Feedone Co., Ltd.
TSE:2060.T
839 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 9,262 | 10,817 | 14,772 | 11,379 | 8,616 | 7,379 | 6,300 | 4,554 | 4,392 | 3,500 | 4,324 | 3,813 | 3,546 | 2,893 | 3,644 | 2,822 | 2,870 | 2,718 | 3,575 | 2,404 | 2,515 | 2,552 | 3,336 | 2,701 | 2,856 | 2,805 | 3,227 | 2,411 | 1,993 | 2,392 | 3,251 | 2,415 | 1,668 | 1,881 | 1,868 | 2,105 | 1,696 | 2,264 | 2,984 |
Kortetermijnbeleggingen
| 0 | 59 | -2 | -10 | -660 | -12 | -9 | -12 | -606 | -611 | -632 | -625 | -338 | -348 | -357 | -370 | -380 | -392 | -402 | -415 | -425 | -436 | -470 | -480 | -498 | -510 | -496 | -511 | -551 | -571 | -586 | -604 | -617 | -640 | -674 | -685 | -675 | -689 | -652 |
Liquide middelen en kortetermijnbeleggingen
| 9,262 | 10,876 | 14,772 | 11,379 | 8,616 | 7,379 | 6,300 | 4,554 | 4,392 | 3,500 | 4,324 | 3,813 | 3,546 | 2,893 | 3,644 | 2,822 | 2,870 | 2,718 | 3,575 | 2,404 | 2,515 | 2,552 | 3,336 | 2,701 | 2,856 | 2,805 | 3,227 | 2,411 | 1,993 | 2,392 | 3,251 | 2,415 | 1,668 | 1,881 | 1,868 | 2,105 | 1,696 | 2,264 | 2,984 |
Nettovorderingen
| 51,067 | 56,686 | 56,754 | 53,830 | 50,538 | 51,375 | 59,072 | 50,614 | 43,296 | 40,359 | 46,109 | 39,579 | 36,661 | 34,421 | 37,445 | 31,030 | 31,283 | 31,789 | 38,450 | 32,472 | 35,031 | 35,155 | 38,866 | 35,520 | 34,499 | 34,123 | 36,803 | 34,874 | 32,431 | 32,315 | 37,022 | 33,210 | 32,644 | 34,127 | 42,323 | 40,483 | 39,406 | 41,688 | 45,492 |
Voorraad
| 18,257 | 17,305 | 17,487 | 18,831 | 18,724 | 20,226 | 20,492 | 18,796 | 17,402 | 15,614 | 13,628 | 15,142 | 14,459 | 12,301 | 11,714 | 11,465 | 11,370 | 12,016 | 11,038 | 11,123 | 12,119 | 11,775 | 10,791 | 10,671 | 10,459 | 10,492 | 9,758 | 8,945 | 10,493 | 9,887 | 10,513 | 9,764 | 10,353 | 10,911 | 10,850 | 10,934 | 11,127 | 11,253 | 11,485 |
Overige vlottende activa
| 8,260 | 3,337 | 7,351 | 7,804 | 7,851 | 6,856 | 7,769 | 7,073 | 6,927 | 5,830 | 5,370 | 5,474 | 4,809 | 5,246 | 4,289 | 4,490 | 3,283 | 3,556 | 3,807 | 3,833 | 3,644 | 3,704 | 3,846 | 4,386 | 4,496 | 3,591 | 3,352 | 3,884 | 3,478 | 2,840 | 2,889 | 3,229 | 3,362 | 4,155 | 3,134 | 3,214 | 3,956 | 2,428 | 2,891 |
Totaal vlottende activa
| 86,846 | 88,204 | 96,364 | 91,844 | 85,729 | 85,836 | 93,633 | 81,037 | 72,017 | 65,303 | 69,431 | 64,008 | 59,475 | 54,861 | 57,092 | 49,807 | 48,806 | 50,079 | 56,870 | 49,832 | 53,309 | 53,186 | 56,839 | 53,278 | 52,310 | 51,011 | 53,140 | 50,114 | 48,395 | 47,434 | 53,675 | 48,618 | 48,027 | 51,074 | 58,175 | 56,736 | 56,185 | 57,633 | 62,852 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 30,405 | 30,181 | 30,385 | 30,812 | 31,237 | 31,668 | 32,062 | 32,736 | 33,070 | 33,513 | 33,702 | 34,000 | 34,228 | 34,521 | 34,834 | 34,881 | 31,148 | 31,112 | 30,671 | 26,245 | 26,166 | 26,028 | 26,017 | 26,088 | 25,434 | 25,818 | 22,288 | 22,093 | 22,272 | 22,466 | 21,155 | 19,956 | 21,015 | 21,158 | 20,519 | 20,837 | 21,313 | 21,198 | 21,059 |
Goodwill
