BayCurrent Consulting, Inc.
TSE:6532.T
5347 (JPY) • At close December 20, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 52,367 | 48,724 | 45,778 | 43,470 | 39,131 | 34,895 | 36,606 | 29,839 | 25,515 | 24,263 | 26,054 | 21,508 | 18,107 | 15,411 | 16,295 | 11,985 | 9,802 | 9,163 | 8,028 | 6,165 | 4,842 | 4,630 | 2,985 | 2,704 | 2,212 | 2,775 | 3,135.951 | 2,983.808 | 2,487.156 | 3,257.858 | 2,477.678 | 2,736.466 | 2,077.782 | 2,306 |
Kortetermijnbeleggingen
| 150 | 249 | 793 | 0 | 0 | -1,990 | 2,202 | 1,847 | 0 | -1,586 | 0 | -1,051 | -1,094 | 65 | 65 | 65 | -1,020 | -729 | -192 | -855 | 0 | -567 | -116 | -138 | 0 | 0 | 0 | 0.321 | 0.321 | 0.998 | 0 | 0.438 | 0.438 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 52,517 | 48,724 | 45,778 | 43,470 | 39,131 | 34,895 | 36,606 | 29,839 | 25,515 | 24,263 | 26,054 | 21,508 | 18,107 | 15,411 | 16,360 | 12,050 | 9,802 | 9,163 | 8,028 | 6,165 | 4,842 | 4,630 | 2,985 | 2,704 | 2,212 | 2,775 | 3,135.951 | 2,983.808 | 2,487.156 | 3,257.858 | 2,477.678 | 2,736.466 | 2,077.782 | 2,306 |
Nettovorderingen
| 16,028 | 12,369 | 16,861 | 12,582 | 12,690 | 10,510 | 12,117 | 10,460 | 9,613 | 7,817 | 8,558 | 7,169 | 6,572 | 5,549 | 5,750 | 4,950 | 4,493 | 3,987 | 4,901 | 3,771 | 3,399 | 2,709 | 3,505 | 2,899 | 2,491 | 2,193 | 0 | 0 | 0 | 2,093.088 | 0 | 0 | 0 | 2,007 |
Voorraad
| 553 | 413 | 669 | 535 | 436 | 366 | 463 | 380 | 443 | 305 | 613 | 428 | 412 | 315 | 543 | 506 | 325 | 297 | 344 | 335 | 369 | 255 | 270 | 178 | 325 | 135 | 299.761 | 170.846 | 162.743 | 105.074 | 123.91 | 38.723 | 24.939 | 28 |
Overige vlottende activa
| 441 | 1,004 | 703 | 634 | 425 | 555 | 1,373 | 695 | 96 | 384 | 389 | 76 | 60 | 54 | 60 | 107 | 37 | 55 | 64 | 41 | 272 | 49 | 114 | 111 | 494 | 530 | 121.585 | 121.656 | 91.948 | 113.945 | 152.914 | 106.547 | 76.283 | 276 |
Totaal vlottende activa
| 69,539 | 62,510 | 64,011 | 57,221 | 52,682 | 46,326 | 50,223 | 41,374 | 35,667 | 32,769 | 35,614 | 29,181 | 25,151 | 21,329 | 22,764 | 17,548 | 14,657 | 13,502 | 13,337 | 10,312 | 8,882 | 7,643 | 6,874 | 5,892 | 5,522 | 5,633 | 6,262.974 | 5,952.961 | 5,272.044 | 5,569.965 | 5,192.422 | 5,094.225 | 4,676.519 | 4,617 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 12,584 | 12,952 | 11,949 | 7,779 | 8,694 | 1,366 | 3,568 | 916 | 2,080 | 1,823 | 1,347 | 1,518 | 1,699 | 1,832 | 2,027 | 2,244 | 2,155 | 789 | 939 | 766 | 364 | 1,033 | 376 | 387 | 399 | 405 | 366.99 | 375.754 | 228.39 | 229.333 | 230.158 | 237.135 | 245.091 | 251 |
Goodwill
