Future Innovation Group, Inc.
TSE:4392.T
301 (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 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 2,804 | 3,058 | 3,261 | 3,269 | 3,533 | 3,471 | 3,350 | 3,097 | 2,923 | 3,544 | 3,591 | 2,721 | 2,959 | 2,993 | 2,512 | 2,754 | 2,549 | 2,518 | 2,705.076 | 2,088.047 | 2,006.892 | 2,704.6 | 2,436.569 | 0 | 1,982 | 2,585 | 1,819 | 1,799 | 1,905 | 2,599 | 699 | 1,520 | 712 | 1,766 | 807 | 1,466 | 1,195 | 1,254 | 937 | 1,368 | 674 | 919 | 616 | 632 | 661 |
Kosten van de omzet
| 1,929 | 2,018 | 2,252 | 2,347 | 2,486 | 2,417 | 2,430 | 2,169 | 1,982 | 2,449 | 2,669 | 1,993 | 2,199 | 2,134 | 1,959 | 2,142 | 1,993 | 1,937 | 2,100.296 | 1,642.524 | 1,558.827 | 1,970.016 | 1,691.227 | 0 | 1,382 | 1,833 | 1,319 | 1,298 | 1,325 | 1,870 | 547 | 929 | 531 | 1,405 | 581 | 996 | 801 | 813 | 622 | 898 | 406 | 553 | 393 | 409 | 477 |
Brutowinst
| 875 | 1,040 | 1,009 | 922 | 1,047 | 1,054 | 920 | 928 | 941 | 1,095 | 922 | 728 | 760 | 859 | 553 | 612 | 556 | 581 | 604.78 | 445.523 | 448.065 | 734.584 | 745.342 | 0 | 600 | 752 | 500 | 501 | 580 | 729 | 152 | 591 | 181 | 361 | 226 | 470 | 394 | 441 | 315 | 470 | 268 | 366 | 223 | 223 | 184 |
Brutowinstmarge
| 0.312 | 0.34 | 0.309 | 0.282 | 0.296 | 0.304 | 0.275 | 0.3 | 0.322 | 0.309 | 0.257 | 0.268 | 0.257 | 0.287 | 0.22 | 0.222 | 0.218 | 0.231 | 0.224 | 0.213 | 0.223 | 0.272 | 0.306 | 0 | 0.303 | 0.291 | 0.275 | 0.278 | 0.304 | 0.28 | 0.217 | 0.389 | 0.254 | 0.204 | 0.28 | 0.321 | 0.33 | 0.352 | 0.336 | 0.344 | 0.398 | 0.398 | 0.362 | 0.353 | 0.278 |
Onderzoek- en ontwikkelingskosten
| 19 | 52 | 38 | 32 | 23 | 46 | 47 | 37 | 34 | 12 | 11 | 17 | 20 | 35 | 133 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 91 | 0 | 0 | 50 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 11 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 199 | 0 | 0 | 0 | 213 | 0 | 0 | 0 | 238 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 235 | 0 | 0 | 0 | 209 | 0 | 0 | 0 | 0 | 0 | 0 | 131 | 0 | 0 | 0 | 109 | 0 | 0 | 0 | 99 | 0 | 0 | 0 | 79 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 635 | 0 | 0 | 0 | 548 | 0 | 0 | 0 | 513 | 0 | 0 | 0 | 445 | 0 | 0 | 0 | 425 | 0 | 0 | 0 | 310 | 0 | 0 | 0 | 0 | 0 | 0 | 306 | 0 | 0 | 0 | 139 | 0 | 0 | 0 | 96 | 0 | 0 | 0 | 49 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 757 | 813 | 834 | 773 | 812 | 750 | 761 | 693 | 681 | 686 | 751 | 640 | 606 | 623 | 645 | 681 | 621 | 640 | 660 | 492 | 517 | 510 | 519 | 0 | 494 | 491 | 506 | 498 | 479 | 437 | 269 | 298 | 279 | 248 | 229 | 193 | 208 | 195 | 196 | 166 | 133 | 128 | 130 | 106 | 90 |
