The Joint Corp.
NASDAQ:JYNT
12.58 (USD) • At close November 11, 2024
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 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2013 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 20.738 | 18.648 | 19.667 | 19.214 | 16.05 | 13.603 | 14.773 | 9.745 | 10.272 | 9.371 | 18.251 | 19.526 | 19.543 | 18.521 | 17.835 | 20.554 | 18.306 | 14.573 | 10.713 | 8.456 | 7.827 | 9.485 | 8.086 | 8.717 | 5.611 | 4.583 | 4.034 | 4.216 | 2.629 | 3.047 | 2.677 | 3.01 | 3.386 | 6.119 | 10.367 | 16.793 | 9.522 | 12.58 | 17.083 | 20.797 | 2.374 | 3.261 | 3.517 |
Kortetermijnbeleggingen
| 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 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 20.738 | 18.648 | 19.667 | 19.214 | 16.05 | 13.603 | 14.773 | 9.745 | 10.272 | 9.371 | 18.251 | 19.526 | 19.543 | 18.521 | 17.835 | 20.554 | 18.306 | 14.573 | 10.713 | 8.456 | 7.827 | 9.485 | 8.086 | 8.717 | 5.611 | 4.583 | 4.034 | 4.216 | 2.629 | 3.047 | 2.677 | 3.01 | 3.386 | 6.119 | 10.367 | 16.793 | 9.522 | 12.58 | 17.083 | 20.797 | 2.374 | 3.261 | 3.517 |
Nettovorderingen
| 4.296 | 3.576 | 3.266 | 3.719 | 3.653 | 3.535 | 3.526 | 3.911 | 3.945 | 3.56 | 3.613 | 3.701 | 2.92 | 2.805 | 2.293 | 1.85 | 1.824 | 2.058 | 1.925 | 2.774 | 1.504 | 1.197 | 1.232 | 0.806 | 1.351 | 1.347 | 1.224 | 1.31 | 1.41 | 1.192 | 1.223 | 1.105 | 1.948 | 1.808 | 1.645 | 0.743 | 0.606 | 0.459 | 0.776 | 0.705 | 0.333 | 0.261 | 0.395 |
Voorraad
| 0 | 0 | 0 | 0 | 6.119 | 2.123 | 1.791 | 1.859 | 1.972 | 2.227 | 1.58 | -0.31 | 1.442 | 1.287 | 1.083 | 1.163 | 0.969 | 1.027 | 1.047 | 0.951 | 0.907 | 0.84 | 0.756 | 0.749 | 0.759 | 0.664 | 0.656 | 0.588 | 0.775 | 0.797 | 0.999 | 1.083 | 1.187 | 1.144 | 1.088 | 0.991 | 0.798 | 1.089 | 1.127 | -1.504 | 2.389 | 2.144 | 0.784 |
Overige vlottende activa
| 30.137 | 25.79 | 23.58 | 24.903 | 11.324 | 8.737 | 8.728 | 6.056 | 4.705 | 4.776 | 4.007 | 3.663 | 2.995 | 2.877 | 3.033 | 2.729 | 1.891 | 2.185 | 2.187 | 2.074 | 1.963 | 1.728 | 1.586 | 1.781 | 1.462 | 1.297 | 1.39 | 1.145 | 1.379 | 1.355 | 1.893 | 1.582 | 2.079 | 1.589 | 1.621 | 1.489 | 1.461 | 1.496 | 1.628 | 1.647 | 2.805 | 2.304 | 1.749 |
Totaal vlottende activa
