GameWith Inc.
TSE:6552.T
219 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 2,481.972 | 2,828.978 | 2,847.673 | 3,003.208 | 2,951.601 | 3,191.999 | 3,088.883 | 3,048.587 | 3,204.195 | 3,558.465 | 3,449.294 | 3,472.237 | 3,501.46 | 3,530.036 | 3,545.874 | 3,624.879 | 3,924.506 | 2,684.857 | 2,633.689 | 2,877.104 | 2,738.582 | 2,708.931 | 2,574.8 | 2,525.868 | 2,314.899 | 2,414.544 | 2,193.041 | 1,979.072 | 1,611.078 | 1,335.131 | 1,067.92 |
Kortetermijnbeleggingen
| 0 | 0 | 0.554 | 0.66 | 0.607 | -136.226 | 0.527 | 0.704 | 0.709 | -82.807 | 0.247 | 0.288 | 0.653 | 0 | 0.621 | 0.656 | 0.975 | -260.526 | 0 | 125.216 | 84.947 | 0 | 0.003 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 2,481.972 | 2,828.978 | 2,847.673 | 3,003.208 | 2,951.601 | 3,191.999 | 3,088.883 | 3,048.587 | 3,204.195 | 3,558.465 | 3,449.294 | 3,472.237 | 3,501.46 | 3,530.036 | 3,545.874 | 3,624.879 | 3,924.506 | 2,684.857 | 2,633.689 | 2,877.104 | 2,738.582 | 2,708.931 | 2,574.8 | 2,525.868 | 2,314.899 | 2,414.544 | 2,193.041 | 1,979.072 | 1,611.078 | 1,335.131 | 1,067.92 |
Nettovorderingen
| 532.108 | 459.099 | 518.191 | 629.583 | 597.398 | 513.275 | 496.314 | 622.303 | 522.767 | 449.916 | 478.972 | 507.932 | 640.711 | 627.789 | 345 | 399 | 421 | 371 | 0 | 0 | 0 | 0 | 406.204 | 511.092 | 0 | 0 | 0 | 372.232 | 467.445 | 292.481 | 0 |
Voorraad
| 60.937 | 0 | 0 | 65.377 | 55.523 | 58.574 | 72.415 | 62.203 | 43.461 | 50.931 | 74.488 | 65.484 | 45.505 | 49.353 | 0.911 | 0.328 | 0.434 | 81.058 | 0 | 0 | 0 | 0 | 0.711 | 2.507 | 0 | 0 | 0 | 1.104 | 1.246 | 1.358 | 0 |
Overige vlottende activa
| 19.78 | 75.484 | 133.721 | 10.286 | 23.066 | 23.799 | 17.684 | 17.761 | 8.145 | 15.802 | 11.928 | 10.85 | 4.182 | 5.317 | 216.028 | 168.387 | 71.672 | 6.533 | 100.109 | 4.823 | 18.207 | 10.975 | 1.422 | 0.737 | 1.391 | 4.526 | 1.321 | 1.74 | 0.168 | 0.303 | 0.184 |
Totaal vlottende activa
| 3,094.797 | 3,363.561 | 3,499.585 | 3,708.454 | 3,627.588 | 3,787.647 | 3,675.296 | 3,750.854 | 3,778.568 | 4,075.114 | 4,014.682 | 4,056.503 | 4,191.858 | 4,212.495 | 4,107.813 | 4,192.594 | 4,417.612 | 3,143.448 | 3,093.725 | 3,353.668 | 3,241.761 | 3,310.855 | 2,983.137 | 3,040.204 | 2,781.127 | 2,851 | 2,574.975 | 2,354.148 | 2,079.937 | 1,629.273 | 1,318.977 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 51.46 | 52.008 | 56.351 | 64.31 | 67.126 | 205.652 | 74.791 | 80.447 | 87.107 | 174.276 | 98.902 | 108.127 | 116.367 | 248.676 | 35.114 | 36.896 | 52.001 | 317.992 | 76.088 | 319.508 | 325.398 | 332.133 | 337.993 | 324.389 | 272.975 | 273.972 | 238.989 | 238.537 | 194.169 | 53.737 | 54.67 |
Goodwill
