Amuse Inc.
TSE:4301.T
1331 (JPY) • At close November 8, 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 | 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 | 2008 Q4 | 2008 Q3 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 17,646 | 15,097 | 16,783 | 13,391 | 9,542 | 14,052 | 16,487 | 11,083 | 10,875 | 11,151 | 11,981 | 7,578 | 8,034 | 9,289 | 11,276 | 11,449 | 7,825 | 14,400 | 14,763 | 11,879 | 17,777 | 17,168 | 13,809.212 | 8,206.557 | 15,969.847 | 13,513.408 | 14,251.311 | 9,553.707 | 9,968.741 | 15,038.965 | 11,748.216 | 12,171.703 | 11,691.889 | 8,404.633 | 9,935.007 | 15,958.003 | 14,633.539 | 9,405.842 | 8,717.441 | 9,616.591 | 11,460.779 | 7,620.118 | 9,630.757 | 10,761.087 | 5,788.169 | 5,207.554 | 10,692.943 | 5,823.324 | 9,137.518 | 6,938.808 | 8,558.416 | 7,945.815 | 8,335.289 | 6,916.798 | 6,832.066 | 6,039.174 | 6,334.055 | 6,399.245 | 6,290.88 | 9,652.768 | 6,439.367 | 10,619.136 | 6,762.355 | 9,863.232 |
Kosten van de omzet
| 15,107 | 12,884 | 14,315 | 11,532 | 8,462 | 11,744 | 13,537 | 9,719 | 8,749 | 9,177 | 9,715 | 5,869 | 5,904 | 8,049 | 8,410 | 8,252 | 5,729 | 13,567 | 11,515 | 9,383 | 13,384 | 13,235.815 | 11,556.25 | 6,441.186 | 13,038.375 | 10,846.105 | 11,552.461 | 7,080.122 | 7,747.23 | 10,959.784 | 9,630.989 | 9,617.67 | 9,038.796 | 7,308.728 | 7,798.769 | 12,542.661 | 10,746.63 | 7,846.764 | 7,010.759 | 7,558.766 | 9,057.181 | 5,921.864 | 8,088.306 | 8,637.266 | 4,406.952 | 3,917.266 | 8,019.047 | 4,550.431 | 6,789.238 | 5,246.652 | 6,604.716 | 6,384.71 | 6,406.114 | 5,337.114 | 5,363.516 | 4,649.604 | 4,812.106 | 5,974.206 | 4,835.374 | 7,604.96 | 5,051.878 | 8,654.68 | 5,050.428 | 6,861.759 |
Brutowinst
| 2,539 | 2,213 | 2,468 | 1,859 | 1,080 | 2,308 | 2,950 | 1,364 | 2,126 | 1,974 | 2,266 | 1,709 | 2,130 | 1,240 | 2,866 | 3,197 | 2,096 | 833 | 3,248 | 2,496 | 4,393 | 3,932.185 | 2,252.962 | 1,765.371 | 2,931.472 | 2,667.303 | 2,698.85 | 2,473.585 | 2,221.511 | 4,079.181 | 2,117.227 | 2,554.033 | 2,653.093 | 1,095.905 | 2,136.238 | 3,415.342 | 3,886.909 | 1,559.078 | 1,706.682 | 2,057.825 | 2,403.598 | 1,698.254 | 1,542.451 | 2,123.821 | 1,381.217 | 1,290.288 | 2,673.896 | 1,272.893 | 2,348.28 | 1,692.156 | 1,953.7 | 1,561.105 | 1,929.175 | 1,579.684 | 1,468.55 | 1,389.57 | 1,521.949 | 425.039 | 1,455.506 | 2,047.808 | 1,387.489 | 1,964.456 | 1,711.927 | 3,001.473 |
Brutowinstmarge