| 55.171 | 42.346 | 43.586 | 43.288 | 28.425 | 22.568 | 23.558 | 17.614 | 18.922 | 17.707 | 25.871 | 26.581 | 25.458 | 24.203 | 23.16 | 25.134 | 22.02 | 18.816 | 14.825 | 13.304 | 11.294 | 12.41 | 10.904 | 11.711 | 8.423 | 7.228 | 6.647 | 6.657 | 5.418 | 5.594 | 5.793 | 5.697 | 7.413 | 9.516 | 13.634 | 19.025 | 11.589 | 14.535 | 19.486 | 20.797 | 5.512 | 5.825 | 5.661 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 13.812 | 20.788 | 22.518 | 23.458 | 35.16 | 40.27 | 39.951 | 38.062 | 35.256 | 35.849 | 33.808 | 31.637 | 29.258 | 27.651 | 22.35 | 20.329 | 19.57 | 20.185 | 20.49 | 19.068 | 18.848 | 14.994 | 14.189 | 3.658 | 3.27 | 3.659 | 3.719 | 3.8 | 3.85 | 4.072 | 4.361 | 4.725 | 7.527 | 8.171 | 7.969 | 7.139 | 3.602 | 2.691 | 1.588 | 1.134 | 0.794 | 0.854 | 0.4 |
Goodwill
| 4.238 | 7.678 | 7.227 | 7.353 | 8.449 | 8.493 | 8.493 | 8.493 | 8.493 | 8.051 | 5.085 | 5.085 | 5.085 | 5.128 | 4.626 | 4.626 | 4.15 | 4.15 | 4.15 | 4.15 | 4.123 | 3.225 | 3.225 | 2.916 | 2.916 | 2.916 | 2.916 | 2.916 | 2.75 | 2.75 | 2.75 | 2.75 | 2.805 | 2.945 | 2.467 | 2.467 | 2.948 | 2.748 | 1.821 | 0.677 | 0 | 0 | 0 |
Immateriële activa
| 0 | 4.145 | 4.574 | 5.021 | 8.623 | 10.05 | 11.905 | 12.868 | 10.163 | 9.115 | 4.83 | 5.403 | 5.28 | 6.176 | 3.445 | 2.865 | 2.161 | 2.512 | 2.863 | 3.22 | 3.566 | 1.976 | 2.168 | 1.634 | 1.765 | 1.645 | 1.637 | 1.76 | 1.889 | 2.017 | 2.164 | 2.339 | 2.573 | 2.727 | 2.607 | 2.542 | 2.317 | 2.021 | 1.085 | 0.153 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 4.238 | 11.823 | 11.8 | 12.374 | 17.072 | 18.544 | 20.399 | 21.361 | 18.656 | 17.165 | 9.915 | 10.489 | 10.365 | 11.305 | 8.07 | 7.491 | 6.311 | 6.663 | 7.014 | 7.37 | 7.689 | 5.201 | 5.393 | 4.55 | 4.682 | 4.562 | 4.553 | 4.676 | 4.639 | 4.768 | 4.914 | 5.089 | 5.378 | 5.672 | 5.074 | 5.009 | 5.266 | 4.769 | 2.906 | 0.83 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | -0 | 0 | 0 | 5.41 | 5.606 | 0 | 0 | -9.115 | 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 | 1.764 | 1.714 | 2.252 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.964 | 0.907 | 0.961 | 1.032 | 11.741 | 11.592 | 7.708 | 8.442 | 9.115 | 9.116 | 9.205 | 9.261 | 9.997 | 9.388 | 8.426 | 8.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.061 | 0.209 | 0.209 | 0 | 1.266 | 1.266 | 1.266 |
Overige niet-vlottende activa
| 5.414 | 6.577 | 6.819 | 7 | 0.765 | 0.769 | 6.435 | 6.464 | 6.342 | 6.398 | 6.263 | 6.073 | 5.901 | 5.518 | 4.901 | 4.772 | 4.151 | 3.944 | 4.086 | 3.963 | 3.948 | 3.865 | 3.454 | 3.607 | 3.429 | 3.339 | 3.323 | 1.776 | 1.741 | 1.694 | 1.405 | 1.544 | 1.808 | 1.897 | 1.995 | 2.189 | 0.203 | 0.118 | 0.086 | 5.798 | 2.203 | 2.181 | 2.442 |
Totaal niet-vlottende activa