Overige kosten
| 2 | 8 | -20 | 4 | 23 | 796 | 808 | 730 | 715 | 698 | 3 | 3 | -1 | 17 | 12 | 16 | 13 | 26 | 3.374 | -10.282 | 20.9 | 12.393 | 2.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 776 | 865 | 872 | 805 | 835 | 796 | 808 | 730 | 715 | 698 | 762 | 657 | 626 | 658 | 645 | 681 | 621 | 640 | 654.564 | 503.571 | 516.809 | 510.287 | 518.268 | 0 | 462 | 482 | 502 | 491 | 449 | 291 | 246 | 277 | 315 | 312 | 597 | 194 | 208 | 194 | 209 | 163 | 135 | 129 | 139 | 113 | 88 |
Bedrijfsresultaat
| 99 | 175 | 137 | 117 | 212 | 257 | 111 | 200 | 224 | 397 | 161 | 70 | 135 | 200 | -90 | -69 | -65 | -60 | -49.784 | -58.047 | -68.744 | 224.295 | 227.074 | 0 | 106 | 261 | -6 | 3 | 101 | 292 | -117 | 293 | -98 | 113 | -3 | 277 | 186 | 246 | 119 | 304 | 135 | 238 | 93 | 117 | 94 |
Bedrijfsresultaat ratio
| 0.035 | 0.057 | 0.042 | 0.036 | 0.06 | 0.074 | 0.033 | 0.065 | 0.077 | 0.112 | 0.045 | 0.026 | 0.046 | 0.067 | -0.036 | -0.025 | -0.026 | -0.024 | -0.018 | -0.028 | -0.034 | 0.083 | 0.093 | 0 | 0.053 | 0.101 | -0.003 | 0.002 | 0.053 | 0.112 | -0.167 | 0.193 | -0.138 | 0.064 | -0.004 | 0.189 | 0.156 | 0.196 | 0.127 | 0.222 | 0.2 | 0.259 | 0.151 | 0.185 | 0.142 |
Totaal overige inkomsten en kosten netto
| -10 | 217 | -355 | -8 | 12 | 10 | 54 | -11 | -2 | -11 | 4 | -6 | -1 | 10 | 673 | 7 | 85 | -72 | -6.34 | -0.394 | -7.356 | 54.283 | 5.041 | 0 | 30 | 12 | 3 | 10 | 28 | 141 | 22 | 19 | -38 | -67 | 825 | -3 | -1 | 0 | -15 | -1 | -4 | -5 | -12 | -10 | -1 |
Inkomen voor belasting
| 89 | 392 | -218 | 109 | 224 | 267 | 165 | 189 | 224 | 386 | 165 | 64 | 134 | 210 | 583 | -62 | 20 | -132 | -56.124 | -58.441 | -76.1 | 278.578 | 232.115 | 0 | 136 | 273 | -3 | 13 | 129 | 433 | -95 | 312 | -136 | 46 | 822 | 274 | 185 | 246 | 104 | 303 | 131 | 233 | 81 | 107 | 93 |
Inkomen voor belasting ratio
| 0.032 | 0.128 | -0.067 | 0.033 | 0.063 | 0.077 | 0.049 | 0.061 | 0.077 | 0.109 | 0.046 | 0.024 | 0.045 | 0.07 | 0.232 | -0.023 | 0.008 | -0.052 | -0.021 | -0.028 | -0.038 | 0.103 | 0.095 | 0 | 0.069 | 0.106 | -0.002 | 0.007 | 0.068 | 0.167 | -0.136 | 0.205 | -0.191 | 0.026 | 1.019 | 0.187 | 0.155 | 0.196 | 0.111 | 0.221 | 0.194 | 0.254 | 0.131 | 0.169 | 0.141 |
