Exceed World, Inc.
OTC:EXDW
1 (USD) • At close November 10, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 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 | 2015 Q4 | 2015 Q3 | 2015 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 19.534 | 18.986 | 17.963 | 18.165 | 20.037 | 25.456 | 23.88 | 23.822 | 25.089 | 20.304 | 19.283 | 23.056 | 19.919 | 19.438 | 20.541 | 19.37 | 16.26 | 17.118 | 17.766 | 20.198 | 17.423 | 19.639 | 16.399 | 22.738 | 0.032 | 0.071 | 0.013 | 0.046 | 0.058 | 0.014 | 0.019 | 0.013 | 0.03 | 0.03 | 0.02 | 0 | 0 | 0 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.407 | 0.523 | 0.557 | 0.563 | 0.633 | 1.124 | 1.095 | 0.767 | 1.364 | 1.156 | 0.964 | 0.596 | 0.414 | 0.83 | 0 | 0 | 0 | 1.398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 19.534 | 18.986 | 17.963 | 18.165 | 20.037 | 25.456 | 23.88 | 23.822 | 25.089 | 20.304 | 19.69 | 23.579 | 20.476 | 20.001 | 21.173 | 20.494 | 17.355 | 17.884 | 19.131 | 21.354 | 18.387 | 20.234 | 16.813 | 23.568 | 0.032 | 0.071 | 0.013 | 0.046 | 0.058 | 0.014 | 0.019 | 0.013 | 0.03 | 0.03 | 0.02 | 0 | 0 | 0 |
Nettovorderingen
| 0.199 | 0.052 | 0.886 | 0.638 | 0.661 | 0.056 | 0.159 | 0.049 | 0.052 | 0.058 | 0.064 | 0.067 | 0.128 | 0.127 | 0.281 | 0.209 | 0.159 | 0.374 | 0.371 | 0.095 | 0.096 | 0.747 | 0.809 | 0.822 | 0.001 | 0 | 0.007 | 0.001 | 0.005 | 0 | 0.008 | 0.046 | 0.026 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0.65 | 1.269 | 1.69 | 1.76 | 1.931 | 0.925 | 1.321 | 1.397 | 0.071 | 0.588 | 0.791 | 0.912 | 0.682 | 0.319 | 0.909 | 1.243 | 1.38 | 0.52 | 0.749 | 0.626 | 0.93 | 0.72 | 0.898 | 0.381 | 0.079 | 0.082 | 0.078 | 0.078 | 0.083 | 0.09 | 0.089 | 0.096 | 0.109 | 0.109 | 0.01 | 0 | 0 | 0 |
Overige vlottende activa
| 0.16 | 0.147 | 0.587 | 0.524 | 0.273 | 0.018 | 0.003 | 0.002 | 0.087 | 0.05 | 0.047 | 0.001 | 0.004 | 0.002 | 0.004 | 0.041 | 0.525 | 0.257 | 0.277 | 0.453 | 0.36 | 0.34 | 0.328 | 0.255 | 0.002 | 0.004 | 0.007 | 0.01 | 0.001 | 0.001 | 0.001 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 20.544 | 20.455 | 21.126 | 21.086 | 22.983 | 26.549 | 25.519 | 25.389 | 25.469 | 21.096 | 20.646 | 24.615 | 21.635 | 20.765 | 22.5 | 22.048 | 19.524 | 20.212 | 21.303 | 23.394 | 20.708 | 22.773 | 19.242 | 25.322 | 0.113 | 0.158 | 0.106 | 0.135 | 0.146 | 0.105 | 0.117 | 0.155 | 0.139 | 0.139 | 0.03 | 0 | 0 | 0 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1.184 | 1.003 | 0.887 | 0.935 | 1.08 | 1.256 | 0.773 | 0.822 | 0.902 | 1.121 | 1.323 | 1.367 | 1.528 | 1.422 | 1.52 | 1.479 | 1.036 | 1.194 | 1.346 | 0.792 | 0.4 | 0.457 | 0.339 | 0.344 | 0 | 0 | 0 | 0.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 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 |
Immateriële activa
| 0.199 | 0.242 | 0.293 | 0.31 | 0.355 | 0.433 | 0.494 | 0.507 | 0.601 | 0.737 | 0.855 | 0.953 | 1.033 | 1.142 | 1.348 | 1.442 | 1.564 | 0.897 | 1.04 | 1.228 | 2.102 | 2.248 | 2.473 | 3.229 | 0.634 | 0.672 | 0.645 | 0.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0.199 | 0.242 | 0.293 | 0.31 | 0.355 | 0.433 | 0.494 | 0.507 | 0.601 | 0.737 | 0.855 | 0.953 | 1.033 | 1.142 | 1.348 | 1.442 | 1.564 | 0.897 | 1.04 | 1.228 | 2.102 | 2.248 | 2.473 | 3.229 | 0.634 | 0.672 | 0.645 | 0.