| 24.428 | 40.095 | 42.098 | 43.863 | 70.148 | 76.78 | 74.493 | 74.329 | 69.369 | 68.529 | 59.192 | 57.459 | 55.521 | 53.861 | 43.747 | 40.599 | 30.032 | 30.792 | 31.59 | 30.402 | 30.485 | 24.059 | 23.035 | 11.815 | 11.38 | 11.56 | 11.596 | 10.253 | 10.23 | 10.533 | 10.681 | 11.358 | 14.712 | 15.741 | 15.038 | 14.337 | 10.896 | 9.501 | 7.04 | 7.762 | 4.263 | 4.301 | 4.108 |
Totaal activa
| 79.599 | 82.441 | 85.684 | 87.151 | 98.573 | 99.348 | 98.051 | 91.943 | 88.291 | 86.236 | 85.062 | 84.041 | 80.979 | 78.065 | 66.908 | 65.733 | 52.053 | 49.608 | 46.414 | 43.706 | 41.779 | 36.469 | 33.94 | 23.526 | 19.804 | 18.788 | 18.243 | 16.91 | 15.648 | 16.126 | 16.473 | 17.055 | 22.126 | 25.257 | 28.672 | 33.362 | 22.485 | 24.036 | 26.527 | 28.559 | 9.776 | 10.126 | 9.768 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1.526 | 1.64 | 1.281 | 1.625 | 1.877 | 1.576 | 1.837 | 2.967 | 1.982 | 1.572 | 1.875 | 1.706 | 1.788 | 2.161 | 1.155 | 1.562 | 1.24 | 1.456 | 1.946 | 1.526 | 1.683 | 1.199 | 1.217 | 1.253 | 0.912 | 0.723 | 0.936 | 1.069 | 0.718 | 0.971 | 1.089 | 1.055 | 0.821 | 1.135 | 1.564 | 1.997 | 1.436 | 1.452 | 1.576 | 1.179 | 0.677 | 0.718 | 0.227 |
Kortlopende schulden
| 3.249 | 7.676 | 3.776 | 7.564 | 10.836 | 11.812 | 11.295 | 10.641 | 9.987 | 9.905 | 9.814 | 4.664 | 5.939 | 5.685 | 5.202 | 5.717 | 7.309 | 6.749 | 5.087 | 2.337 | 3.22 | 2.85 | 2.854 | 1.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.168 | 0.332 | 0.332 | 0.55 | 0.461 | 0.452 | 0.467 | 0.479 | 0.115 | 0 | 0 | 0 | 0 |
Belastingschulden
| 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 | 0 | 0 | 0 | 0 | 0.419 |
Uitgestelde opbrengsten
| 2.536 | 7.24 | 7.472 | 6.98 | 9.435 | 10.6 | 10.693 | 10.427 | 8.876 | 8.811 | 8.678 | 8.559 | 7.836 | 7.529 | 7.017 | 6.906 | 6.042 | 5.911 | 6.105 | 5.938 | 5.569 | 5.375 | 5.048 | 3.365 | 3.168 | 2.977 | 2.892 | 2.554 | 2.326 | 2.361 | 2.867 | 3.077 | 3.119 | 2.6 | 2.714 | 2.579 | 2.275 | 2.081 | 2.008 | 2.045 | 2.823 | 3.287 | 2.761 |
Overige kortlopende verplichtingen
| 30.977 | 17.458 | 20.817 | 21.869 | 12.449 | 9.077 | 1.146 | -0.916 | 0.792 | -0.05 | 0.258 | 15.069 | 5.895 | 6.633 | 4.27 | 4.502 | 1.339 | 0.721 | -0.252 | 3.765 | 2.897 | 2.451 | 1.745 | 6.385 | 2.01 | 1.767 | 1.74 | 1.245 | 0.966 | 1.158 | 0.857 | 1.4 | 1.076 | 3.696 | 4.146 | 5.039 | 1.707 | 1.303 | 1.066 | 3.086 | 3.311 | 3.499 | 2.943 |
Totaal kortlopende verplichtingen