| 7.852 | 14.541 | 21.231 | 250.313 | 275.92 | 263.334 | 286.388 | 308.942 | 331.746 | 305.082 | 325.303 | 345.084 | 87.542 | 94.231 | 100.921 | 107.464 | 114.081 | 120.758 | 127.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 7.965 | 3.53 | 1.15 | 1.225 | 1.3 | 1.375 | 1.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0.021 | 0.027 | 0 | 0 | 0.046 | 0 | 0 | 0 | 0.071 | 0 | 0.084 | 0.09 | 0.097 | 0.103 |
Goodwill en immateriële activa
| 15.817 | 18.071 | 22.381 | 251.538 | 277.22 | 264.709 | 287.838 | 308.942 | 331.746 | 305.082 | 325.303 | 345.084 | 87.542 | 94.231 | 100.921 | 107.464 | 114.096 | 120.779 | 127.474 | 0.033 | 0.04 | 0.046 | 0.052 | 0.059 | 0.065 | 0.071 | 0.078 | 0.084 | 0.09 | 0.097 | 0.103 |
Langetermijnbeleggingen
| 0 | 251.02 | 435 | 446 | 443 | 376 | 436 | 414 | 414 | 312 | 391 | 381 | 374 | 145.296 | 662 | 537 | 545 | 385 | 0 | -0.033 | -0.04 | 0 | 87.505 | 60.959 | 60.959 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 66.912 | -435 | -446 | -443 | 81.436 | -436 | -414 | -414 | 98.561 | 814.247 | 834.288 | 577.653 | 117.712 | -662 | -537 | -545 | 122.402 | 0 | 33.189 | 12.09 | 35.026 | 16.169 | 29.048 | 11.16 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 439.09 | 142.76 | 435.555 | 446.66 | 443.607 | -134.172 | 436.527 | 414.704 | 414.709 | -82.403 | -814 | -834 | -577 | 0.056 | 662.621 | 537.656 | 545.975 | -260.526 | 456.327 | 125.216 | 84.947 | 87.78 | 0.003 | 0.002 | 0.002 | 62.034 | 0 | 0 | 0 | 132.756 | 122.477 |
Totaal niet-vlottende activa
| 506.367 | 530.771 | 514.287 | 762.508 | 787.953 | 793.625 | 799.156 | 804.093 | 833.562 | 807.516 | 815.452 | 834.499 | 578.562 | 605.971 | 798.656 | 682.016 | 712.072 | 685.647 | 659.889 | 477.913 | 422.435 | 454.985 | 441.722 | 414.457 | 345.161 | 336.077 | 239.067 | 238.621 | 194.259 | 186.59 | 177.25 |
Totaal activa
| 3,601.164 | 3,894.332 | 4,013.872 | 4,470.963 | 4,415.542 | 4,581.274 | 4,474.454 | 4,554.949 | 4,612.132 | 4,882.633 | 4,830.135 | 4,891.004 | 4,770.421 | 4,818.468 | 4,906.471 | 4,874.612 | 5,129.685 | 3,829.097 | 3,753.615 | 3,831.583 | 3,664.198 | 3,765.842 | 3,424.862 | 3,454.663 | 3,126.29 | 3,187.079 | 2,814.044 | 2,592.77 | 2,274.198 | 1,815.863 | 1,496.228 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||
Crediteuren
| 161.181 | 127.189 | 129.832 | 214.632 | 166.147 | 128.481 | 104.527 | 161.098 | 120.413 | 116.292 | 96.069 | 108.056 | 80.877 | 67.427 | 57.955 | 62.039 | 60.632 | 48.553 | 40.462 | 56.684 | 41.597 | 54.571 | 0 | 0 | 0 | 0 | 0 | 38.728 | 46.088 | 48.309 | 23.873 |
Kortlopende schulden