| 0.144 | 0.147 | 0.147 | 0.139 | 0.113 | 0.164 | 0.179 | 0.123 | 0.195 | 0.177 | 0.189 | 0.226 | 0.265 | 0.133 | 0.254 | 0.279 | 0.268 | 0.058 | 0.22 | 0.21 | 0.247 | 0.229 | 0.163 | 0.215 | 0.184 | 0.197 | 0.189 | 0.259 | 0.223 | 0.271 | 0.18 | 0.21 | 0.227 | 0.13 | 0.215 | 0.214 | 0.266 | 0.166 | 0.196 | 0.214 | 0.21 | 0.223 | 0.16 | 0.197 | 0.239 | 0.248 | 0.25 | 0.219 | 0.257 | 0.244 | 0.228 | 0.196 | 0.231 | 0.228 | 0.215 | 0.23 | 0.24 | 0.066 | 0.231 | 0.212 | 0.215 | 0.185 | 0.253 | 0.304 |
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 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 1,185 | 0 | 0 | 0 | 890 | 0 | 0 | 0 | 974 | 0 | 0 | 0 | 1,010 | 0 | 0 | 0 | 1,435 | 0 | 0 | 0 | 1,147 | 0 | 0 | 0 | 1,098 | 0 | 0 | 0 | 836 | 0 | 0 | 0 | 119 | 0 | 0 | 0 | 288 | 0 | 0 | 0 | 23 | 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 | 337 | 0 | 0 | 0 | 498 | 0 | 0 | 0 | 719 | 0 | 0 | 0 | 603 | 0 | 0 | 0 | 626 | 0 | 0 | 0 | 553 | 0 | 0 | 0 | 745 | 0 | 0 | 0 | 548 | 0 | 0 | 0 | 845 | 0 | 0 | 0 | 487 | 0 | 0 | 0 | 855 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 1,658 | 1,642 | 1,687 | 1,439 | 1,483 | 1,522 | 1,361 | 1,283 | 1,429 | 1,388 | 1,301 | 1,178 | 1,332 | 1,693 | 1,506 | 1,488 | 1,137 | 1,613 | 1,419 | 1,378 | 1,404 | 2,061 | 1,425 | 1,478 | 1,438 | 1,700 | 1,615 | 1,944 | 1,459 | 1,843 | 1,381 | 1,445 | 1,372 | 1,384 | 1,012 | 965 | 1,189 | 964 | 942 | 947 | 942 | 775 | 836 | 757 | 722 | 878 | 965 | 737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 2 | 53 | 16 | 6 | 8 | -1 | 34 | -19 | 7 | 7 | 6 | 8 | 3 | 165 | 23 | 26 | -3 | -5 | 39 | -16 | 7 | 8.891 | 10.139 | 6.147 | 12.056 | 4.71 | 14.916 | 23.064 | 10.329 | 4.061 | 19.264 | 0.742 | 16.678 | 21.86 | 5.875 | 16.427 | 6.526 | 2.541 | 6.437 | 5.486 | 4.597 | 8.117 | 4.188 | 4.701 | 5.017 | 9.166 | 5.902 | 1.999 | 4.852 | -124.828 | 3.875 | 2.624 | -27.963 | -1.276 | -1.236 | 2.703 | 2.64 | -1.459 | -15.885 | -26.096 | 26.349 | -3.096 | 4.259 | 2.447 |
Bedrijfskosten
| 1,660 | 1,642 | 1,687 | 1,439 | 1,483 | 1,522 | 1,361 | 1,283 | 1,429 | 1,388 | 1,301 | 1,178 | 1,332 | 1,693 | 1,506 | 1,488 | 1,137 | 1,613 | 1,419 | 1,378 | 1,404 | 2,060.315 | 1,425.127 | 1,477.681 | 1,438.877 | 1,699.976 | 1,615.053 | 1,943.939 | 1,459.384 | 1,843.673 | 1,380.547 | 1,445.298 | 1,372.455 | 1,384.862 | 1,011.05 | 965.683 | 1,189.306 | 971.557 | 941.546 | 927.13 | 962.544 | 785.864 | 826.162 | 735.766 | 753.545 | 889.074 | 964.792 | 736.908 | 902.552 | 993.411 | 838.032 | 858.815 | 881.279 | 1,072.176 | 789.345 | 876.162 | 1,062.539 | 1,285.977 | 1,068.997 | 893.221 | 811.915 | 1,296.818 | 1,109.71 | 948.717 |
