164,576162,658179,555
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 83,03160,40260,87447,79173,41449,45752,47450,10675,03353,44553,55651,40169,57946,79252,49447,58574,89053,09047,57641,50060,03745,70046,27239,60959,26538,91222,82421,20034,80223,62922,12022,51736,60622,08620,19321,78437,62920,55619,71917,90135,19321,82721,04719,19435,08924,09323,94922,49335,55323,35023,84121,53131,02520,48918,90119,49235,48225,67922,09719,20828,72219,66318,76919,38128,729
Kortlopende schulden 52,12684,35531,02929,84339,19242,89012,3119,11828,74837,80832,72724,68730,75644,39515,63816,08329,50910,4865,4216,0246,8176,09411,4787,27513,06913,4821,8091,0481,0128677529108265,8886,0246,0595,016000-9,1292,45800-2,3495,050003,5630001,2375,3401,42316,84518,53618,21618,2374,11700000
Belastingschulden 0002,61310,1382,6423,9551,6974,5311,8523,3901,37210,7063,5235,2751,6236,7662,0883,2901,3027,8633,5044,1581,1737,4981,3932,1457765,0041,9702,7877084,1426301,3755592,5621,6641,6104681,9647962,2834745,4413,1564,5391,7946,6632,7703,14403,8091,5781,3287574,4192,1141,5564933,7382,3061,9458025,120
Uitgestelde opbrengsten 15,91015,86012,87513,49812,59428,17526,44720,36321,86820,72023,25618,21724,77318,75919,37613,67621,84017,50919,42716,86625,40217,89114,01411,06717,57911,2469,1787,02710,4737,1557,8295,3659,5346,9066,7246,1268,32000011,3098,575009,89911,0350010,256000-1,2377,8718,4837,58117,6039,9038,6727,89500000
Overige kortlopende verplichtingen 55,53932,88329,35631,62654,97635,21634,12034,56850,78530,21327,40031,50946,72327,79023,56226,94445,04723,04921,99427,84843,41521,16022,42820,14034,57420,80713,56514,71922,34312,97112,57412,42719,70911,0789,85710,49210,39421,38620,66622,70713,17312,01917,38017,9798,7417,84116,44918,02318,13716,17916,60019,09017,88613,45413,85414,63216,59615,85314,69715,31617,03418,20317,37416,77220,414
Totaal kortlopende verplichtingen 206,606196,879139,643125,371177,720152,372120,964110,997159,097138,678132,257122,469157,764134,120105,472100,635156,21299,22688,27787,574118,13287,30789,80975,791114,40680,82245,13742,96263,16143,19541,70440,22961,28344,23740,85945,02072,24143,60641,99541,07663,81945,67540,71037,64766,72051,17544,93742,31063,91642,29943,58540,62153,95740,86135,50651,72675,03361,86256,58739,13449,49440,17238,08836,95554,263
Langlopende verplichtingen:
Langetermijnschulden 77,06355,81562,07563,34866,12275,99386,18784,35486,03683,97259,36349,16749,25739,21027,89927,46727,54838,26338,38338,92138,96540,22920,30714,72014,65914,12010,15610,15610,01010,72810,87811,22811,3901,7321,8982,2432,4137,7308,0258,4815,9746,0745,0005,0005,3675,4415,5145,6055,6945,8956,0226,2036,31001,6911,9782,1392,8333,09117,66717,45015,00015,00015,00015,000
Uitgestelde opbrengsten niet-vlottend 00002,92900010,86100010,3100008,6110009,1860009,8870005,3420005,1820005,0530004,9440004,8530005,0970005,2850004,7900004,8790006,251
Uitgestelde belastingverplichtingen niet-vlottend 13,58900014,49600010,8150009,2190008,3280005,6810006,9650007,2930005,2440005,5570005,7320003,5320002,1310001,0420001,411000852000723
Overige niet-vlottende verplichtingen 18,46032,52631,75431,00111,30831,85529,48428,2443,19424,76823,97023,7112,01623,06821,09820,7751,99217,72017,70517,6932,83519,11418,57619,0392,75719,57112,05612,3339,01913,05912,83012,9432,06212,35611,80712,1001,79911,94611,50312,0571,1879,5197,9777,9394,4678,8078,6028,4861,1897,8367,7627,3641,2909,4407,5317,5201,3138,2128,1638,2512,1468,5298,7128,4131,440
