Macromill, Inc.
TSE:3978.T
801 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | 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 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 9,599 | 12,166 | 12,487 | 9,607 | -2,841 | 15,283 | 15,738 | 12,435 | 11,859 | 13,521 | 13,539 | 10,890 | 10,070 | 12,068 | 11,939 | 9,097 | 7,718 | 11,784 | 11,885 | 9,882 | 10,025 | 12,072 | 11,792 | 10,388 | 9,542 | 11,578 | 10,124 | 8,779 | 8,148.323 | 9,992.766 | 9,250 | 8,122 | 7,413.694 | 8,941.749 | 4,968.002 | 4,298.447 | 4,096.658 | 4,660.963 | 4,384.601 | 3,978.141 | 3,510.025 | 3,917.179 | 3,598.499 | 3,204.065 | 2,973.417 | 2,953.019 | 3,435.34 | 2,848.616 | 1,714.214 | 2,099.016 | 1,777.374 | 1,762.818 | 1,724.204 | 1,951.288 | 2,074.81 | 2,005.411 |
Kosten van de omzet
| 3,360 | 4,062 | 4,447 | 3,322 | 2,318 | 5,218 | 5,599 | 4,424 | 12,165 | 11,135 | 11,043 | 9,745 | 3,803 | 4,211 | 4,308 | 8,380 | 8,100 | 9,303 | 9,475 | 8,666 | 9,111 | 9,226 | 9,360 | 8,812 | 5,633 | 6,315 | 5,360 | 5,063 | 4,786.89 | 5,099.436 | 4,633 | 4,400 | 4,264.871 | 4,702.642 | 2,595.385 | 2,324.294 | 2,088.289 | 2,340.804 | 2,267.828 | 2,100.823 | 2,016.789 | 1,808.84 | 1,697.902 | 1,620.333 | 1,527.916 | 1,512.654 | 1,668.503 | 1,474.889 | 744.405 | 889.447 | 820.891 | 831.118 | 852.534 | 957.254 | 987.875 | 932.486 |
Brutowinst
| 6,239 | 8,104 | 8,040 | 6,285 | -5,159 | 10,065 | 10,139 | 8,011 | -306 | 2,386 | 2,496 | 1,145 | 6,267 | 7,857 | 7,631 | 717 | -382 | 2,481 | 2,410 | 1,216 | 914 | 2,846 | 2,432 | 1,576 | 3,909 | 5,263 | 4,764 | 3,716 | 3,361.433 | 4,893.33 | 4,617 | 3,722 | 3,148.823 | 4,239.107 | 2,372.617 | 1,974.153 | 2,008.369 | 2,320.159 | 2,116.773 | 1,877.318 | 1,493.236 | 2,108.339 | 1,900.597 | 1,583.732 | 1,445.501 | 1,440.365 | 1,766.837 | 1,373.727 | 969.809 | 1,209.569 | 956.483 | 931.7 | 871.67 | 994.034 | 1,086.935 | 1,072.925 |
Brutowinstmarge
| 0.65 | 0.666 | 0.644 | 0.654 | 1.816 | 0.659 | 0.644 | 0.644 | -0.026 | 0.176 | 0.184 | 0.105 | 0.622 | 0.651 | 0.639 | 0.079 | -0.049 | 0.211 | 0.203 | 0.123 | 0.091 | 0.236 | 0.206 | 0.152 | 0.41 | 0.455 | 0.471 | 0.423 | 0.413 | 0.49 | 0.499 | 0.458 | 0.425 | 0.474 | 0.478 | 0.459 | 0.49 | 0.498 | 0.483 | 0.472 | 0.425 | 0.538 | 0.528 | 0.494 | 0.486 | 0.488 | 0.514 | 0.482 | 0.566 | 0.576 | 0.538 | 0.529 | 0.506 | 0.509 | 0.524 | 0.535 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 2 | 0 | 1 | 9 | 0 | 1 | 1 | 6 | 0 | 5 | 0 | 22 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,727 | 2,555 | 2,442 | 2,307 | 2,413.369 | 3,015.13 | 2,352 | 2,249 | 2,547.106 | 2,150.553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 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 |