| 239.984 | 260.004 | 260.004 | 260.004 | 277.604 | 294.704 | 311.804 | 328.404 | 328.404 | 328.404 | 328.404 | 341.886 | 328.404 | 328.404 | 328.404 | 260.004 | 260.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 21.841 | 9.829 | 72.217 | 23.053 | 92.45 | 33.874 | 51.689 | 5.208 | 95.812 | 68.291 | 5.689 | 0.738 | 4.777 | 5.829 | 11.664 | 4.867 | 37.674 | 2.129 | 107.63 | 30.839 | 70.144 | 22.325 | 171.003 | 63.261 | 265.122 | 170.774 | 196.629 | 97.984 | 158.157 | 85.775 |
Uitgestelde opbrengsten
| 33.182 | 97.834 | 9.829 | 334.673 | 282.364 | 413.561 | 248.012 | 298.112 | 252.483 | 469.349 | 306.741 | 287.878 | 271.824 | 295.178 | 320.68 | 343.825 | 426.985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 351.306 | 407.322 | 384.409 | 72.715 | 76.281 | 54.407 | 110.029 | 79.09 | 96.909 | 68.365 | 119.757 | 115.187 | 47.937 | 22.275 | 52.692 | 20.052 | 43.146 | 378.971 | 281.833 | 420.789 | 364.762 | 361.264 | 382.582 | 523.694 | 375.49 | 601.24 | 422.899 | 375.515 | 247.138 | 315.297 | 199.811 |
Totaal kortlopende verplichtingen
| 785.653 | 892.349 | 784.074 | 882.024 | 802.396 | 891.153 | 774.372 | 866.704 | 798.209 | 982.41 | 850.971 | 853.007 | 729.042 | 713.284 | 759.731 | 685.92 | 790.767 | 427.524 | 322.295 | 477.473 | 406.359 | 415.835 | 382.582 | 523.694 | 375.49 | 601.24 | 422.899 | 414.243 | 293.226 | 363.606 | 223.684 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 43.314 | 108.315 | 173.316 | 238.317 | 303.318 | 368.319 | 433.82 | 515.921 | 598.022 | 680.123 | 800.742 | 844.325 | 926.426 | 1,015.894 | 953.328 | 1,018.329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -0 | 0 | 0 | 0 | -8.854 | 0 | 0 | 0 | -8.967 | 0 | 0 | 0 | -10.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 10.207 | 0 | 0 | 0 | 8.854 | 0 | 0 | 0 | 8.967 | 0 | 0 | 0 | 10.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.657 | 2.926 | 2.902 | 3.192 | 3.482 | 3.916 |
Overige niet-vlottende verplichtingen
| 27.671 | 27.672 | 27.673 | 27.675 | 27.676 | 27.677 | 27.679 | 27.68 | 27.68 | 27.682 | 27.683 | 27.685 | 27.685 | 27.686 | 11.814 | 11.818 | 35.298 | 47.974 | 47.973 | 47.971 | 47.972 | 47.972 | 47.972 | 35.275 | 35.272 | 35.27 | 23.411 | 23.403 | 23.396 | 23.388 | 23.384 |
Totaal niet-vlottende verplichtingen
| 27.671 | 81.193 | 135.988 | 200.991 | 265.993 | 330.995 | 395.998 | 461.5 | 543.601 | 625.704 | 707.806 | 828.427 | 872.01 | 954.112 | 1,027.708 | 965.146 | 1,053.627 | 47.974 | 47.973 | 47.971 | 47.972 | 47.972 | 47.972 | 35.275 | 35.272 | 40.927 | 26.337 | 26.305 | 26.588 | 26.87 | 27.3 |
Totaal passiva
| 813.324 | 973.542 | 920.062 | 1,083.015 | 1,068.389 | 1,222.148 | 1,170.37 | 1,328.204 | 1,341.81 | 1,608.114 | 1,558.777 | 1,681.434 | 1,601.052 | 1,667.396 | 1,787.439 | 1,651.066 | 1,844.394 | 475.498 | 370.268 | 525.444 | 454.331 | 463.807 | 430.554 | 558.969 | 410.762 | 642.167 | 449.236 | 440.548 | 319.814 | 390.476 | 250.984 |