| 38.289 | 34.014 | 33.347 | 33.574 | 27.675 | 24.979 | 24.97 | 23.119 | 21.638 | 20.239 | 20.624 | 22.81 | 21.46 | 22.007 | 17.644 | 18.686 | 15.929 | 14.837 | 12.887 | 13.566 | 13.368 | 11.876 | 10.864 | 8.738 | 6.189 | 5.568 | 5.668 | 4.967 | 4.11 | 4.59 | 4.981 | 5.864 | 5.347 | 5.381 | 6.172 | 7.487 | 5.885 | 5.316 | 4.764 | 4.265 | 3.988 | 4.217 | 3.589 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 6.175 | 10.23 | 10.638 | 12.953 | 19.245 | 22.081 | 22.268 | 20.736 | 19.497 | 20.039 | 19.267 | 18.96 | 15.071 | 14.398 | 12.362 | 12.765 | 14.021 | 15.169 | 14.013 | 11.935 | 11.839 | 9.097 | 9.085 | 0 | 1 | 1 | 1 | -3.859 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0.13 | 0.168 | 0.14 | 0.14 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 13.751 | 14.258 | 13.597 | 15.08 | 15.394 | 15.683 | 15.661 | 15.604 | 15.448 | 15.41 | 15.459 | 15.35 | 14.708 | 13.56 | 13.504 | 12.582 | 11.986 | 12.509 | 12.366 | 12.654 | 12.653 | 11.812 | 11.239 | 10.148 | 9.658 | 9.603 | 4.693 | 4.233 | 3.876 | 2.696 | 2.232 | 2.767 | 3.499 | 3.8 | 4.37 | 4.82 | 5.735 | 7.038 | 9.96 | 6.755 | 6.618 | 7.252 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | -0 | 10.953 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.073 | 0.087 | 0.055 | 0.09 | 0.087 | 0.083 | 0.08 | 0.077 | 0.725 | 0.061 | 0.057 | 0.136 | 0.187 | 0.176 | 0.157 | 0.121 | 0 | 0 | 0 | 0.457 | 0.489 | 0.411 | 0.432 | 0 | 1.266 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 14.659 | 14.986 | 15.493 | 2.255 | 16.368 | 16.681 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.896 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 1.111 | 1.132 | 1.156 | 0.857 | -3.645 | 1.397 | 1.898 | 2.11 | 1.913 | 1.751 | 5.161 | 5.147 | 0.696 | 0.755 | 0.688 | 0.729 | 12.932 | 0.675 | 7.364 | 7.4 |
Totaal niet-vlottende verplichtingen
| 20.834 | 25.216 | 26.131 | 28.805 | 35.613 | 38.762 | 37.978 | 36.425 | 35.128 | 35.514 | 34.704 | 31.668 | 30.448 | 29.133 | 25.949 | 26.296 | 26.703 | 27.269 | 26.604 | 24.419 | 24.607 | 21.86 | 21.004 | 12.427 | 12.28 | 11.875 | 11.517 | 7.044 | 6.845 | 6.958 | 6.003 | 4.266 | 4.518 | 5.161 | 5.147 | 5.196 | 5.743 | 6.563 | 7.906 | 12.932 | 7.43 | 7.364 | 7.4 |
Totaal passiva
| 59.123 | 59.23 | 59.478 | 62.379 | 63.288 | 63.741 | 62.948 | 59.544 | 56.766 | 55.752 | 55.328 | 54.479 | 51.908 | 51.14 | 43.593 | 44.982 | 42.632 | 42.106 | 39.491 | 37.985 | 37.975 | 33.737 | 31.867 | 21.165 | 18.469 | 17.442 | 17.185 | 12.011 | 10.955 | 11.548 | 10.983 | 10.129 | 9.865 | 10.542 | 11.319 | 12.683 | 11.628 | 11.879 | 12.671 | 12.932 | 11.418 | 11.581 | 10.989 |