Verkoop-, algemene en administratieve kosten
| 6,121 | 5,515 | 5,806 | 5,530 | 0 | 7,780 | 8,122 | 7,256 | 7,854 | 6,327 | 6,338 | 5,870 | 6,226 | 5,395 | 5,495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,727 | 2,555 | 2,442 | 2,307 | 2,413.369 | 3,015.13 | 2,352 | 2,249 | 2,547.106 | 2,150.553 | 1,189 | 1,145 | 1,236 | 1,104 | 1,138 | 1,006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 9,485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,164 | 11,116 | 10,964 | 9,758 | 9,854 | 9,767 | 9,778 | 8,411 | 13,371 | 9,342 | 9,492 | 8,669 | 9,099 | 9,262 | 9,363 | 8,802 | -52 | 16 | 40 | 10 | -20.97 | -14.984 | -121 | -94 | 118.591 | -161.922 | -15.812 | -89.829 | -44.606 | 4.288 | 1.14 | 3.067 | 9.136 | -2.66 | -5.508 | 20.674 | 7.117 | 12.541 | 2.693 | 0.989 | 2.67 | -0.43 | 1.516 | -0.642 | 6.884 | -0.776 | -1.332 | 2.136 |
Bedrijfskosten
| 6,121 | 5,515 | 5,806 | 8,898 | -2,020 | 12,972 | 13,658 | 11,629 | 12,164 | 11,116 | 10,964 | 9,758 | 9,854 | 9,767 | 9,778 | 8,411 | 13,371 | 9,342 | 9,492 | 8,669 | 9,099 | 9,262 | 9,363 | 8,802 | 2,675 | 2,571 | 2,482 | 2,317 | 2,392.399 | 3,000.146 | 2,231 | 2,155 | 2,665.697 | 1,988.631 | 1,189.312 | 1,145.342 | 1,235.503 | 1,104.336 | 1,137.927 | 1,006.425 | 1,102.471 | 963.283 | 994.97 | 942.223 | 937.878 | 769.179 | 909.98 | 805.271 | 464.576 | 463.359 | 463.522 | 546.707 | 571.019 | 537.294 | 563.79 | 608.257 |
Bedrijfsresultaat
| 118 | 2,589 | 2,234 | 326 | -729 | 2,330 | 2,082 | 815 | -303 | 2,405 | 2,580 | 1,131 | 215 | 2,300 | 2,164 | 682 | -5,653 | 2,441 | 2,395 | 1,212 | 927 | 2,809 | 2,428 | 1,586 | 1,233 | 2,692 | 2,283 | 1,398 | 971.956 | 1,893.363 | 2,390 | 1,569 | 482.385 | 2,248.581 | 1,183.305 | 828.81 | 772.866 | 1,215.822 | 978.846 | 870.893 | 390.765 | 1,145.056 | 905.627 | 641.509 | 507.623 | 671.186 | 856.857 | 568.456 | 505.233 | 746.21 | 492.961 | 384.993 | 300.651 | 456.74 | 523.145 | 464.668 |
Bedrijfsresultaat ratio
| 0.012 | 0.213 | 0.179 | 0.034 | 0.257 | 0.152 | 0.132 | 0.066 | -0.026 | 0.178 | 0.191 | 0.104 | 0.021 | 0.191 | 0.181 | 0.075 | -0.732 | 0.207 | 0.202 | 0.123 | 0.092 | 0.233 | 0.206 | 0.153 | 0.129 | 0.233 | 0.226 | 0.159 | 0.119 | 0.189 | 0.258 | 0.193 | 0.065 | 0.251 | 0.238 | 0.193 | 0.189 | 0.261 | 0.223 | 0.219 | 0.111 | 0.292 | 0.252 | 0.2 | 0.171 | 0.227 | 0.249 | 0.2 | 0.295 | 0.356 | 0.277 | 0.218 | 0.174 | 0.234 | 0.252 | 0.232 |