| 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 3 | 3 | 4 | 4 | 5 | 5 | 6 | 6 |
Immateriële activa
| 1,694 | 1,542 | 1,413 | 1,422 | 957 | 916 | 784 | 811 | 776 | 530 | 406 | 435 | 355 | 363 | 393 | 420 | 365 | 391 | 360 | 337 | 341 | 359 | 360 | 406 | 385 | 388 | 345 | 264 | 283 | 296 | 238 | 307 | 326 | 342 | 359 | 365 | 452 | 462 | 461 |
Goodwill en immateriële activa
| 1,694 | 1,542 | 1,413 | 1,422 | 957 | 916 | 784 | 811 | 776 | 530 | 406 | 435 | 355 | 363 | 393 | 420 | 365 | 391 | 360 | 337 | 341 | 359 | 360 | 406 | 385 | 388 | 345 | 265 | 284 | 298 | 240 | 310 | 329 | 346 | 363 | 370 | 457 | 468 | 467 |
Langetermijnbeleggingen
| 10,471 | 10,227 | 9,796 | 9,977 | 10,111 | 8,543 | 8,721 | 8,688 | 9,012 | 8,826 | 8,508 | 8,514 | 8,368 | 8,367 | 8,223 | 8,343 | 8,081 | 7,756 | 8,462 | 8,135 | 8,083 | 8,254 | 8,125 | 9,282 | 9,365 | 9,138 | 9,635 | 9,163 | 8,937 | 8,674 | 8,751 | 7,863 | 7,577 | 8,046 | 9,287 | 8,835 | 9,439 | 8,722 | 8,502 |
Belastingvorderingen
| 207 | 199 | 174 | 195 | 262 | 274 | 277 | 283 | 696 | 315 | 238 | 451 | 578 | 449 | 569 | 743 | 886 | 844 | 380 | 445 | 614 | 522 | 680 | 305 | 345 | 120 | 119 | 116 | 174 | 177 | 262 | 818 | 1,258 | 1,352 | 1,156 | 1,358 | 1,307 | 1,594 | 1,818 |
Overige niet-vlottende activa
| 756 | 685 | 626 | 626 | 9 | 673 | 621 | 1,016 | 13 | 15 | 15 | 19 | 654 | 687 | 702 | 705 | 664 | 695 | 610 | 594 | 580 | 582 | 617 | 737 | 763 | 781 | 806 | 829 | 838 | 854 | 719 | 713 | 705 | 712 | 679 | 995 | 1,578 | 1,212 | 1,312 |
Totaal niet-vlottende activa
| 43,533 | 42,834 | 42,394 | 43,032 | 42,576 | 42,074 | 42,465 | 43,534 | 43,567 | 43,199 | 42,869 | 43,419 | 44,183 | 44,387 | 44,721 | 45,092 | 41,144 | 40,798 | 40,483 | 35,756 | 35,784 | 35,745 | 35,799 | 36,818 | 36,292 | 36,245 | 33,193 | 32,466 | 32,505 | 32,469 | 31,127 | 29,660 | 30,884 | 31,614 | 32,004 | 32,395 | 34,094 | 33,194 | 33,158 |
Totaal activa
| 130,379 | 131,038 | 138,760 | 134,881 | 128,309 | 127,913 | 136,101 | 124,574 | 115,588 | 108,504 | 112,302 | 107,429 | 103,660 | 99,251 | 101,817 | 94,902 | 89,953 | 90,880 | 97,356 | 85,590 | 89,093 | 88,934 | 92,638 | 90,096 | 88,603 | 87,256 | 86,334 | 82,581 | 80,900 | 79,904 | 84,803 | 78,279 | 78,911 | 82,688 | 90,179 | 89,131 | 90,279 | 90,827 | 96,010 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||
Crediteuren
| 34,814 | 34,360 | 47,709 | 45,193 | 35,883 | 36,482 | 48,633 | 34,071 | 33,988 | 30,903 | 37,853 | 26,905 | 26,481 | 25,544 | 33,238 | 21,285 | 21,223 | 20,346 | 30,272 | 19,813 | 30,076 | 28,643 | 32,406 | 28,935 | 29,450 | 26,384 | 28,140 | 26,656 | 20,074 | 20,416 | 28,822 | 20,930 | 19,171 | 19,889 | 30,408 | 22,495 | 21,917 | 22,841 | 32,556 |
Kortlopende schulden
| 9,716 | 10,713 | 7,911 | 7,561 | 12,785 | 16,929 | 11,711 | 15,453 | 17,249 | 11,478 | 8,296 | 14,052 | 12,279 | 9,812 | 5,826 | 11,649 | 13,625 | 15,487 | 12,202 | 16,710 | 10,058 | 10,548 | 10,227 | 12,240 | 11,867 | 13,893 | 11,850 | 9,754 | 15,101 | 11,921 | 9,136 | 12,212 | 14,982 | 17,325 | 11,507 | 16,519 | 15,772 | 14,781 | 14,502 |