| 19,187 | 19,187 | 19,187 | 19,187 | 19,187 | 19,187 | 10,613 | 10,848 | 19,187 | 19,187 | 11,556 | 19,187 | 19,187 | 19,187 | 19,187 | 19,187 | 19,187 | 19,187 | 19,187 | 19,187 | 13,915 | 19,187 | 19,187 | 19,187 | 14,858 | 15,094 | 15,329.719 | 15,565.56 | 15,801.402 | 19,187.2 | 16,273.086 | 16,508.928 | 16,744.769 | 16,980 |
Immateriële activa
| 64 | 69 | 73 | 75 | 68 | 73 | 60 | 62 | 67 | 65 | 69 | 47 | 43 | 39 | 88 | 131 | 175 | 219 | 264 | 306 | 355 | 1,129 | 449 | 495 | 543 | 589 | 636.81 | 687.329 | 720.374 | 759.116 | 790.916 | 836.206 | 879.294 | 927 |
Goodwill en immateriële activa
| 19,251 | 19,256 | 19,260 | 19,262 | 19,255 | 19,260 | 10,673 | 10,910 | 19,254 | 19,252 | 11,625 | 19,234 | 19,230 | 19,226 | 19,275 | 19,318 | 19,362 | 19,406 | 19,451 | 19,493 | 14,270 | 20,316 | 19,636 | 19,682 | 15,401 | 15,683 | 15,966.529 | 16,252.889 | 16,521.776 | 19,946.316 | 17,064.002 | 17,345.134 | 17,624.063 | 17,907 |
Langetermijnbeleggingen
| 2,223 | 2,325 | 66 | 2,669 | 2,673 | 4,663 | 471 | 2,671 | 2,671 | 2,545 | 1,209 | 1,780 | 1,823 | 663 | 663 | 678 | 1,809 | 1,409 | 862 | 1,525 | 1,230 | 1,148 | 698 | 722 | 749 | 582 | 516 | 514 | 514 | 318 | 319 | 341 | 341 | 319 |
Belastingvorderingen
| 2,659 | 2,649 | 2,631 | 1,996 | 1,984 | 1,967 | 1,623 | 1,411 | 1,435 | 1,497 | 1,261 | 1,123 | 1,116 | 1,149 | 1,200 | 844 | 825 | 837 | 844 | 869 | -1,230 | -1,148 | 535 | 550 | -749 | -582 | -516 | -514 | -514 | 203.936 | -319 | -341 | -341 | 0 |
Overige niet-vlottende activa
| 91 | 99 | 1,966 | 72 | 76 | -1,908 | 14 | 436 | 32 | -1,550 | -796 | -1,039 | -1,081 | 72 | 74 | 76 | -1,020 | -729 | -192 | -855 | 2,460 | 581 | -116 | -138 | 1,498 | 1,164 | 516.714 | 514.321 | 514.321 | 0.998 | 322.099 | 346.601 | 349.182 | 12 |
Totaal niet-vlottende activa
| 36,808 | 37,281 | 35,872 | 31,778 | 32,682 | 25,348 | 16,349 | 16,344 | 25,472 | 23,567 | 14,646 | 22,616 | 22,787 | 22,942 | 23,239 | 23,160 | 23,131 | 21,712 | 21,904 | 21,798 | 15,864 | 21,930 | 21,129 | 21,203 | 16,549 | 16,670 | 16,850.233 | 17,142.964 | 17,264.487 | 20,698.583 | 17,616.259 | 17,928.87 | 18,218.336 | 18,489 |
Totaal activa
| 106,347 | 99,791 | 99,883 | 88,999 | 85,364 | 71,674 | 66,572 | 57,718 | 61,139 | 56,336 | 50,260 | 51,797 | 47,938 | 44,271 | 46,003 | 40,708 | 37,788 | 35,214 | 35,241 | 32,110 | 24,746 | 29,573 | 28,003 | 27,095 | 22,071 | 22,303 | 23,113.207 | 23,095.925 | 22,536.531 | 26,268.548 | 22,808.681 | 23,023.095 | 22,894.855 | 23,106 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 5,713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 348.811 | 144.32 | 0 | 205.12 | 135.221 | 126.139 | 0 |