Totaal overige inkomsten en kosten netto
| 143 | 73 | 72 | -42 | -616 | -118 | -91 | -68 | 18 | -65 | -50 | -77 | -118 | -81 | -153 | -126 | -137 | -125 | -15 | -111 | -123 | -81 | 17 | -280 | -83 | -116 | -113 | 76 | 22.369 | -118.155 | -664 | -174 | -2.535 | -620.122 | -58.417 | -79.279 | -99.371 | 24.101 | -2.232 | 1.748 | 27.65 | -119.336 | 6.884 | 16.571 | -132.914 | 26.899 | -146.044 | -78.872 | -89.604 | 8.164 | 44.144 | -22.399 | 6.859 | 27.749 | -32.082 | -19.383 |
Inkomen voor belasting
| 261 | 2,662 | 2,306 | 284 | -1,223 | 2,212 | 1,991 | 747 | -319 | 2,341 | 2,527 | 1,056 | 98 | 2,220 | 2,008 | 560 | -5,790 | 2,317 | 2,378 | 1,102 | 803 | 2,729 | 2,446 | 1,306 | 1,151 | 2,576 | 2,169 | 1,475 | 991.403 | 1,775.029 | 1,722 | 1,393 | 480.591 | 1,630.354 | 1,124.888 | 749.531 | 673.495 | 1,239.924 | 976.614 | 872.641 | 418.415 | 1,025.72 | 912.511 | 658.08 | 374.709 | 698.085 | 710.813 | 489.584 | 415.629 | 754.374 | 537.105 | 362.594 | 307.51 | 484.489 | 491.063 | 445.285 |
Inkomen voor belasting ratio
| 0.027 | 0.219 | 0.185 | 0.03 | 0.43 | 0.145 | 0.127 | 0.06 | -0.027 | 0.173 | 0.187 | 0.097 | 0.01 | 0.184 | 0.168 | 0.062 | -0.75 | 0.197 | 0.2 | 0.112 | 0.08 | 0.226 | 0.207 | 0.126 | 0.121 | 0.222 | 0.214 | 0.168 | 0.122 | 0.178 | 0.186 | 0.172 | 0.065 | 0.182 | 0.226 | 0.174 | 0.164 | 0.266 | 0.223 | 0.219 | 0.119 | 0.262 | 0.254 | 0.205 | 0.126 | 0.236 | 0.207 | 0.172 | 0.242 | 0.359 | 0.302 | 0.206 | 0.178 | 0.248 | 0.237 | 0.222 |
Belastingkosten
| 80 | 701 | 699 | 265 | -422 | 623 | 540 | 382 | -95 | 674 | 728 | 401 | -58 | 635 | 582 | 234 | -168 | 722 | 791 | 348 | 153 | 806 | 657 | 405 | 272 | 783 | 640 | 505 | 181.751 | 551.353 | 507 | 431 | -200.138 | 474.496 | 415.223 | 339.461 | 114.304 | 541.339 | 315.466 | 210.633 | 260.539 | 475.577 | 478.286 | 336.689 | 294.583 | 333.159 | 303.694 | 206.161 | 174.682 | 316.902 | 220.82 | 102.963 | 133.954 | 215.799 | 217.322 | 196.28 |
Nettowinst
| -156 | 1,560 | 1,002 | -113 | 4,920 | 1,302 | 912 | 204 | -250 | 1,451 | 1,428 | 518 | 88 | 1,400 | 1,097 | 235 | -5,606 | 1,397 | 1,354 | 723 | 586 | 1,802 | 1,523 | 790 | 781 | 1,599 | 1,417 | 922 | 749.284 | 1,106.633 | 1,025 | 825 | 574.189 | 1,048.509 | 633.071 | 390.686 | 543.892 | 701.975 | 613.753 | 648.684 | 160.619 | 565.383 | 456.756 | 342.973 | 104.844 | 375.667 | 407.118 | 283.422 | 240.946 | 437.472 | 316.284 | 271.782 | 181.211 | 265.829 | 267.601 | 227.114 |
