LITALICO Inc.
TSE:7366.T
1134 (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 Q2 | 2018 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 4,661 | 4,505 | 4,507 | 3,806 | 4,829 | 3,078 | 3,701 | 3,661 | 2,383 | 1,757 | 2,282 | 1,949 | 1,462 | 1,028 | 1,239 | 1,204 | 1,512 | 1,341 | 2,682 | 676 | 548 | 821 | 1,389 | 1,156 | 668 | 389 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | -127 | -1,228 | 0 | 0 | 0 | -774 | -681 | -687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 4,661 | 4,505 | 4,507 | 3,806 | 4,829 | 3,078 | 3,701 | 3,661 | 2,383 | 1,757 | 2,282 | 1,949 | 1,462 | 1,028 | 1,239 | 1,204 | 1,512 | 1,341 | 2,682 | 676 | 548 | 821 | 1,389 | 1,156 | 668 | 389 |
Nettovorderingen
| 5,655 | 5,697 | 5,333 | 5,184 | 4,982 | 4,763 | 4,403 | 3,839 | 3,700 | 3,663 | 3,469 | 3,255 | 3,131 | 3,214 | 2,901 | 2,708 | 2,678 | 2,731 | 2,372 | 2,423 | 2,173 | 2,138 | 1,943 | 1,880 | 1,877 | 1,905 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 7 | 4 | 4 | 4 | 5 | 4 | 4 | 4 | 4 | 6 | 7 | 8 | 5 | 2 | 3 | 3 | 1 | 2 | 2 | 3 |
Overige vlottende activa
| 554 | 475 | 441 | 471 | 530 | 865 | 555 | 568 | 628 | 850 | 474 | 477 | 533 | 392 | 261 | 376 | 295 | 235 | 207 | 250 | 647 | 523 | 295 | 200 | 211 | 196 |
Totaal vlottende activa
| 10,870 | 10,677 | 10,281 | 9,461 | 10,341 | 8,706 | 8,666 | 8,072 | 6,715 | 6,274 | 6,230 | 5,685 | 5,130 | 4,638 | 4,405 | 4,294 | 4,492 | 4,315 | 5,266 | 3,351 | 3,371 | 3,485 | 3,628 | 3,238 | 2,758 | 2,493 |
Niet-vlottende activa: | ||||||||||||||||||||||||||
Materiële vaste activa, netto
| 6,901 | 6,500 | 5,961 | 6,083 | 6,161 | 6,208 | 3,307 | 3,161 | 3,169 | 3,010 | 2,983 | 2,954 | 2,878 | 2,775 | 2,109 | 2,144 | 2,187 | 2,103 | 1,945 | 1,948 | 1,952 | 1,905 | 1,819 | 1,838 | 1,835 | 1,839 |
Goodwill
| 10,562 | 11,424 | 3,858 | 3,858 | 3,535 | 3,535 | 3,030 | 2,086 | 2,127 | 2,168 | 2,209 | 985 | 998 | 1,011 | 1,024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 3,295 | 3,203 | 3,069 | 2,849 | 2,630 | 2,422 | 2,162 | 1,845 | 1,625 | 1,439 | 1,245 | 1,054 | 918 | 849 | 795 | 787 | 648 | 598 | 537 | 443 | 383 | 339 | 308 | 266 | 235 | 214 |
Goodwill en immateriële activa
| 13,857 | 14,627 | 6,927 | 6,707 | 6,165 | 5,957 | 5,192 | 3,931 | 3,752 | 3,607 | 3,454 | 2,039 | 1,916 | 1,860 | 1,819 | 787 | 648 | 598 | 537 | 443 | 383 | 339 | 308 | 266 | 235 | 214 |
Langetermijnbeleggingen
| 1,508 | 1,673 | 1,489 | 1,411 | 1,397 | 1,498 | 2,166 | 1,016 | 1,114 | 1,144 | 1,968 | 2,001 | 1,769 | 1,034 | 1,754 | 1,796 | 1,856 | 1,955 | 1,989 | 1,971 | 884 | 913 | 907 | 816 | 810 | 752 |
Belastingvorderingen
| 568 | 561 | 554 | 531 | 532 | 534 | 358 | 329 | 329 | 329 | 329 | 367 | 367 | 367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 100 | 0 | 99 | 103 | 117 | 0 | -789 | 130 | 140 | 89 | -666 | -649 | -642 | 96 | 367 | 94 | 94 | 95 | 94 | 90 | 89 | 89 | 89 | 70 | 71 | 70 |
Totaal niet-vlottende activa
| 22,934 | 23,361 | 15,030 | 14,835 | 14,372 | 14,197 | 10,234 | 8,567 | 8,504 | 8,179 | 8,068 | 6,712 | 6,288 | 6,132 | 6,049 | 4,821 | 4,785 | 4,751 | 4,565 | 4,452 | 3,308 | 3,246 | 3,123 | 2,990 | 2,951 | 2,875 |
Totaal activa
| 33,804 | 34,038 | 25,311 | 24,296 | 24,713 | 22,903 | 18,904 | 16,642 | 15,221 | 14,456 | 14,302 | 12,399 | 11,422 | 10,774 | 10,454 | 9,115 | 9,277 | 9,066 | 9,831 | 7,803 | 6,679 | 6,731 | 6,751 | 6,228 | 5,709 | 5,368 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||
Crediteuren
| 1,104 | 1,662 | 1,143 | 1,236 | 1,014 | 1,047 | 885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 0 |
Kortlopende schulden
| 8,498 | 8,035 | 3,669 | 3,839 | 3,818 | 4,108 | 3,248 | 3,335 | 1,740 | 2,185 | 2,657 | 1,850 | 1,704 | 2,852 | 1,783 | 1,006 | 1,028 | 1,043 | 1,493 | 1,189 | 635 | 703 | 727 | 637 | 502 | 512 |