Totaal niet-vlottende verplichtingen 109,11288,34193,82994,34994,855107,848115,671112,598110,906108,74083,33372,87870,80262,27848,99748,24246,47955,98356,08856,61456,66759,34338,88333,75934,26833,69122,21222,48924,37123,78723,70824,17123,87814,08813,70514,34314,82219,67619,52820,53817,83715,59312,97712,93914,68714,24814,11614,09114,11113,73113,78413,56713,9279,4409,2229,4989,65311,04511,25425,91825,32723,52923,71223,41323,414
Totaal passiva 315,718285,220233,472219,720272,575260,220236,635223,595270,003247,418215,590195,347228,566196,398154,469148,877202,691155,209144,365144,188174,799146,650128,692109,550148,674114,51367,34965,45187,53266,98265,41264,40085,16158,32554,56459,36387,06363,28261,52361,61481,65661,26853,68750,58681,40765,42359,05356,40178,02756,03057,36954,18867,88450,30144,72861,22484,68672,90767,84165,05274,82163,70161,80060,36877,677
Eigen vermogen:
Preferente aandelen 0000000281,121000281,486287,263275,793275,87100000000000000000000000000000000000000000000000000
Gewone aandelen 6,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,8886,888
Ingehouden winsten 278,791263,413264,695261,415264,552255,486258,185253,459256,303244,829245,887242,188244,892233,384233,170227,533226,294214,676214,162209,779211,195206,735206,643202,712204,647193,601173,379170,208169,883161,676160,646157,064156,477147,794147,302146,068147,004139,675139,294137,575137,957133,167131,801129,559130,822124,919123,432119,423118,296112,180111,580109,643109,067105,036105,807102,601103,31598,77998,79797,25197,59092,67392,24491,26391,184
Overige gereserveerde algehele resultaten 23,70823,36125,37322,71624,20624,24721,34817,95117,10220,60819,09216,81516,29116,84717,26216,84943,51110,30210,0749,57210,87812,51411,33710,52011,38211,64514,99414,55414,17612,71911,95211,87410,75910,2089,68710,29211,06311,62810,92812,15411,8437,5427,1057,0465,6214,3563,7063,4973,1360000000000000000
Overige totale aandeelhoudersvermogen 11,75812,78114,56215,05817,56018,20541,23238,72540,16725,95728,60132,41035,48352,36835,81336,89936,62337,61438,99238,40437,80937,74236,86351,95441,33440,854-17,511-1,321-15,089-2,460-15,381-15,744-5,275-16,165-6,755-4,337-2,909-2,462-14,3651,0911,692-2,706-3,386-1,686-7,842-2,961-3,332-3,480-2,973-2,778-2,480-2,890-2,567-3,272-757-3,624-3,658-3,754-4,128-4,130-4,338-3,498-1,154-1,643-2,102
Totaal eigen vermogen van aandeelhouders 321,145306,443311,517306,077313,206304,827306,305299,072303,358298,283300,470298,301303,554292,640293,133288,169285,915269,479270,116264,642266,769263,879261,731261,554264,250252,988177,750175,775175,858166,104164,105160,082158,090148,723147,435148,619150,983144,101142,745145,554146,537137,349135,303134,761135,489128,846126,988122,831122,211116,290115,988113,641113,388108,652111,938105,865106,545101,913101,557100,009100,14096,06397,97896,50895,970
Totaal eigen vermogen 326,783312,432318,098312,208319,059310,700312,089304,179307,938303,104305,264303,099307,051296,196296,428291,024288,883272,116273,150267,597270,106267,092264,840264,960267,809256,003177,869175,994176,100166,312164,310160,269158,277148,988147,696148,878151,238144,345142,991145,788146,766137,538135,488134,939135,684129,015127,184123,010122,385116,427116,120113,641113,407108,670112,048111,410112,232107,363107,185105,809105,307100,845102,776102,290101,878
Totaal passiva en aandeelhoudersvermogen 642,505597,652551,570531,928591,634570,920548,724527,774577,941550,522520,854498,446535,617492,594450,897439,901491,574427,325417,515411,785444,905413,742393,532374,510416,483370,516245,218241,445263,632233,294229,722224,669243,438207,313202,260208,241238,301207,627204,514207,402228,422198,806189,175185,525217,091194,438186,237179,411200,412172,457173,489167,829181,291158,971156,776172,634196,918180,270175,026170,861180,128164,546164,576162,658179,555