Link and Motivation Inc.
TSE:2170.T
544 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q2 | 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 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 9,696 | 8,307 | 8,917 | 8,337 | 8,707 | 8,008 | 8,377 | 7,633 | 8,818 | 7,947 | 5,328 | 8,945 | 9,408 | 8,962 | 9,222 | 8,655 | 8,055 | 9,345 | 9,625 | 9,431 | 9,945 | 9,189 | 10,066 | 9,889 | 10,342 | 9,642 | 9,813 | 9,050 | 9,275 | 8,756 | 8,581.46 | 8,139 | 8,474 | 8,309.807 | 8,411.053 | 7,570.04 | 8,248.971 | 7,720.83 | 8,279.482 | 7,390.964 | 7,858.424 | 5,344.892 | 5,757.237 | 5,277.029 | 5,784.414 | 5,565.29 | 5,049.602 | 4,550.085 | 4,756.921 | 4,349.372 | 3,616.441 | 2,984.162 | 2,276.301 | 1,630.444 | 2,075.272 | 1,530.243 | 1,849.543 | 1,643.549 | 2,079.993 | 1,372.243 | 1,988.586 | 1,726.628 |
Kosten van de omzet
| 4,263 | 3,850 | 4,256 | 4,131 | 4,023 | 3,854 | 4,379 | 4,035 | 4,365 | 3,928 | 1,989 | 5,216 | 5,120 | 4,978 | 5,298 | 5,068 | 4,919 | 5,338 | 5,979 | 6,018 | 5,915 | 5,675 | 6,122 | 6,112 | 6,162 | 5,893 | 6,433 | 5,773 | 5,691 | 5,634 | 5,498.809 | 5,154 | 5,279 | 5,386.153 | 5,236.566 | 5,337.181 | 5,340.201 | 5,146.938 | 5,311.5 | 4,858.555 | 5,253.949 | 3,176.669 | 3,425.58 | 3,320.339 | 3,452.029 | 3,443.851 | 2,912.658 | 2,911.694 | 2,910.295 | 2,664.232 | 1,873.357 | 1,694.629 | 1,043.555 | 841.157 | 1,004.861 | 707.858 | 839.17 | 810.977 | 1,048.361 | 697.872 | 766.874 | 1,017.193 |
Brutowinst
| 5,433 | 4,457 | 4,661 | 4,206 | 4,684 | 4,154 | 3,998 | 3,598 | 4,453 | 4,019 | 3,339 | 3,729 | 4,288 | 3,984 | 3,924 | 3,587 | 3,136 | 4,007 | 3,646 | 3,413 | 4,030 | 3,514 | 3,944 | 3,777 | 4,180 | 3,749 | 3,380 | 3,277 | 3,584 | 3,122 | 3,082.651 | 2,985 | 3,195 | 2,923.654 | 3,174.487 | 2,232.859 | 2,908.77 | 2,573.892 | 2,967.982 | 2,532.409 | 2,604.475 | 2,168.223 | 2,331.657 | 1,956.69 | 2,332.385 | 2,121.439 | 2,136.944 | 1,638.391 | 1,846.626 | 1,685.14 | 1,743.084 | 1,289.533 | 1,232.746 | 789.287 | 1,070.411 | 822.385 | 1,010.373 | 832.572 | 1,031.632 | 674.371 | 1,221.712 | 709.435 |
Brutowinstmarge
| 0.56 | 0.537 | 0.523 | 0.504 | 0.538 | 0.519 | 0.477 | 0.471 | 0.505 | 0.506 | 0.627 | 0.417 | 0.456 | 0.445 | 0.426 | 0.414 | 0.389 | 0.429 | 0.379 | 0.362 | 0.405 | 0.382 | 0.392 | 0.382 | 0.404 | 0.389 | 0.344 | 0.362 | 0.386 | 0.357 | 0.359 | 0.367 | 0.377 | 0.352 | 0.377 | 0.295 | 0.353 | 0.333 | 0.358 | 0.343 | 0.331 | 0.406 | 0.405 | 0.371 | 0.403 | 0.381 | 0.423 | 0.36 | 0.388 | 0.387 | 0.482 | 0.432 | 0.542 | 0.484 | 0.516 | 0.537 | 0.546 | 0.507 | 0.496 | 0.491 | 0.614 | 0.411 |
Onderzoek- en ontwikkelingskosten
