Wall Street Experts

RAIZNEXT Corporation

Bilans kwartalnie



dane w mln

index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39
Rok finansowy 2014 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024
Kwartał Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Aktywa 71 583.6 71 717.5 69 180.0 67 933.0 71 586.0 69 005.0 72 319.6 71 657.7 76 553.0 79 957.7 77 103.0 70 699.1 76 870.0 73 429.2 73 846.5 73 675.6 80 391.7 83 422.2 80 155.8 78 496.3 101 945.2 116 335.5 99 348.9 102 271.5 107 197.9 123 998.0 97 122.0 98 223.0 100 118.0 105 959.0 100 781.0 96 215.0 103 178.0 109 128.0 114 168.0 102 077.0 105 416.0 110 531.0 110 746.0 102 682.0
Aktywa trwałe 16 296.4 16 306.5 16 090.5 16 401.7 15 991.4 15 856.8 15 729.4 15 809.4 16 063.2 16 555.2 16 410.2 16 479.1 17 169.1 17 737.4 17 478.0 17 412.9 17 815.1 16 430.1 17 147.8 16 755.9 22 660.4 23 119.5 22 397.0 22 782.4 23 083.6 23 233.0 21 640.7 21 316.0 20 592.0 21 664.0 22 398.0 22 469.0 22 587.0 22 707.0 23 738.0 24 279.0 25 127.0 25 487.0 26 677.0 25 965.0
Rzeczowe aktywa trwałe netto 11 530.8 11 536.2 11 321.9 11 277.9 11 255.5 10 839.5 10 936.2 11 101.4 11 067.8 11 149.6 10 744.0 10 687.0 10 625.2 10 717.0 10 846.4 10 953.8 10 955.7 10 972.3 11 069.4 11 091.8 12 844.7 12 869.7 12 888.7 13 017.7 13 260.8 13 215.4 13 264.4 13 229.0 13 016.0 14 387.0 14 713.0 14 888.0 14 654.0 14 736.0 15 251.0 15 596.0 16 143.0 16 647.0 17 437.0 16 771.0
Wartość firmy 0.5 0.1 0.0 0.5 0.8 0.3 0.0 0.2 0.4 0.0 0.0 0.5 1.0 0.2 0.0 0.3 0.7 0.4 0.0 0.6 0.9 0.7 0.0 0.6 0.9 0.7 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
Wartości niematerialne i prawne 146.0 154.0 189.3 177.0 167.0 159.0 164.1 166.0 176.0 172.0 184.1 174.0 187.0 176.0 173.2 213.0 232.0 226.0 271.2 268.0 1 094.0 1 051.0 1 186.3 1 150.0 1 119.0 1 089.0 1 078.6 1 033.0 1 054.0 1 000.0 1 251.0 1 193.0 1 535.0 1 539.0 1 874.0 1 885.0 1 974.0 1 871.0 1 883.0 0.0
Wartość firmy i wartości niematerialne i prawne 146.5 154.1 189.3 177.5 167.8 159.3 164.1 166.2 176.4 172.0 184.1 174.5 188.0 176.2 173.2 213.3 232.7 226.4 271.2 268.6 1 094.9 1 051.7 1 186.3 1 150.6 1 119.9 1 089.7 1 078.6 1 033.0 1 054.0 1 000.0 1 251.0 1 193.0 1 535.0 1 539.0 1 874.0 1 885.0 1 974.0 1 871.0 1 883.0 1 881.0
Należności netto 30 774.3 27 126.0 24 909.7 17 525.7 30 664.3 25 435.5 29 472.6 24 925.2 35 422.3 40 414.1 42 058.0 28 304.2 39 339.4 39 531.2 38 923.1 30 767.7 39 193.5 44 825.6 38 837.8 39 858.1 52 367.4 49 916.9 54 236.0 40 980.3 50 391.0 65 125.7 58 599.6 64 305.0 70 481.0 69 340.0 63 360.0 58 426.0 64 550.0 69 575.0 69 072.0 58 978.0 69 954.0 66 231.0 69 022.0 66 102.0