Bedrijfsresultaat
| 879 | 571 | 781 | 419 | -403 | 787 | 1,588 | 83 | 695 | 586 | 965 | 531 | 797 | -453 | 1,360 | 1,710 | 957 | -780 | 1,828 | 1,119 | 2,988 | 1,871.87 | 827.835 | 287.69 | 1,492.594 | 967.329 | 1,083.796 | 529.647 | 762.125 | 2,235.508 | 736.681 | 1,108.734 | 1,280.637 | -288.957 | 1,125.188 | 2,449.658 | 2,697.603 | 587.522 | 765.136 | 1,130.694 | 1,441.054 | 912.389 | 716.289 | 1,388.055 | 627.671 | 401.214 | 1,709.104 | 535.985 | 1,445.727 | 698.744 | 1,115.668 | 702.29 | 1,047.895 | 507.508 | 679.204 | 513.407 | 459.409 | -860.938 | 386.509 | 1,154.586 | 575.573 | 667.638 | 602.216 | 2,052.755 |
Bedrijfsresultaat ratio
| 0.05 | 0.038 | 0.047 | 0.031 | -0.042 | 0.056 | 0.096 | 0.007 | 0.064 | 0.053 | 0.081 | 0.07 | 0.099 | -0.049 | 0.121 | 0.149 | 0.122 | -0.054 | 0.124 | 0.094 | 0.168 | 0.109 | 0.06 | 0.035 | 0.093 | 0.072 | 0.076 | 0.055 | 0.076 | 0.149 | 0.063 | 0.091 | 0.11 | -0.034 | 0.113 | 0.154 | 0.184 | 0.062 | 0.088 | 0.118 | 0.126 | 0.12 | 0.074 | 0.129 | 0.108 | 0.077 | 0.16 | 0.092 | 0.158 | 0.101 | 0.13 | 0.088 | 0.126 | 0.073 | 0.099 | 0.085 | 0.073 | -0.135 | 0.061 | 0.12 | 0.089 | 0.063 | 0.089 | 0.208 |
Totaal overige inkomsten en kosten netto
| -388 | -337 | 152 | 34 | 91 | 16 | 96 | 258 | -44 | -487 | -254 | 10 | -28 | -201 | -250 | -65 | -380 | -524 | 124 | -41 | 23 | -75.528 | 11.876 | 1,808.612 | 109.932 | -348.362 | 516.344 | 33.826 | -62.691 | -1,638.37 | 196.157 | -156.172 | -25.283 | -223.19 | 59.702 | -23.648 | 52.854 | -880.202 | 124.288 | 54.701 | 28.261 | -34.703 | 79.348 | 34.556 | 45.575 | 56.318 | 70.499 | 19.833 | -14.266 | -88.023 | 13.992 | -14.97 | -37.28 | 38.923 | -2.803 | -14.466 | -1.76 | -1,633.196 | 4.287 | -35.028 | 29.018 | -77.478 | 68.389 | 218.889 |
Inkomen voor belasting
| 491 | 234 | 933 | 453 | -312 | 803 | 1,684 | 341 | 654 | 97 | 713 | 542 | 770 | -654 | 1,111 | 1,644 | 578 | -1,305 | 1,953 | 1,077 | 3,012 | 1,796.341 | 839.711 | 2,096.302 | 1,602.527 | 618.966 | 1,600.141 | 563.472 | 699.435 | 597.137 | 932.838 | 952.563 | 1,255.354 | -512.146 | 1,184.89 | 2,426.01 | 2,750.457 | -292.681 | 889.424 | 1,185.396 | 1,469.315 | 877.686 | 795.638 | 1,422.611 | 673.246 | 457.532 | 1,779.602 | 555.818 | 1,431.462 | 610.722 | 1,129.66 | 687.32 | 1,010.616 | 546.431 | 676.402 | 498.942 | 457.65 | -2,494.134 | 390.796 | 1,119.559 | 604.592 | 590.16 | 670.606 | 2,271.645 |