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 3,559 | 3,563 | 3,320 | 3,195 | 3,376 | 3,237 | 3,316 | 3,037 | 3,227 | 3,199 | 2,833 | 3,111 | 3,370 | 3,310 | 3,390 | 3,067 | 3,019 | 3,375 | 2,783 | 2,940 | 2,983 | 3,066 | 2,969 | 2,819 | 2,914 | 2,889 | 2,366 | 2,548 | 2,652 | 2,473 | 1,701 | 2,336 | 2,399 | 0 | 1,320 | 0 | 0 | 0 | 826 | 0 | 0 | 0 | 269 | 0 | 0 | 0 | 590 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 1,560 | 0 | 0 | 0 | 1,341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,155 | 0 | 0 | 0 | 1,208 | 0 | 0 | 0 | 969 | 0 | 0 | 0 | 925 | 0 | 0 | 0 | 901 | 0 | 0 | 0 | 1,259 | 0 | 0 | 0 | 1,267 | 0 | 0 | 0 | 1,343 | 0 | 0 | 0 | 982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 3,559 | 3,563 | 3,320 | 3,195 | 3,376 | 3,237 | 3,316 | 3,037 | 3,227 | 3,199 | 2,833 | 3,111 | 3,370 | 3,310 | 3,390 | 3,067 | 3,019 | 3,375 | 2,783 | 2,940 | 2,983 | 3,066 | 2,969 | 2,819 | 2,914 | 2,889 | 2,366 | 2,548 | 2,652 | 2,473 | 2,602 | 2,336 | 2,399 | 2,617 | 2,579 | 2,515 | 2,482 | 2,495 | 2,093 | 2,225 | 2,239 | 2,047 | 1,612 | 1,761 | 1,919 | 1,892 | 1,572 | 1,494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 1 | 0 | 0 | 0 | 0 | 51 | 198 | -613 | 56 | 20 | 537 | 4 | 64 | 42 | 1,745 | -166 | -38 | 19 | 792 | 8 | 0 | 21 | 194 | 31 | 12 | -2 | -10 | -3 | 20 | -51 | 4.552 | 173 | 56 | 0.076 | 0.907 | -9.779 | -0.112 | -4.389 | -41.868 | 3.109 | 0.789 | -4.184 | -7.141 | -9.634 | 0.21 | 5.844 | 9.54 | 4.285 | 4.425 | 5.474 | 33.764 | 3.433 | 1.672 | 1.682 | 1.331 | 2.501 | 2.313 | 1.057 | -18.669 | 3.059 | 0.755 | 1.12 |
Bedrijfskosten
| 3,559 | 3,563 | 3,320 | 3,096 | 3,334 | 3,288 | 3,514 | 2,424 | 3,283 | 3,219 | 3,370 | 3,115 | 3,434 | 3,352 | 5,135 | 2,901 | 2,981 | 3,394 | 3,575 | 2,948 | 2,983 | 3,087 | 3,163 | 2,850 | 2,926 | 2,887 | 2,356 | 2,545 | 2,672 | 2,422 | 2,628.313 | 2,509 | 2,455 | 2,567.129 | 2,529.632 | 2,514.442 | 2,482.849 | 2,495.051 | 2,137.398 | 2,295.715 | 2,272.954 | 1,897.092 | 1,611.424 | 1,760.872 | 1,919.682 | 1,892.092 | 1,572.582 | 1,493.584 | 1,565.523 | 1,526.307 | 1,327.878 | 1,202.96 | 955.612 | 755.834 | 830.727 | 726.181 | 688.848 | 758.982 | 793.07 | 839.427 | 927.243 | 994.704 |
Bedrijfsresultaat
| 1,874 | 894 | 1,341 | 1,108 | 1,349 | 865 | 484 | 1,173 | 1,169 | 800 | -31 | 613 | 853 | 630 | -1,211 | 685 | 153 | 613 | 71 | 464 | 1,046 | 424 | 783 | 927 | 1,253 | 862 | 1,024 | 732 | 911 | 698 | 454.339 | 475 | 739 | 356.524 | 644.854 | -281.582 | 425.921 | 78.84 | 830.585 | 236.694 | 331.521 | 271.13 | 720.234 | 195.817 | 412.703 | 229.346 | 564.361 | 144.807 | 281.103 | 158.833 | 415.206 | 86.573 | 277.134 | 33.453 | 239.684 | 96.204 | 321.525 | 73.59 | 238.562 | -165.056 | 294.469 | -285.269 |
Bedrijfsresultaat ratio