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 |
Gewone aandelen
| 553.809 | 553.809 | 553.809 | 553.809 | 553.809 | 553.809 | 553.169 | 552.849 | 552.425 | 551.225 | 551.225 | 551.225 | 549.625 | 549.625 | 549.625 | 549.625 | 547.705 | 543.385 | 543.385 | 536.185 | 533.785 | 527.145 | 507.897 | 493.345 | 492.525 | 492.225 | 481.813 | 481.813 | 481.813 | 340.501 | 340.501 |
Ingehouden winsten
| 2,072.577 | 2,199.108 | 2,275.085 | 2,570.96 | 2,531.417 | 2,547.102 | 2,498.432 | 2,414.284 | 2,358.25 | 2,368.059 | 2,368.604 | 2,303.934 | 2,267.859 | 2,249.481 | 2,220.291 | 2,324.764 | 2,389.902 | 2,467.05 | 2,496.429 | 2,434.074 | 2,333.059 | 2,247.742 | 1,979.116 | 1,910.123 | 1,731.597 | 1,561.581 | 1,402.301 | 1,189.597 | 991.759 | 745.385 | 565.243 |
Overige gereserveerde algehele resultaten
| 8.703 | 15.12 | 12.187 | 10.45 | 9.199 | 5.487 | 0.396 | 7.844 | 8.33 | 5.118 | 1.412 | 4.294 | 3.368 | 3.449 | 1 | 2 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 152.75 | 152.752 | 252.729 | 252.729 | 252.728 | 252.728 | 252.087 | 251.768 | 351.317 | 350.117 | 350.117 | 350.117 | 348.517 | 348.517 | 348.116 | 347.157 | 344.684 | 342.164 | 343.533 | 335.88 | 343.023 | 527.148 | 507.295 | 492.226 | 491.406 | 491.106 | 480.694 | 480.812 | 480.812 | 339.501 | 339.5 |
Totaal eigen vermogen van aandeelhouders
| 2,787.839 | 2,920.789 | 3,093.81 | 3,387.948 | 3,347.153 | 3,359.126 | 3,304.084 | 3,226.745 | 3,270.322 | 3,274.519 | 3,271.358 | 3,209.57 | 3,169.369 | 3,151.072 | 3,119.032 | 3,223.546 | 3,285.291 | 3,353.599 | 3,383.347 | 3,306.139 | 3,209.867 | 3,302.035 | 2,994.308 | 2,895.694 | 2,715.528 | 2,544.912 | 2,364.808 | 2,152.222 | 1,954.384 | 1,425.387 | 1,245.244 |
Totaal eigen vermogen
| 2,787.839 | 2,920.789 | 3,093.81 | 3,387.948 | 3,347.153 | 3,359.126 | 3,304.084 | 3,226.745 | 3,270.322 | 3,274.519 | 3,271.358 | 3,209.57 | 3,169.369 | 3,151.072 | 3,119.032 | 3,223.546 | 3,285.291 | 3,353.599 | 3,383.347 | 3,306.139 | 3,209.867 | 3,302.035 | 2,994.308 | 2,895.694 | 2,715.528 | 2,544.912 | 2,364.808 | 2,152.222 | 1,954.384 | 1,425.387 | 1,245.244 |
Totaal passiva en aandeelhoudersvermogen
| 3,601.163 | 3,894.331 | 4,013.872 | 4,470.963 | 4,415.542 | 4,581.274 | 4,474.454 | 4,554.949 | 4,612.132 | 4,882.633 | 4,830.135 | 4,891.004 | 4,770.421 | 4,818.468 | 4,906.471 | 4,874.612 | 5,129.685 | 3,829.097 | 3,753.615 | 3,831.583 | 3,664.198 | 3,765.842 | 3,424.862 | 3,454.663 | 3,126.29 | 3,187.079 | 2,814.044 | 2,592.77 | 2,274.198 | 1,815.863 | 1,496.228 |