Inkomen voor belasting ratio
| 0.028 | 0.015 | 0.056 | 0.034 | -0.033 | 0.057 | 0.102 | 0.031 | 0.06 | 0.009 | 0.06 | 0.072 | 0.096 | -0.07 | 0.099 | 0.144 | 0.074 | -0.091 | 0.132 | 0.091 | 0.169 | 0.105 | 0.061 | 0.255 | 0.1 | 0.046 | 0.112 | 0.059 | 0.07 | 0.04 | 0.079 | 0.078 | 0.107 | -0.061 | 0.119 | 0.152 | 0.188 | -0.031 | 0.102 | 0.123 | 0.128 | 0.115 | 0.083 | 0.132 | 0.116 | 0.088 | 0.166 | 0.095 | 0.157 | 0.088 | 0.132 | 0.087 | 0.121 | 0.079 | 0.099 | 0.083 | 0.072 | -0.39 | 0.062 | 0.116 | 0.094 | 0.056 | 0.099 | 0.23 |
Belastingkosten
| 182 | 61 | 224 | 111 | -67 | 345 | 478 | 109 | 248 | 273 | 183 | 201 | -242 | -365 | 372 | 608 | 300 | -601 | 636 | 354 | 1,000 | 370.775 | 331.768 | 647.83 | 536.621 | 257.992 | 520.841 | 349.41 | 286.322 | 773.344 | 428.81 | 413.681 | 568.209 | 81.709 | 495.321 | 820.931 | 920.116 | -706.985 | 263.815 | 454.165 | 513.21 | 366.365 | 283.879 | 544.936 | 313.381 | 201.945 | 677.158 | 215.657 | 552.255 | 310.084 | 463.648 | 278.762 | 422.553 | 184.491 | 252.009 | 217.291 | 309.491 | -717.095 | 251.336 | 557.572 | 397.406 | 186.249 | 511.892 | 988.522 |
Nettowinst
| 135 | 30 | 524 | 167 | -330 | 293 | 1,019 | 88 | 292 | -214 | 524 | 277 | 977 | -274 | 734 | 906 | 299 | -554 | 1,249 | 550 | 1,765 | 1,324.905 | 766.15 | 1,404.715 | 947 | 324.983 | 1,026.809 | 179.18 | 356.366 | 264.819 | 547.509 | 607.97 | 603.313 | -534.812 | 752.814 | 1,552.368 | 1,773.291 | 443.813 | 557.089 | 723.289 | 947.52 | 525.478 | 488.966 | 855.049 | 336.245 | 211.462 | 1,090.704 | 324.503 | 853.712 | 322.388 | 639.313 | 395.613 | 573.007 | 334.39 | 404.502 | 259.8 | 138.299 | -1,780.691 | 141.523 | 548.716 | 209.558 | 368.797 | 160.441 | 1,291.482 |
Nettowinstmarge
| 0.008 | 0.002 | 0.031 | 0.012 | -0.035 | 0.021 | 0.062 | 0.008 | 0.027 | -0.019 | 0.044 | 0.037 | 0.122 | -0.029 | 0.065 | 0.079 | 0.038 | -0.038 | 0.085 | 0.046 | 0.099 | 0.077 | 0.055 | 0.171 | 0.059 | 0.024 | 0.072 | 0.019 | 0.036 | 0.018 | 0.047 | 0.05 | 0.052 | -0.064 | 0.076 | 0.097 | 0.121 | 0.047 | 0.064 | 0.075 | 0.083 | 0.069 | 0.051 | 0.079 | 0.058 | 0.041 | 0.102 | 0.056 | 0.093 | 0.046 | 0.075 | 0.05 | 0.069 | 0.048 | 0.059 | 0.043 | 0.022 | -0.278 | 0.022 | 0.057 | 0.033 | 0.035 | 0.024 | 0.131 |