| 0.193 | 0.108 | 0.15 | 0.133 | 0.155 | 0.108 | 0.058 | 0.154 | 0.133 | 0.101 | -0.006 | 0.069 | 0.091 | 0.07 | -0.131 | 0.079 | 0.019 | 0.066 | 0.007 | 0.049 | 0.105 | 0.046 | 0.078 | 0.094 | 0.121 | 0.089 | 0.104 | 0.081 | 0.098 | 0.08 | 0.053 | 0.058 | 0.087 | 0.043 | 0.077 | -0.037 | 0.052 | 0.01 | 0.1 | 0.032 | 0.042 | 0.051 | 0.125 | 0.037 | 0.071 | 0.041 | 0.112 | 0.032 | 0.059 | 0.037 | 0.115 | 0.029 | 0.122 | 0.021 | 0.115 | 0.063 | 0.174 | 0.045 | 0.115 | -0.12 | 0.148 | -0.165 |
Totaal overige inkomsten en kosten netto
| -25 | -110 | -57 | -15 | -8 | -17 | -17 | -19 | -13 | -77 | 60 | -51 | -30 | -56 | -45 | -74 | -25 | -40 | -33 | -27 | -23 | -23 | -409 | -12 | -8 | -9 | -12 | -34 | -25 | -29 | -17.054 | -10 | -23 | -2.685 | -273.992 | -23.276 | -17.319 | 13.026 | -117.194 | -24.061 | -27.064 | -24.567 | -259.711 | -25.261 | 9.73 | -7.646 | -14.95 | -11.653 | -13.933 | 8.557 | -8.315 | 31.692 | 0.571 | -10.77 | 0.74 | 2.707 | 11.223 | -19.988 | -499.61 | -13.375 | -281.489 | -14.497 |
Inkomen voor belasting
| 1,849 | 784 | 1,284 | 1,093 | 1,341 | 848 | 467 | 1,154 | 1,156 | 723 | -59 | 563 | 823 | 575 | -1,256 | 611 | 129 | 573 | 39 | 438 | 1,023 | 403 | 373 | 915 | 1,245 | 853 | 1,012 | 697 | 886 | 670 | 437.284 | 465 | 717 | 353.84 | 370.862 | -304.858 | 408.602 | 91.866 | 713.39 | 212.634 | 304.457 | 246.563 | 460.522 | 170.556 | 422.434 | 221.7 | 549.411 | 133.154 | 267.17 | 167.39 | 406.891 | 118.265 | 277.705 | 22.683 | 240.424 | 98.911 | 332.748 | 53.602 | -261.048 | -178.431 | 12.98 | -299.766 |
Inkomen voor belasting ratio
| 0.191 | 0.094 | 0.144 | 0.131 | 0.154 | 0.106 | 0.056 | 0.151 | 0.131 | 0.091 | -0.011 | 0.063 | 0.087 | 0.064 | -0.136 | 0.071 | 0.016 | 0.061 | 0.004 | 0.046 | 0.103 | 0.044 | 0.037 | 0.093 | 0.12 | 0.088 | 0.103 | 0.077 | 0.096 | 0.077 | 0.051 | 0.057 | 0.085 | 0.043 | 0.044 | -0.04 | 0.05 | 0.012 | 0.086 | 0.029 | 0.039 | 0.046 | 0.08 | 0.032 | 0.073 | 0.04 | 0.109 | 0.029 | 0.056 | 0.038 | 0.113 | 0.04 | 0.122 | 0.014 | 0.116 | 0.065 | 0.18 | 0.033 | -0.126 | -0.13 | 0.007 | -0.174 |
Belastingkosten
| 565 | 237 | 230 | 433 | 425 | 341 | 248 | 276 | 515 | 271 | 122 | 185 | 198 | 294 | 542 | 187 | 88 | 170 | 100 | 167 | 341 | 206 | 394 | 322 | 432 | 320 | 421 | 202 | 288 | 257 | 261.894 | -13 | 154 | 190.575 | 672.547 | -73.528 | 219.599 | 64.376 | 54.736 | 160.728 | 165.228 | 165.093 | -0.318 | 108.458 | 193.56 | 141.127 | 116.686 | 36.348 | 159.612 | 96.006 | 97.691 | 3.042 | 168.226 | 41.49 | -93.191 | 38.995 | 151.396 | 44.49 | -99.021 | -49.531 | 24.116 | -98.682 |
Nettowinst
| 1,152 | 525 | 1,013 | 573 | 833 | 422 | 196 | 837 | 589 | 452 | -267 | 350 | 588 | 245 | -1,786 | 406 | 13 | 370 | -68 | 271 | 682 | 200 | -26 | 597 | 824 | 550 | 593 | 498 | 602 | 413 | 175.39 | 479 | 606 | 163.264 | -301.684 | -231.329 | 189.002 | 27.49 | 658.654 | 51.905 | 139.23 | 81.47 | 460.84 | 62.098 | 228.874 | 80.573 | 432.725 | 96.806 | 107.557 | 71.384 | 339.601 | 123.393 | 145.592 | -11.738 | 334.791 | 59.915 | 181.352 | 9.112 | -162.028 | -128.9 | -11.136 | -201.085 |