Belastingschulden
| 0 | 269 | 641 | 406 | 586 | 285 | 591 | 433 | 581 | 288 | 549 | 254 | 454 | 213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 533 | 269 | 641 | 406 | 1,751 | 890 | -885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 3,501 | 3,518 | 2,328 | 1,696 | 1,196 | 1,095 | 2,839 | 2,221 | 2,512 | 1,652 | 2,256 | 1,795 | 1,941 | 1,378 | 2,041 | 1,316 | 1,535 | 1,364 | 1,547 | 1,440 | 1,352 | 1,375 | 1,510 | 1,313 | 1,297 | 1,078 |
Totaal kortlopende verplichtingen
| 13,636 | 13,484 | 7,781 | 7,177 | 7,779 | 7,140 | 6,087 | 5,556 | 4,252 | 3,837 | 4,913 | 3,645 | 3,645 | 4,230 | 3,824 | 2,322 | 2,563 | 2,408 | 3,041 | 2,629 | 1,988 | 2,078 | 2,238 | 1,951 | 1,800 | 1,590 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||
Langetermijnschulden
| 5,342 | 4,254 | 4,669 | 5,167 | 7,514 | 6,833 | 5,110 | 4,032 | 4,410 | 4,388 | 3,431 | 3,298 | 2,774 | 1,856 | 2,039 | 2,280 | 2,520 | 2,769 | 3,032 | 1,574 | 1,315 | 1,468 | 1,621 | 1,365 | 1,182 | 1,303 |
Uitgestelde opbrengsten niet-vlottend
| 1,949 | 1,721 | 1,636 | 0 | 0 | 0 | -52 | 0 | 0 | 0 | -775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 88 | 79 | 75 | 0 | 0 | 0 | 52 | 0 | 0 | 0 | 775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 2,356 | 4,029 | 722 | 2,508 | 783 | 744 | 300 | 202 | 201 | 203 | 207 | 9 | 13 | 15 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 3 |
Totaal niet-vlottende verplichtingen
| 9,735 | 10,083 | 7,102 | 7,675 | 8,297 | 7,577 | 5,410 | 4,234 | 4,611 | 4,591 | 3,638 | 3,307 | 2,787 | 1,871 | 2,041 | 2,282 | 2,522 | 2,771 | 3,034 | 1,576 | 1,317 | 1,469 | 1,623 | 1,367 | 1,185 | 1,306 |
Totaal passiva
| 23,371 | 23,567 | 14,883 | 14,852 | 16,076 | 14,717 | 11,497 | 9,790 | 8,863 | 8,428 | 8,551 | 6,952 | 6,432 | 6,101 | 5,865 | 4,604 | 5,085 | 5,179 | 6,075 | 4,205 | 3,305 | 3,547 | 3,861 | 3,318 | 2,985 | 2,896 |
Eigen vermogen: | ||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 8,028 | 7,144 | 0 | 0 | 0 | 5,605 | 5,327 | 4,898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 528 | 526 | 501 | 501 | 498 | 498 | 464 | 464 | 456 | 456 | 428 | 423 | 419 | 407 | 45 | 407 | 375 | 374 | 365 | 365 | 360 | 360 | 360 | 360 | 357 | 348 |
Ingehouden winsten
| 9,512 | 9,129 | 9,165 | 8,252 | 7,487 | 7,064 | 6,181 | 5,652 | 5,199 | 4,904 | 4,714 | 4,446 | 4,024 | 3,747 | 3,752 | 3,706 | 3,463 | 3,162 | 3,051 | 2,895 | 2,686 | 2,496 | 2,203 | 2,223 | 2,042 | 1,809 |
Overige gereserveerde algehele resultaten
| -132 | 303 | 239 | 184 | 172 | 158 | 263 | 237 | 212 | 177 | 146 | 120 | 92 | 72 | 49 | 32 | 20 | 18 | 16 | 14 | 9 | 9 | 8 | 8 | 9 | 8 |
Overige totale aandeelhoudersvermogen
| 524 | 513 | 522 | 507 | 480 | -7,562 | -6,645 | 499 | 491 | 491 | -5,142 | -4,869 | -4,443 | 447 | 743 | 366 | 334 | 333 | 324 | 324 | 319 | 319 | 319 | 319 | 316 | 307 |
Totaal eigen vermogen van aandeelhouders
| 10,432 | 10,471 | 10,427 | 9,444 | 8,637 | 8,186 | 7,407 | 6,852 | 6,358 | 6,028 | 5,751 | 5,447 | 4,990 | 4,673 | 4,589 | 4,511 | 4,192 | 3,887 | 3,756 | 3,598 | 3,374 | 3,184 | 2,890 | 2,910 | 2,724 | 2,472 |
Totaal eigen vermogen
| 10,432 | 10,471 | 10,427 | 9,444 | 8,637 | 8,186 | 7,407 | 6,852 | 6,358 | 6,028 | 5,751 | 5,447 | 4,990 | 4,673 | 4,589 | 4,511 | 4,192 | 3,887 | 3,756 | 3,598 | 3,374 | 3,184 | 2,890 | 2,910 | 2,724 | 2,472 |
Totaal passiva en aandeelhoudersvermogen
| 33,804 | 34,038 | 25,310 | 24,296 | 24,713 | 22,903 | 18,904 | 16,642 | 15,221 | 14,456 | 14,302 | 12,399 | 11,422 | 10,774 | 10,454 | 9,115 | 9,277 | 9,066 | 9,831 | 7,803 | 6,679 | 6,731 | 6,751 | 6,228 | 5,709 | 5,368 |