Belastingschulden
| 520 | 2,262 | 1,295 | 929 | 448 | 467 | 128 | 190 | 57 | 441 | 273 | 1,350 | 598 | 1,137 | 487 | 994 | 614 | 1,311 | 501 | 795 | 389 | 1,390 | 1,456 | 1,034 | 641 | 540 | 244 | 413 | 264 | 590 | 402 | 614 | 177 | 270 | 278 | 496 | 492 | 483 | 233 |
Uitgestelde opbrengsten
| 520 | 2,262 | 1,681 | 1,513 | 1,287 | 1,025 | 412 | 883 | 1,078 | 1,126 | 632 | 2,101 | 1,720 | 1,872 | 860 | 1,734 | 1,703 | 2,063 | 841 | 1,459 | 1,369 | 2,039 | 1,799 | 1,842 | 1,744 | 1,321 | 645 | 1,200 | 1,424 | 1,346 | 808 | 1,374 | 1,319 | 1,055 | 653 | 1,233 | 1,565 | 1,173 | 673 |
Overige kortlopende verplichtingen
| 8,333 | 7,786 | 8,186 | 7,091 | 6,162 | 5,638 | 8,048 | 6,050 | 6,045 | 6,515 | 7,294 | 5,923 | 5,517 | 4,960 | 5,904 | 6,155 | 6,244 | 5,955 | 7,830 | 5,305 | 5,896 | 5,582 | 6,415 | 7,316 | 6,245 | 6,025 | 6,201 | 5,733 | 5,203 | 6,775 | 7,096 | 4,809 | 4,876 | 4,607 | 5,379 | 5,917 | 6,406 | 7,078 | 7,369 |
Totaal kortlopende verplichtingen
| 53,383 | 55,121 | 65,487 | 61,358 | 56,117 | 60,074 | 68,804 | 56,457 | 58,360 | 50,022 | 54,075 | 48,981 | 45,997 | 42,188 | 45,828 | 40,823 | 42,795 | 43,851 | 51,145 | 43,287 | 47,399 | 46,812 | 50,847 | 50,333 | 49,306 | 47,623 | 46,836 | 43,343 | 41,802 | 40,458 | 45,862 | 39,325 | 40,348 | 42,876 | 47,947 | 46,164 | 45,660 | 45,873 | 55,100 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 20,757 | 21,178 | 22,150 | 22,458 | 22,493 | 19,866 | 20,234 | 20,621 | 10,858 | 11,237 | 11,610 | 11,658 | 11,957 | 11,983 | 12,711 | 11,711 | 5,721 | 5,907 | 5,615 | 2,856 | 3,205 | 3,322 | 3,804 | 3,346 | 3,502 | 3,743 | 4,173 | 4,978 | 5,639 | 6,391 | 7,115 | 8,355 | 9,470 | 10,343 | 11,984 | 13,131 | 15,095 | 16,219 | 13,019 |
Uitgestelde opbrengsten niet-vlottend
| 583 | 602 | 2,363 | 2,371 | 2,388 | 2,410 | 2,442 | 2,441 | 2,411 | 2,353 | 2,287 | 2,250 | 2,253 | 2,207 | 2,170 | 2,151 | 2,138 | 2,181 | 2,155 | 2,125 | 2,093 | 2,076 | 2,122 | 2,086 | 2,117 | 2,076 | 2,053 | 2,011 | 1,992 | 1,965 | 1,992 | 1,979 | 1,953 | 1,931 | 1,898 | 1,889 | 1,873 | 1,863 | 1,761 |
Uitgestelde belastingverplichtingen niet-vlottend
| 830 | 685 | 500 | 654 | 531 | 203 | 82 | 84 | 10 | 10 | 47 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 15 | 15 | 31 | 258 | 366 | 290 | 183 | 88 | 18 | 16 | 16 | 16 | 17 | 189 | 189 | 189 | 223 |
Overige niet-vlottende verplichtingen
| 2,655 | 2,592 | 48 | 46 | 44 | 46 | 44 | 43 | 45 | 43 | 42 | 41 | 62 | 70 | 69 | 69 | 68 | 25 | 26 | 253 | 327 | 302 | 304 | 300 | 256 | 253 | 27 | 29 | 41 | 34 | 120 | 150 | 231 | 224 | 223 | 286 | 365 | 374 | 535 |
Totaal niet-vlottende verplichtingen
| 24,825 | 25,057 | 25,061 | 25,529 | 25,456 | 22,525 | 22,802 | 23,189 | 13,324 | 13,643 | 13,986 | 13,959 | 14,282 | 14,270 | 14,960 | 13,941 | 7,937 | 8,123 | 7,806 | 5,244 | 5,635 | 5,710 | 6,245 | 5,747 | 5,906 | 6,330 | 6,619 | 7,308 | 7,855 | 8,478 | 9,245 | 10,500 | 11,670 | 12,514 | 14,122 | 15,495 | 17,522 | 18,645 | 15,538 |