Nettowinstmarge
| 0.119 | 0.063 | 0.114 | 0.069 | 0.096 | 0.053 | 0.023 | 0.11 | 0.067 | 0.057 | -0.05 | 0.039 | 0.063 | 0.027 | -0.194 | 0.047 | 0.002 | 0.04 | -0.007 | 0.029 | 0.069 | 0.022 | -0.003 | 0.06 | 0.08 | 0.057 | 0.06 | 0.055 | 0.065 | 0.047 | 0.02 | 0.059 | 0.072 | 0.02 | -0.036 | -0.031 | 0.023 | 0.004 | 0.08 | 0.007 | 0.018 | 0.015 | 0.08 | 0.012 | 0.04 | 0.014 | 0.086 | 0.021 | 0.023 | 0.016 | 0.094 | 0.041 | 0.064 | -0.007 | 0.161 | 0.039 | 0.098 | 0.006 | -0.078 | -0.094 | -0.006 | -0.116 |
WPA (Winst Per Aandeel)
| 10.68 | 4.84 | 9.11 | 5.13 | 7.46 | 3.78 | 1.76 | 7.5 | 5.32 | 4.05 | -2.54 | 3.34 | 5.61 | 2.34 | -17.03 | 3.82 | 0.07 | 3.48 | -0.65 | 2.57 | 6.46 | 1.9 | -0.25 | 5.65 | 7.8 | 5.21 | 5.61 | 4.72 | 5.71 | 3.91 | 1.66 | 4.53 | 5.47 | 3.27 | -2.67 | -2.05 | 1.67 | 0.18 | 5.83 | 0.46 | 1.44 | 0.84 | 4.76 | 0.64 | 2.36 | 0.42 | 4.47 | 1 | 1.08 | 0.36 | 3.27 | 1.19 | 1.39 | -0.11 | 3.13 | 0.55 | 1.68 | 0.084 | -1.5 | -1.19 | -0.1 | -1.86 |
Verwaterde WPA
| 10.68 | 4.84 | 9.11 | 5.12 | 7.46 | 3.78 | 1.76 | 7.5 | 5.29 | 4.05 | -2.48 | 3.34 | 5.61 | 2.34 | -17.02 | 3.82 | 0.07 | 3.48 | -0.65 | 2.57 | 6.46 | 1.88 | -0.25 | 5.65 | 7.8 | 5.21 | 5.61 | 4.72 | 5.71 | 3.91 | 1.66 | 4.52 | 5.47 | 3.27 | -2.67 | -2.05 | 1.67 | 0.18 | 5.83 | 0.46 | 1.44 | 0.84 | 4.76 | 0.64 | 2.36 | 0.42 | 4.47 | 1 | 1.08 | 0.36 | 3.27 | 1.19 | 1.39 | -0.11 | 3.13 | 0.55 | 1.68 | 0.084 | -1.5 | -1.19 | -0.1 | -1.86 |
EBITDA
| 2,321 | 1,298 | 1,780 | 1,557 | 1,765 | 1,268 | 917 | 1,616 | 1,589 | 1,247 | 574 | 1,300 | 1,586 | 1,485 | -402 | 1,435 | 810 | 1,253 | 674 | 1,119 | 1,675 | 1,085 | 681 | 1,114 | 1,438 | 1,035 | 1,219 | 864 | 1,062 | 886 | 1,376.567 | 478 | 1,251.694 | 490.257 | 649.713 | -290.253 | 424.203 | 76.395 | 788.858 | 239.841 | 332.454 | 267.188 | 713.728 | 186.441 | 414.188 | 235.785 | 574.841 | 149.616 | 285.536 | 164.694 | 569.122 | 181.551 | 386.494 | 86.974 | 293.284 | 151.593 | 380.106 | 128.729 | 327.79 | -62.84 | 399.397 | -189.256 |
EBITDA ratio
| 0.239 | 0.156 | 0.2 | 0.187 | 0.203 | 0.158 | 0.109 | 0.212 | 0.18 | 0.157 | 0.108 | 0.145 | 0.169 | 0.166 | -0.044 | 0.166 | 0.101 | 0.134 | 0.07 | 0.119 | 0.168 | 0.118 | 0.068 | 0.113 | 0.139 | 0.107 | 0.124 | 0.095 | 0.115 | 0.101 | 0.16 | 0.059 | 0.148 | 0.059 | 0.077 | -0.038 | 0.051 | 0.01 | 0.095 | 0.032 | 0.042 | 0.05 | 0.124 | 0.035 | 0.072 | 0.042 | 0.114 | 0.033 | 0.06 | 0.038 | 0.157 | 0.061 | 0.17 | 0.053 | 0.141 | 0.099 | 0.206 | 0.078 | 0.158 | -0.046 | 0.201 | -0.11 |