Belastingkosten
| 66 | 116 | -16 | 39 | 66 | 79 | 17 | 85 | 34 | 150 | -12 | 34 | 32 | 79 | 97 | 52 | 60 | 34 | -68.064 | 5.261 | -13.186 | 111.375 | 88.595 | 0 | 35 | 1 | 21 | 15 | 50 | 43 | 31 | 110 | 20 | 34 | 5 | 103 | 73 | 79 | 43 | 118 | 51 | 87 | 35 | 41 | 37 |
Nettowinst
| 23 | 272 | -203 | 70 | 156 | 186 | 151 | 105 | 192 | 237 | 175 | 30 | 104 | 132 | 484 | -113 | -36 | -166 | 11.939 | -63.701 | -62.914 | 167.202 | 143.519 | 0 | 61 | 146 | -8 | -19 | 67 | 288 | -64 | 205 | -115 | 12 | 817 | 171 | 112 | 167 | 61 | 185 | 80 | 146 | 46 | 66 | 56 |
Nettowinstmarge
| 0.008 | 0.089 | -0.062 | 0.021 | 0.044 | 0.054 | 0.045 | 0.034 | 0.066 | 0.067 | 0.049 | 0.011 | 0.035 | 0.044 | 0.193 | -0.041 | -0.014 | -0.066 | 0.004 | -0.031 | -0.031 | 0.062 | 0.059 | 0 | 0.031 | 0.056 | -0.004 | -0.011 | 0.035 | 0.111 | -0.092 | 0.135 | -0.162 | 0.007 | 1.012 | 0.117 | 0.094 | 0.133 | 0.065 | 0.135 | 0.119 | 0.159 | 0.075 | 0.104 | 0.085 |
WPA (Winst Per Aandeel)
| 0.76 | 9.01 | -6.73 | 2.32 | 5.17 | 6.18 | 5.02 | 3.57 | 6.55 | 8.1 | 6.07 | 1.03 | 3.57 | 4.53 | 16.59 | -3.87 | -1.23 | -5.77 | 0.42 | -2.28 | -2.25 | 5.97 | 5.13 | 0 | 2.63 | 6.27 | -0.36 | -0.82 | 2.89 | 12.39 | -2.77 | 8.85 | -4.97 | 0.5 | 35.25 | 7.38 | 4.84 | 7.2 | 2.7 | 8.71 | 3.81 | 6.88 | 2.19 | 3.98 | 3.55 |
Verwaterde WPA
| 0.75 | 8.9 | -6.73 | 2.28 | 5.11 | 6.1 | 5.02 | 3.54 | 6.48 | 8 | 5.98 | 1.01 | 3.51 | 4.46 | 16.35 | -3.82 | -1.22 | -5.77 | 0.42 | -2.21 | -2.19 | 5.92 | 5.08 | 0 | 2.61 | 6.26 | -0.35 | -0.82 | 2.88 | 12.38 | -2.76 | 8.83 | -4.97 | 0.52 | 35.23 | 7.38 | 4.83 | 7.19 | 2.7 | 8.73 | 3.78 | 6.88 | 2.18 | 3.98 | 3.55 |
EBITDA
| 211 | 293 | 249 | 120 | 235 | 264 | 175 | 200 | 235 | 399 | 176 | 73 | 142 | 217 | -84 | -43 | -54 | -33 | -39.117 | -67.191 | -39.317 | 238.188 | 236.454 | 0 | 225.75 | 380.75 | 102.857 | 113 | 209.857 | 381.25 | -65.25 | 378 | -46.25 | 164.75 | 39 | 320.5 | 228 | 288 | 151.25 | 347.5 | 167.25 | 270.25 | -12 | 143.5 | -1 |
EBITDA ratio
| 0.075 | 0.096 | 0.076 | 0.037 | 0.067 | 0.076 | 0.052 | 0.065 | 0.08 | 0.113 | 0.049 | 0.027 | 0.048 | 0.073 | -0.033 | -0.016 | -0.021 | -0.013 | -0.014 | -0.032 | -0.02 | 0.088 | 0.097 | 0 | 0.114 | 0.147 | 0.057 | 0.063 | 0.11 | 0.147 | -0.093 | 0.249 | -0.065 | 0.093 | 0.048 | 0.219 | 0.191 | 0.23 | 0.161 | 0.254 | 0.248 | 0.294 | -0.019 | 0.227 | -0.002 |