Nettowinstmarge
| -0.016 | 0.128 | 0.08 | -0.012 | -1.732 | 0.085 | 0.058 | 0.016 | -0.021 | 0.107 | 0.105 | 0.048 | 0.009 | 0.116 | 0.092 | 0.026 | -0.726 | 0.119 | 0.114 | 0.073 | 0.058 | 0.149 | 0.129 | 0.076 | 0.082 | 0.138 | 0.14 | 0.105 | 0.092 | 0.111 | 0.111 | 0.102 | 0.077 | 0.117 | 0.127 | 0.091 | 0.133 | 0.151 | 0.14 | 0.163 | 0.046 | 0.144 | 0.127 | 0.107 | 0.035 | 0.127 | 0.119 | 0.099 | 0.141 | 0.208 | 0.178 | 0.154 | 0.105 | 0.136 | 0.129 | 0.113 |
WPA (Winst Per Aandeel)
| -3.93 | 40.84 | 26.24 | -2.96 | -21.87 | 36.25 | 25.62 | 5.16 | -6.32 | 36.76 | 36.2 | 13.14 | 2.18 | 34.72 | 27.22 | 5.85 | -139.12 | 34.68 | 33.62 | 18.03 | 14.67 | 45.13 | 38.17 | 19.91 | 19.79 | 40.53 | 36.2 | 23.75 | 19.65 | 29.03 | 27.08 | 21.79 | 15.17 | 27.7 | 10.04 | 6.19 | 8.62 | 11.13 | 11.01 | 11.64 | 2.88 | 10.14 | 7.67 | 5.76 | 1.72 | 6.15 | 1,300.26 | 4.78 | 4.88 | 1,770.29 | 6.4 | 5.5 | 3.67 | 5.17 | 5.2 | 4.42 |
Verwaterde WPA
| -3.93 | 40.63 | 26.13 | -2.96 | -21.82 | 35.95 | 25.39 | 5.11 | -6.27 | 36.38 | 35.9 | 13.05 | 2.18 | 34.47 | 27.09 | 5.81 | -139.12 | 34.37 | 33.3 | 17.79 | 14.67 | 44.17 | 37.21 | 19.29 | 19.79 | 39.15 | 34.73 | 22.77 | 19.65 | 28.96 | 27.08 | 21.79 | 15.17 | 27.7 | 10.04 | 5.81 | 8.62 | 11.13 | 11.01 | 9.75 | 2.88 | 10.14 | 7.67 | 5.28 | 1.72 | 6.07 | 1,300.26 | 4.76 | 4.88 | 1,760.95 | 6.4 | 5.5 | 3.67 | 5.17 | 5.2 | 4.42 |
EBITDA
| 632 | 3,107 | 2,726 | 1,004 | 165 | 3,151 | 2,842 | 1,535 | -257 | 2,417 | 3,312 | 1,827 | 986 | 3,085 | 2,912 | 1,421 | -4,934 | 3,140 | 3,176 | 1,911 | 1,313 | 3,206 | 2,926 | 1,968 | 1,620 | 3,009 | 2,593 | 1,963 | 1,212.232 | 2,229.731 | 2,606 | 1,823 | 934.533 | 2,463.131 | 1,134.462 | 751.799 | 744.276 | 1,236.104 | 1,054.812 | 884.254 | 326.388 | 1,100.194 | 908.363 | 645.305 | 625.07 | 795.091 | 1,139.606 | 755.686 | 672.279 | 813.339 | 514.541 | 479.905 | 406.964 | 554.96 | 586.654 | 562.396 |
EBITDA ratio
| 0.066 | 0.255 | 0.218 | 0.105 | -0.058 | 0.206 | 0.181 | 0.123 | -0.022 | 0.179 | 0.245 | 0.168 | 0.098 | 0.256 | 0.244 | 0.156 | -0.639 | 0.266 | 0.267 | 0.193 | 0.131 | 0.266 | 0.248 | 0.189 | 0.17 | 0.26 | 0.256 | 0.224 | 0.149 | 0.223 | 0.282 | 0.224 | 0.126 | 0.275 | 0.228 | 0.175 | 0.182 | 0.265 | 0.241 | 0.222 | 0.093 | 0.281 | 0.252 | 0.201 | 0.21 | 0.269 | 0.332 | 0.265 | 0.392 | 0.387 | 0.289 | 0.272 | 0.236 | 0.284 | 0.283 | 0.28 |