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 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.01 | 0.01 | 0.01 | 0.01 | 0.005 | 0.007 | 0.005 |
Ingehouden winsten
| 0 | -24.555 | -20.959 | -21.906 | -10.864 | -10.018 | -10.041 | -12.342 | -12.889 | -13.38 | -13.725 | -13.552 | -13.775 | -15.471 | -18.156 | -20.47 | -31.103 | -32.707 | -32.822 | -33.637 | -35.353 | -35.97 | -36.432 | -35.751 | -36.585 | -36.434 | -36.33 | -32.259 | -32.045 | -31.642 | -30.63 | -28.983 | -23.223 | -20.596 | -17.335 | -13.81 | -10.428 | -8.772 | -6.916 | -5.012 | -2.445 | -2.243 | -1.981 |
Overige gereserveerde algehele resultaten
| 0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | -7.247 | 0 | -6.635 | -6.217 | -5.93 | -5.671 | -5.437 | -5.256 | -5.044 | -4.909 | -4.666 | -4.477 | -4.193 | -3.928 | -3.664 | -3.324 | -2.969 | -2.566 | -2.455 | -1.963 | -1.5 | -1.098 | -0.838 | -0.581 | -0.392 | -0.306 | -0.239 | -0.203 | -0.117 |
Overige totale aandeelhoudersvermogen
| 20.476 | 47.725 | 47.124 | 46.638 | 46.109 | 45.584 | 45.104 | 44.702 | 44.375 | 43.824 | 43.42 | 43.049 | 42.806 | 42.381 | 41.456 | 41.207 | 40.51 | 40.194 | 39.731 | 39.344 | 39.143 | 38.689 | 38.49 | 36.465 | 37.907 | 37.765 | 37.375 | 33.398 | 36.725 | 36.206 | 36.107 | 35.895 | 35.47 | 35.297 | 34.674 | 34.476 | 21.275 | 20.919 | 20.762 | 20.629 | 1.274 | 0.986 | 0.989 |
Totaal eigen vermogen van aandeelhouders
| 20.476 | 23.185 | 26.181 | 24.747 | 35.26 | 35.582 | 35.077 | 32.374 | 31.5 | 30.458 | 29.709 | 29.537 | 29.046 | 26.924 | 23.314 | 20.751 | 9.421 | 7.502 | 6.923 | 5.72 | 3.804 | 2.733 | 2.072 | 2.361 | 1.335 | 1.345 | 1.059 | 4.899 | 4.693 | 4.578 | 5.49 | 6.925 | 12.261 | 14.715 | 17.352 | 20.679 | 10.857 | 12.157 | 13.856 | 15.627 | -1.643 | -1.455 | -1.221 |
Totaal eigen vermogen
| 20.476 | 23.21 | 26.206 | 24.772 | 35.285 | 35.607 | 35.102 | 32.399 | 31.525 | 30.483 | 29.734 | 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 |
Totaal passiva en aandeelhoudersvermogen
| 79.599 | 82.441 | 85.684 | 87.151 | 98.573 | 99.348 | 98.051 | 91.943 | 88.291 | 86.236 | 85.062 | 84.041 | 80.979 | 78.065 | 66.908 | 65.733 | 52.053 | 49.608 | 46.414 | 43.706 | 41.779 | 36.469 | 33.94 | 23.526 | 19.804 | 18.788 | 18.243 | 16.91 | 15.648 | 16.126 | 16.473 | 17.055 | 22.126 | 25.257 | 28.672 | 33.362 | 22.485 | 24.036 | 26.527 | 28.559 | 9.776 | 10.126 | 9.768 |