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0.086 | 0.123 | 0 | -0 | 0.232 | 0 | 0 | 0 | 0 | 0 | 0.298 | 0.306 | 0.312 | 0.312 | 0.335 | 0.328 | 0.292 | 0.316 | 0.099 | 0.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 1.093 | 0.55 | 0.705 | 0.675 | 0.176 | 0.205 | 0.218 | 0.133 | 0.128 | 0.203 | 0.114 | 0.164 | 0.246 | 0.243 | 0.309 | 0.132 | 0.236 | 0.292 | 0.073 | 0.135 | 0.303 | 0.295 | 0.298 | 0.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0.175 | 0.154 | 0.295 | 0.278 | 0.054 | 0.31 | 0.311 | 1.257 | 1.287 | 1.38 | 1.107 | 1.051 | 0.237 | 0.222 | 0.227 | 0.201 | 0.115 | 0.109 | 0.315 | 0.317 | 0.313 | 0.286 | 0.289 | 0.058 | 0 | 0 | 0 | -0.457 | 0.668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 2.736 | 2.072 | 2.18 | 2.198 | 1.897 | 2.203 | 1.796 | 2.72 | 2.918 | 3.441 | 3.697 | 3.841 | 3.356 | 3.34 | 3.738 | 3.582 | 3.243 | 2.808 | 2.873 | 2.564 | 3.117 | 3.286 | 3.398 | 3.918 | 0.634 | 0.672 | 0.645 | 0.657 | 0.668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal activa
| 23.28 | 22.526 | 23.306 | 23.284 | 24.88 | 28.752 | 27.315 | 28.109 | 28.388 | 24.536 | 24.343 | 28.456 | 24.991 | 24.105 | 26.238 | 25.63 | 22.767 | 23.019 | 24.176 | 25.958 | 23.825 | 26.058 | 22.64 | 29.24 | 0.747 | 0.83 | 0.75 | 0.792 | 0.815 | 0.105 | 0.117 | 0.155 | 0.139 | 0.139 | 0.03 | 0 | 0 | 0 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2.805 | 1.05 | 0.824 | 0.642 | 0.649 | 1.211 | 0.901 | 2.91 | 2.22 | 0.86 | 0.891 | 1.926 | 0.705 | 0.683 | 0.743 | 0.823 | 0.571 | 0.956 | 0.614 | 1.226 | 0.485 | 2.749 | 3.438 | 6.244 | 0.005 | 0.006 | 0.005 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0 | 0 | 0 |
Kortlopende schulden
| 0.316 | 0.239 | 0.293 | 0.314 | 0.349 | 0.388 | 0.293 | 0.319 | 0.378 | 0.431 | 0.456 | 0.469 | 0.472 | 0.474 | 0.458 | 0.394 | 0.26 | 0.329 | 0.387 | 0.029 | 0.01 | 0.01 | 0.01 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.173 | 0.173 | 0.162 | 0.026 | 0 | 0 | 0 |
Belastingschulden
| 0.069 | 0.344 | 0.833 | 0.436 | 0.435 | 0.71 | 0.293 | 1.843 | 0.996 | 0.108 | 0.094 | 0.814 | 0.142 | 0.265 | 0.363 | 0.001 | 0 | 0 | 0.167 | 0.287 | 0.685 | 0.154 | 0.07 | 0.425 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.157 | 0.642 | 0.68 | 1.164 | 1.109 | 2.078 | 2.035 | 0.867 | 2.182 | 1.719 | 0.618 | 1.515 | 1.39 | 0.944 | 0.566 | 3.572 | 1.978 | 1.24 | 1.327 | 3.267 | 0.225 | 5.091 | 0.852 | 4.561 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.036 | -0.036 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 4.795 | 4.442 | 3.868 | 4.227 | 4.799 | 4.764 | 4.289 | 6.02 | 5.081 | 3.87 | 4.062 | 5.01 | 3.652 | 3.65 | 4.097 | 3.175 | 3.421 | 3.363 | 3.42 | 3.553 | 3.581 | 2.388 | 2.313 | 2.239 | 0.253 | 0.288 | 0.165 | 0.164 | 0.161 | 0.162 | 0.154 | 0 | -0.011 | 0.026 | 0.005 | 0.002 | 0.002 | 0.001 |
Totaal kortlopende verplichtingen