WPA (Winst Per Aandeel)
| 8.13 | 1.81 | 31.56 | 10.08 | -19.92 | 17.69 | 61.29 | 5.22 | 16.92 | -12.28 | 30.1 | 15.87 | 56.06 | -15.73 | 42.12 | 52.2 | 17.26 | -31.92 | 71.97 | 31.79 | 102.03 | 76.58 | 44.28 | 81.3 | 54.82 | 18.81 | 59.43 | 10.38 | 20.65 | 15.34 | 31.72 | 35.22 | 34.95 | -30.99 | 43.61 | 89.93 | 102.73 | 25.71 | 32.27 | 41.89 | 54.88 | 30.43 | 28.32 | 48.28 | 18.99 | 11.94 | 61.59 | 18.32 | 48.19 | 18.2 | 36.09 | 21.41 | 31.02 | 18.1 | 21.76 | 13.97 | 7.46 | -95.77 | 7.61 | 29.49 | 11.26 | 23.79 | 10.35 | 83.31 |
Verwaterde WPA
| 8.13 | 1.81 | 31.56 | 10.08 | -19.92 | 17.69 | 61.29 | 5.22 | 16.92 | -12.26 | 30.08 | 15.87 | 56.06 | -15.72 | 42.12 | 52.2 | 17.26 | -31.92 | 71.97 | 31.79 | 102.03 | 76.58 | 44.28 | 81.3 | 54.82 | 18.81 | 59.43 | 10.38 | 20.65 | 15.34 | 31.72 | 35.22 | 34.95 | -30.98 | 43.61 | 89.93 | 102.73 | 25.71 | 32.27 | 41.89 | 54.88 | 30.43 | 28.32 | 48.28 | 18.99 | 11.94 | 61.59 | 18.32 | 48.19 | 18.2 | 36.09 | 21.41 | 31.02 | 18.1 | 21.76 | 13.97 | 7.46 | -95.77 | 7.61 | 29.49 | 11.26 | 23.79 | 10.35 | 83.31 |
EBITDA
| 1,031 | 730 | 944 | 454 | -311 | 779 | 1,581 | -155 | 845 | 1,002 | 966 | 530 | 798 | -261 | 1,508 | 1,694 | 1,271 | -313 | 1,788 | 1,118 | 2,989 | 1,882.581 | 839.705 | -1,441.576 | 1,487.285 | 1,149.636 | 1,083.797 | 529.646 | 762.126 | 2,235.507 | 736.681 | 1,132.368 | 1,257.004 | -282.274 | 1,124.039 | 2,449.664 | 2,697.967 | 1,485.096 | 819.011 | 1,206.27 | 1,468.181 | 945.025 | 773.291 | 1,458.243 | 648.797 | 445.017 | 1,761.103 | 588.011 | 1,497.347 | 752.506 | 1,168.305 | 755.983 | 1,100.369 | 482.387 | 735.588 | 582.386 | 516.989 | -862.349 | 420.667 | 1,170.986 | 622.524 | 657.727 | 650.147 | 2,060.29 |
EBITDA ratio
| 0.058 | 0.048 | 0.056 | 0.034 | -0.033 | 0.055 | 0.096 | -0.014 | 0.078 | 0.09 | 0.081 | 0.07 | 0.099 | -0.028 | 0.134 | 0.148 | 0.162 | -0.022 | 0.121 | 0.094 | 0.168 | 0.11 | 0.061 | -0.176 | 0.093 | 0.085 | 0.076 | 0.055 | 0.076 | 0.149 | 0.063 | 0.093 | 0.108 | -0.034 | 0.113 | 0.154 | 0.184 | 0.158 | 0.094 | 0.125 | 0.128 | 0.124 | 0.08 | 0.136 | 0.112 | 0.085 | 0.165 | 0.101 | 0.164 | 0.108 | 0.137 | 0.095 | 0.132 | 0.07 | 0.108 | 0.096 | 0.082 | -0.135 | 0.067 | 0.121 | 0.097 | 0.062 | 0.096 | 0.209 |