Inwestycje długoterminowe 4 084.6 4 146.5 1 332.2 (1 294.2) 1 210.7 1 541.8 869.7 (2 241.8) 2 174.6 4 748.7 5 042.7 5 203.1 6 009.4 6 509.8 6 147.3 5 979.7 6 345.7 4 724.1 4 893.2 4 800.4 5 500.2 6 108.7 4 342.4 4 662.2 4 832.7 5 072.6 5 672.0 5 335.0 5 921.0 5 557.0 5 408.0 5 321.0 4 835.0 4 851.0 5 011.0 5 632.0 5 599.0 5 481.0 5 988.0 5 872.0
Aktywa obrotowe 55 287.2 55 411.1 53 089.6 51 531.3 55 594.6 53 148.2 56 590.2 55 848.4 60 489.8 63 402.5 60 692.7 54 220.1 59 700.8 55 691.9 56 368.6 56 262.7 62 576.6 66 992.1 63 008.0 61 740.4 79 284.8 93 216.0 76 951.9 79 489.1 84 114.3 100 764.9 75 481.3 76 904.0 79 522.0 84 291.0 78 379.0 73 743.0 80 589.0 86 419.0 90 427.0 77 795.0 80 286.0 85 044.0 84 069.0 76 717.0
Środki pieniężne i Inwestycje 14 490.6 10 535.3 20 325.7 16 727.2 17 375.0 15 603.2 19 812.8 14 991.0 12 705.3 7 768.2 10 669.9 10 034.4 10 842.0 3 658.3 9 585.1 8 029.8 8 820.5 9 122.0 16 954.3 7 630.1 5 605.7 10 387.6 6 456.3 7 981.7 7 399.0 12 032.7 6 722.3 6 081.0 5 624.0 10 026.0 12 875.0 12 473.0 11 610.0 11 959.0 17 802.0 15 683.0 5 931.0 15 981.0 12 492.0 6 772.0
Zapasy 9 482.2 16 868.5 7 375.5 16 019.7 7 060.6 11 327.3 6 875.8 14 996.3 11 993.7 14 861.0 5 558.6 13 104.9 7 921.4 9 626.5 6 048.2 14 935.2 12 045.6 10 558.2 6 020.5 12 228.1 17 893.1 28 029.7 12 120.1 25 574.7 21 606.9 21 254.3 7 708.0 3 131.0 2 297.0 3 389.0 1 551.0 1 749.0 2 041.0 2 581.0 1 373.0 2 023.0 2 071.0 1 781.0 1 061.0 1 510.0
Inwestycje krótkoterminowe (5.6) (4.9) 2 999.8 5 999.3 2 999.8 2 999.8 2 999.9 5 999.9 2 000.0 (9.9) (10.8) (10.0) (8.9) (8.3) (7.4) (6.4) (11.1) (10.3) (11.8) (11.1) (12.4) (13.4) (12.2) (10.8) (10.1) (9.1) (8.1) (10.0) (373.0) (344.0) (343.0) (336.0) (7.0) (7.0) (7.0) (422.0) (14.0) 0.0 46.0 0.0
Środki pieniężne i inne aktywa pieniężne 14 490.6 10 535.3 17 326.0 10 727.9 14 375.2 12 603.4 16 812.9 8 991.0 10 705.3 7 768.2 10 669.9 10 034.4 10 842.0 3 658.3 9 585.1 8 029.8 8 820.5 9 122.0 16 954.3 7 630.1 5 605.7 10 387.6 6 456.3 7 981.7 7 399.0 12 032.7 6 722.3 6 081.0 5 624.0 10 026.0 12 875.0 12 473.0 11 610.0 11 959.0 17 802.0 15 683.0 5 931.0 15 981.0 12 492.0 6 772.0
Należności krótkoterminowe 29 341.1 27 360.3 24 333.3 26 055.9 28 351.5 25 183.6 27 330.3 27 407.7 20 377.0 16 253.6 13 261.3 14 070.5 15 560.6 13 322.8 13 302.6 14 476.0 16 410.7 15 446.0 12 489.4 15 615.1 12 671.0 9 368.4 12 708.9 13 036.5 10 950.2 8 728.8 11 351.5 10 052.0 9 206.0 7 673.0 10 589.0 9 242.0 12 399.0 9 814.0 15 510.0 11 268.0 11 915.0 10 018.0 14 176.0 11 102.0