| 8.072 | 6.372 | 5.666 | 6.347 | 6.907 | 8.441 | 7.518 | 10.116 | 9.861 | 6.88 | 6.026 | 8.919 | 6.219 | 5.752 | 5.864 | 7.964 | 6.23 | 5.889 | 5.747 | 8.076 | 4.301 | 10.238 | 6.613 | 13.054 | 0.259 | 0.294 | 0.171 | 0.169 | 0.161 | 0.162 | 0.154 | 0.173 | 0.162 | 0.162 | 0.005 | 0.002 | 0.002 | 0.001 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.347 | 0.219 | 0.287 | 0.323 | 0.398 | 0.519 | 0.112 | 0.144 | 0.209 | 0.332 | 0.468 | 0.47 | 0.595 | 0.47 | 0.531 | 0.543 | 0.212 | 0.189 | 0.249 | 0.099 | 0.037 | 0.043 | 0.043 | 0.526 | 0.723 | 0.753 | 0.71 | 0.711 | 0.712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.082 | -0.08 | -0.085 | -0.09 | -0.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.082 | 0.08 | 0.085 | 0.09 | 0.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.484 | -0.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0.082 | 0.08 | 0.085 | 0.09 | 0.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.484 | 0.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 0.347 | 0.219 | 0.287 | 0.323 | 0.398 | 0.519 | 0.112 | 0.226 | 0.289 | 0.416 | 0.558 | 0.552 | 0.595 | 0.47 | 0.531 | 0.543 | 0.212 | 0.189 | 0.249 | 0.099 | 0.037 | 0.043 | 0.043 | 0.528 | 0.731 | 0.753 | 0.71 | 0.711 | 0.712 | 0 | 0 | 0.173 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 8.419 | 6.592 | 5.953 | 6.67 | 7.304 | 8.96 | 7.63 | 10.342 | 10.15 | 7.296 | 6.584 | 9.472 | 6.814 | 6.222 | 6.395 | 8.507 | 6.441 | 6.077 | 5.996 | 8.175 | 4.338 | 10.281 | 6.657 | 13.581 | 0.991 | 1.047 | 0.881 | 0.88 | 0.873 | 0.162 | 0.154 | 0.173 | 0.162 | 0.162 | 0.005 | 0.002 | 0.002 | 0.001 |
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 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.04 | 0.002 | 0.002 | 0.002 |
Ingehouden winsten
| 22.07 | 22.022 | 22.185 | 22.463 | 22.853 | 23.348 | 23.107 | 23.015 | 22.366 | 18.925 | 18.207 | 18.877 | 17.797 | 17.54 | 18.094 | 15.802 | 15.284 | 15.834 | 17.254 | 16.764 | 18.425 | 15.202 | 15.226 | 15.679 | -0.26 | -0.221 | -0.145 | -0.103 | -0.072 | -0.071 | -0.053 | -0.03 | -0.035 | -0.035 | -0.013 | -0.009 | -0.007 | -0.006 |
Overige gereserveerde algehele resultaten
| -7.315 | -6.194 | -4.94 | -5.956 | -5.385 | -3.663 | -3.53 | -5.355 | -4.236 | -1.792 | -0.556 | 0 | 0.272 | 0.236 | 1.642 | 1.214 | 0.777 | 0.843 | 0.662 | 0.754 | 0.797 | 0.311 | 0.493 | -0.123 | 0.001 | -0.008 | 0.002 | 0.002 | 0.001 | 0.001 | 0.003 | -0.001 | -0.001 | -0.001 | -0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.262 | 0.262 | 0.262 | 0.262 | 0.262 | 0.262 | 0.262 | 0.099 | 0.013 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | -0.032 | 0.005 | 0.004 | 0.003 |
Totaal eigen vermogen van aandeelhouders
| 14.862 | 15.935 | 17.352 | 16.614 | 17.575 | 19.792 | 19.685 | 17.767 | 18.237 | 17.24 | 17.758 | 18.984 | 18.177 | 17.883 | 19.844 | 17.123 | 16.326 | 16.942 | 18.18 | 17.783 | 19.487 | 15.777 | 15.983 | 15.659 | -0.244 | -0.217 | -0.13 | -0.088 | -0.059 | -0.057 | -0.037 | -0.018 | -0.023 | -0.023 | -0.005 | -0.002 | -0.002 | -0.001 |
Totaal eigen vermogen
| 14.862 | 15.935 | 17.352 | 16.614 | 17.575 | 19.792 | 19.685 | 17.767 | 18.237 | 17.24 | 17.758 | 18.984 | 18.177 | 17.883 | 19.844 | 17.123 | 16.326 | 16.942 | 18.18 | 17.783 | 19.487 | 15.777 | 15.983 | 15.659 | -0.244 | -0.217 | -0.13 | -0.088 | -0.059 | -0.057 | -0.037 | -0.018 | -0.023 | -0.023 | -0.005 | -0.002 | -0.002 | -0.001 |
Totaal passiva en aandeelhoudersvermogen
| 23.28 | 22.526 | 23.306 | 23.284 | 24.88 | 28.752 | 27.315 | 28.109 | 28.388 | 24.536 | 24.343 | 28.456 | 24.991 | 24.105 | 26.238 | 25.63 | 22.767 | 23.019 | 24.176 | 25.958 | 23.825 | 26.058 | 22.64 | 29.24 | 0.747 | 0.83 | 0.75 | 0.792 | 0.815 | 0.105 | 0.117 | 0.155 | 0.139 | 0.139 | 0.03 | 0 | 0 | 0 |