Kortlopende schulden
| 3,121 | 5,266 | 4,590 | 4,760 | 4,388 | 1,846 | 1,604 | 1,050 | 2,696 | 2,662 | 1,050 | 2,354 | 2,436 | 2,490 | 2,516 | 2,518 | 2,362 | 1,378 | 1,666 | 1,391 | 1,050 | 1,050 | 1,050 | 1,050 | 1,050 | 1,050 | 1,050 | 1,050 | 1,050 | 1,050 | 1,050 | 1,050 | 1,050 | 1,050 |
Belastingschulden
| 5,280 | 2,747 | 5,713 | 2,731 | 4,661 | 2,395 | 8,089 | 2,999 | 3,857 | 1,992 | 6,705 | 2,388 | 2,778 | 1,446 | 3,039 | 2,072 | 1,935 | 1,064 | 1,862 | 1,335 | 1,115 | 3,632 | 865 | 356 | 489 | 329 | 1,328.001 | 705.753 | 797.177 | 348.094 | 757.009 | 180.803 | 604.566 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 89 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,968.322 | 2,016.367 | -1 | 1,867.364 | 1,725.291 | 1,726.731 | 0 |
Overige kortlopende verplichtingen
| 9,935 | 9,554 | 1,735 | 7,777 | 5,457 | 8,222 | 3,827 | 6,970 | 4,953 | 6,377 | 3,400 | 5,909 | 4,103 | 4,694 | 5,098 | 4,364 | 3,199 | 4,664 | 4,456 | 4,662 | 2,860 | 1,552 | 2,910 | 2,993 | 1,586 | 2,199 | 1,402.905 | 1,782.999 | 1,658.575 | 2,993.166 | 1,218.28 | 1,983.654 | 1,479.267 | 2,331 |
Totaal kortlopende verplichtingen
| 18,336 | 17,567 | 17,840 | 15,268 | 14,506 | 12,463 | 13,547 | 11,019 | 11,506 | 11,031 | 11,155 | 10,651 | 9,317 | 8,630 | 10,653 | 8,954 | 7,496 | 7,106 | 7,984 | 7,388 | 5,025 | 6,234 | 4,825 | 4,399 | 3,125 | 3,578 | 3,780.906 | 3,887.563 | 3,650.072 | 4,391.26 | 3,230.409 | 3,349.678 | 3,259.972 | 3,381 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 6,519 | 7,298 | 6,835 | 7,519 | 8,219 | 2,189 | 2,535 | 2,625 | 3,231 | 3,414 | 3,546 | 3,944 | 4,343 | 4,754 | 5,229 | 5,633 | 5,907 | 5,425 | 5,708 | 5,760 | 6,038 | 6,400 | 6,496 | 6,754 | 7,088 | 7,350 | 7,588 | 7,887.5 | 8,150 | 8,359.457 | 8,675 | 8,937.5 | 9,200 | 9,662 |
Uitgestelde opbrengsten niet-vlottend
| 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128 | 147 | 161.059 | 183.332 | 197.732 | 0 | 225.899 | 248.477 | 262.768 | 0 |
Overige niet-vlottende verplichtingen
| 1,059 | 1,084 | 1,081 | 28 | 185 | 185 | 69 | 246 | 184 | 139 | 26 | 138 | 138 | 138 | -596 | 138 | 101 | 101 | 101 | 101 | 100 | 0 | 100 | 100 | 100 | 100 | -71.059 | 89.545 | 56.037 | 55.904 | 55.771 | 55.639 | 55.508 | 334 |
Totaal niet-vlottende verplichtingen
| 7,578 | 8,382 | 7,916 | 7,547 | 8,404 | 2,374 | 2,604 | 2,871 | 3,415 | 3,553 | 3,572 | 4,082 | 4,481 | 4,892 | 5,332 | 5,771 | 6,008 | 5,526 | 5,809 | 5,861 | 6,138 | 6,400 | 6,596 | 6,854 | 7,316 | 7,597 | 7,875.763 | 8,160.377 | 8,403.769 | 8,415.361 | 8,956.67 | 9,241.616 | 9,518.276 | 9,996 |
Totaal passiva