Dług krótkoterminowy 475.3 489.3 486.9 471.7 494.5 487.1 258.6 250.8 289.0 253.2 256.0 490.0 329.0 243.0 251.0 226.0 233.0 246.0 205.0 232.0 243.3 26 700.6 4 251.3 11 453.3 15 010.0 32 810.0 10.0 5 309.0 5 009.0 12 009.0 9.0 9.0 9.0 6 509.0 9.0 8.0 5.0 9 003.0 1 655.0 1 000.0
Zobowiązania krótkoterminowe 35 867.8 35 240.6 31 798.5 31 628.2 33 988.8 30 429.5 32 334.0 32 687.3 35 516.8 36 926.0 32 748.8 27 779.3 31 272.0 26 774.5 26 219.2 27 496.9 32 076.0 34 469.9 29 845.9 29 807.1 33 528.1 45 477.8 26 661.6 31 225.0 33 785.1 48 754.1 19 225.1 22 572.0 22 706.0 27 750.0 19 180.0 16 407.0 20 658.0 24 960.0 27 822.0 18 647.0 19 318.0 24 691.0 23 364.0 19 327.0
Rozliczenia międzyokresowe 4 145.5 5 378.0 4 328.8 2 849.4 3 365.8 2 727.7 2 928.6 2 562.5 3 114.6 2 194.5 3 390.6 1 120.0 2 913.1 1 476.6 2 408.1 1 834.9 3 782.2 3 250.6 3 972.4 1 155.5 5 462.7 4 512.4 6 750.1 2 922.8 5 343.9 4 573.5 3 769.1 2 827.0 5 178.0 4 645.0 5 877.0 3 106.0 5 030.0 2 975.0 4 658.0 2 581.0 4 733.0 294.0 266.0 530.0
Zobowiązania długoterminowe 2 281.2 2 283.9 1 953.5 2 003.5 1 913.7 1 898.4 2 756.3 2 707.2 2 663.2 2 686.8 2 645.0 2 609.9 2 759.6 2 847.0 2 615.6 2 228.1 2 202.6 2 189.7 2 321.5 2 273.8 3 984.1 4 054.8 4 867.8 4 894.4 4 957.3 4 867.0 4 006.7 4 060.0 1 888.0 1 988.0 2 262.0 2 414.0 2 572.0 2 744.0 3 065.0 3 237.0 3 431.0 3 603.0 3 257.0 3 369.0
Rezerwy z tytułu odroczonego podatku 7.4 0.0 64.5 109.8 13.9 23.4 0.0 0.0 0.0 50.3 134.9 178.2 351.2 465.4 368.9 9.4 4.5 1.2 1.2 1.7 2.6 1.9 133.9 131.4 128.9 126.4 123.7 121.0 118.0 116.0 113.0 106.0 104.0 101.0 105.0 102.0 100.0 97.0 93.0 90.0
Zobowiązania długoterminowe 2 281.2 2 283.9 1 953.5 2 003.5 1 913.7 1 898.4 2 756.3 2 707.2 2 663.2 2 686.8 2 645.0 2 609.9 2 759.6 2 847.0 2 615.6 2 228.1 2 202.6 2 189.7 2 321.5 2 273.8 3 984.1 4 054.8 4 867.8 4 894.4 4 957.3 4 867.0 4 006.7 4 060.0 1 888.0 1 988.0 2 262.0 2 414.0 2 572.0 2 744.0 3 065.0 3 237.0 3 431.0 3 603.0 3 257.0 3 369.0
Zobowiązania z tytułu leasingu 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 0.0 0.0 0.0 0.0 0.0 9.7 0.0 0.0 0.0 5.0 0.0 0.0 0.0 1.0 0.0 0.0 0.0 46.0 0.0
Zobowiązania ogółem 38 149.0 37 524.4 33 752.0 33 631.7 35 902.5 32 327.9 35 090.3 35 394.5 38 180.0 39 612.8 35 393.8 30 389.2 34 031.6 29 621.4 28 834.8 29 724.9 34 278.6 36 659.6 32 167.3 32 080.9 37 512.2 49 532.5 31 529.4 36 119.4 38 742.5 53 621.1 23 231.8 26 632.0 24 594.0 29 738.0 21 442.0 18 821.0 23 230.0 27 704.0 30 887.0 21 884.0 22 749.0 28 294.0 26 621.0 22 696.0
Kapitał (fundusz) podstawowy 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.5 2 754.0 2 754.0 2 754.0 2 754.0 2 754.0 2 754.0 2 754.0 2 754.0 2 754.0 2 754.0 2 754.0 2 754.0 2 754.0