Totaal passiva
| 78,208 | 80,178 | 90,548 | 86,887 | 81,573 | 82,599 | 91,606 | 79,646 | 71,684 | 63,665 | 68,061 | 62,940 | 60,279 | 56,458 | 60,788 | 54,764 | 50,732 | 51,974 | 58,951 | 48,531 | 53,034 | 52,522 | 57,092 | 56,080 | 55,212 | 53,953 | 53,455 | 50,651 | 49,657 | 48,936 | 55,107 | 49,825 | 52,018 | 55,390 | 62,069 | 61,659 | 63,182 | 64,518 | 70,638 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 43,894 | 0 | 0 | 0 | 41,883 | 43,347 | 43,000 | 43,177 | 0 | 0 | 0 | 0 | 0 | 143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 171 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
Ingehouden winsten
| 28,822 | 28,075 | 26,249 | 25,461 | 24,392 | 23,952 | 23,558 | 23,371 | 22,417 | 23,882 | 23,532 | 23,533 | 21,821 | 21,197 | 19,987 | 19,099 | 18,356 | 18,238 | 17,081 | 15,953 | 15,041 | 15,223 | 14,445 | 12,112 | 11,403 | 11,452 | 10,627 | 9,985 | 9,518 | 9,438 | 8,016 | 7,401 | 6,262 | 6,289 | 6,280 | 5,849 | 4,997 | 4,572 | 3,733 |
Overige gereserveerde algehele resultaten
| 3,108 | 2,640 | 1,819 | 2,381 | 2,287 | 1,322 | 892 | 1,509 | 1,481 | 958 | 701 | 778 | 694 | 20,362 | 169 | 175 | 33 | -143 | 502 | 282 | 206 | 380 | 276 | 1,071 | 1,128 | 985 | 1,366 | 1,070 | 881 | 699 | 846 | 230 | -171 | 231 | 1,035 | 834 | 1,350 | 1,021 | 0 |
Overige totale aandeelhoudersvermogen
| 9,564 | 9,565 | 9,565 | 9,567 | -34,392 | 9,494 | 9,492 | 9,493 | -32,417 | -33,882 | -33,532 | -33,533 | 10,361 | -9,270 | 10,367 | 10,374 | 10,370 | 10,250 | 10,389 | 10,389 | 10,391 | 10,389 | 10,391 | 10,389 | 10,443 | 10,443 | 10,444 | 10,444 | 10,445 | 10,445 | 10,446 | 10,445 | 10,273 | 10,444 | 10,445 | 10,444 | 10,446 | 10,445 | 11,370 |
Totaal eigen vermogen van aandeelhouders
| 51,494 | 50,280 | 47,633 | 47,409 | 46,181 | 44,768 | 43,942 | 44,373 | 43,364 | 44,305 | 43,701 | 43,955 | 42,876 | 42,289 | 40,523 | 39,648 | 38,759 | 38,488 | 37,972 | 36,624 | 35,638 | 35,992 | 35,112 | 33,572 | 32,974 | 32,880 | 32,437 | 31,499 | 30,844 | 30,582 | 29,308 | 28,076 | 26,535 | 26,964 | 27,760 | 27,127 | 26,793 | 26,038 | 25,103 |
Totaal eigen vermogen
| 52,171 | 50,856 | 48,212 | 47,994 | 46,736 | 45,314 | 44,495 | 44,928 | 43,904 | 44,839 | 44,241 | 44,489 | 43,381 | 42,793 | 41,029 | 40,138 | 39,221 | 38,906 | 38,405 | 37,059 | 36,059 | 36,412 | 35,546 | 34,016 | 33,391 | 33,303 | 32,879 | 31,930 | 31,243 | 30,968 | 29,696 | 28,454 | 26,893 | 27,298 | 28,110 | 27,472 | 27,097 | 26,309 | 25,372 |
Totaal passiva en aandeelhoudersvermogen
| 130,379 | 131,034 | 138,760 | 134,881 | 128,309 | 127,913 | 136,101 | 124,574 | 115,588 | 108,504 | 112,302 | 107,429 | 103,660 | 99,251 | 101,817 | 94,902 | 89,953 | 90,880 | 97,356 | 85,590 | 89,093 | 88,934 | 92,638 | 90,096 | 88,603 | 87,256 | 86,334 | 82,581 | 80,900 | 79,904 | 84,803 | 78,279 | 78,911 | 82,688 | 90,179 | 89,131 | 90,279 | 90,827 | 96,010 |