| 25,914 | 25,949 | 25,756 | 22,815 | 22,910 | 14,837 | 16,151 | 13,890 | 14,921 | 14,584 | 14,727 | 14,733 | 13,798 | 13,522 | 15,985 | 14,725 | 13,504 | 12,632 | 13,793 | 13,249 | 11,163 | 12,634 | 11,421 | 11,253 | 10,441 | 11,175 | 11,656.669 | 12,047.94 | 12,053.841 | 12,806.621 | 12,187.079 | 12,591.294 | 12,778.248 | 13,377 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||
Preferente aandelen
| 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 |
Gewone aandelen
| 282 | 282 | 282 | 282 | 282 | 282 | 282 | 282 | 282 | 282 | 282 | 282 | 282 | 282 | 282 | 282 | 282 | 282 | 282 | 282 | 282 | 282 | 282 | 282 | 282 | 149 | 149 | 149.088 | 149.088 | 149.088 | 149.088 | 149.088 | 100 | 100 |
Ingehouden winsten
| 81,036 | 74,643 | 71,489 | 63,703 | 60,131 | 54,684 | 44,531 | 37,938 | 41,555 | 37,245 | 28,261 | 30,717 | 27,931 | 24,668 | 22,826 | 18,882 | 17,273 | 15,656 | 14,570 | 12,035 | 6,361 | 10,217 | 9,579 | 8,369 | 3,981 | 3,746 | 4,072.866 | 3,751.418 | 3,186.123 | 5,345.208 | 2,551.223 | 2,359.885 | 2,142.866 | 1,755 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 6 | 8 | 8 | 8 |
Overige totale aandeelhoudersvermogen
| -885 | -1,083 | 2,356 | 2,199 | 2,041 | 1,871 | 5,608 | 5,608 | 4,381 | 4,225 | 6,990 | 6,065 | 5,927 | 5,799 | 6,910 | 6,819 | 6,729 | 6,644 | 6,596 | 6,544 | 6,939 | 6,440 | 6,721 | 7,191 | 7,365 | 7,230 | 3,836.538 | 7,147.479 | 7,147.479 | 7,967.631 | 8,070.379 | 7,922.828 | 7,873.741 | 7,866 |
Totaal eigen vermogen van aandeelhouders
| 80,433 | 73,842 | 74,127 | 66,184 | 62,454 | 56,837 | 50,421 | 43,828 | 46,218 | 41,752 | 35,533 | 37,064 | 34,140 | 30,749 | 30,018 | 25,983 | 24,284 | 22,582 | 21,448 | 18,861 | 13,583 | 16,939 | 16,582 | 15,842 | 11,630 | 11,128 | 11,456.538 | 11,047.985 | 10,482.69 | 13,461.927 | 10,621.602 | 10,431.801 | 10,116.607 | 9,729 |
Totaal eigen vermogen
| 80,433 | 73,842 | 74,127 | 66,184 | 62,454 | 56,837 | 50,421 | 43,828 | 46,218 | 41,752 | 35,533 | 37,064 | 34,140 | 30,749 | 30,018 | 25,983 | 24,284 | 22,582 | 21,448 | 18,861 | 13,583 | 16,939 | 16,582 | 15,842 | 11,630 | 11,128 | 11,456.538 | 11,047.985 | 10,482.69 | 13,461.927 | 10,621.602 | 10,431.801 | 10,116.607 | 9,729 |
Totaal passiva en aandeelhoudersvermogen
| 106,347 | 99,791 | 99,883 | 88,999 | 85,364 | 71,674 | 66,572 | 57,718 | 61,139 | 56,336 | 50,260 | 51,797 | 47,938 | 44,271 | 46,003 | 40,708 | 37,788 | 35,214 | 35,241 | 32,110 | 24,746 | 29,573 | 28,003 | 27,095 | 22,071 | 22,303 | 23,113.207 | 23,095.925 | 22,536.531 | 26,268.548 | 22,808.681 | 23,023.095 | 22,894.855 | 23,106 |