Zyski zatrzymane 28 578.8 29 181.4 29 866.0 28 553.3 30 093.0 30 786.7 32 376.6 31 378.1 33 133.2 34 788.0 35 736.5 34 216.3 36 265.0 36 932.0 38 247.1 37 069.4 38 910.8 40 597.5 41 686.9 40 123.8 47 888.4 49 872.4 51 818.6 50 087.6 52 175.4 53 950.1 56 291.8 54 228.0 56 787.0 57 740.0 61 060.0 59 220.0 61 887.0 63 406.0 65 660.0 62 465.0 64 634.0 64 520.0 67 390.0 63 353.0
Kapitał własny 33 434.7 34 193.1 35 428.1 34 301.3 35 683.5 36 677.1 37 229.2 36 263.2 38 373.1 40 344.9 41 709.2 40 309.9 42 838.4 43 807.8 45 011.7 43 950.7 46 113.1 46 762.6 47 988.4 46 415.4 64 433.0 66 802.9 67 819.5 66 152.1 68 455.4 70 376.9 73 890.2 71 591.0 75 524.0 76 221.0 79 339.0 77 394.0 79 948.0 81 424.0 83 281.0 80 193.0 82 667.0 82 234.0 84 123.0 79 984.0
Udziały mniejszościowe 475.4 476.1 490.7 486.3 539.5 553.0 559.3 559.6 587.6 618.4 659.4 663.5 736.0 755.9 772.5 771.5 819.4 840.6 865.1 866.6 933.9 949.9 1 004.6 974.8 1 001.0 997.8 1 037.0 1 013.0 761.0 764.0 778.0 756.0 764.0 766.0 806.0 783.0 821.0 814.0 847.0 827.0
Pasywa 71 583.6 71 717.5 69 180.0 67 933.0 71 586.0 69 005.0 72 319.6 71 657.7 76 553.0 79 957.7 77 103.0 70 699.1 76 870.0 73 429.2 73 846.5 73 675.6 80 391.7 83 422.2 80 155.8 78 496.3 101 945.2 116 335.5 99 348.9 102 271.5 107 197.9 123 998.0 97 122.0 98 223.0 100 118.0 105 959.0 100 781.0 96 215.0 103 178.0 109 128.0 114 168.0 102 077.0 105 416.0 110 528.0 110 746.0 102 682.0
Inwestycje 4 079.0 4 141.6 4 331.9 4 705.1 4 210.5 4 541.6 3 869.6 3 758.1 4 174.6 4 738.8 5 031.9 5 193.1 6 000.5 6 501.4 6 139.8 5 973.2 6 334.6 4 713.8 4 881.4 4 789.3 5 487.8 6 095.3 4 330.2 4 651.5 4 822.7 5 063.5 5 663.9 5 325.0 5 548.0 5 213.0 5 065.0 4 985.0 4 828.0 4 844.0 5 004.0 5 210.0 5 585.0 5 481.0 5 988.0 5 872.0
Dług 708.8 712.6 696.7 670.1 681.6 665.3 423.7 406.4 435.1 392.2 383.1 607.6 439.5 344.0 342.5 308.0 305.5 309.0 258.5 276.0 279.1 26 733.9 4 282.1 11 481.7 15 035.9 32 833.4 30.9 5 327.0 5 024.0 12 022.0 19.0 17.0 14.0 6 512.0 9.0 8.0 5.0 9 003.0 75.0 1 000.0
Środki pieniężne i inne aktywa pieniężne 14 490.6 10 535.3 17 326.0 10 727.9 14 375.2 12 603.4 16 812.9 8 991.0 10 705.3 7 768.2 10 669.9 10 034.4 10 842.0 3 658.3 9 585.1 8 029.8 8 820.5 9 122.0 16 954.3 7 630.1 5 605.7 10 387.6 6 456.3 7 981.7 7 399.0 12 032.7 6 722.3 6 081.0 5 624.0 10 026.0 12 875.0 12 473.0 11 610.0 11 959.0 17 802.0 15 683.0 5 931.0 15 981.0 12 492.0 6 772.0
Dług netto (13 781.8) (9 822.7) (16 629.3) (10 057.8) (13 693.6) (11 938.1) (16 389.2) (8 584.6) (10 270.2) (7 376.1) (10 286.8) (9 426.7) (10 402.5) (3 314.3) (9 242.6) (7 721.9) (8 515.1) (8 813.1) (16 695.9) (7 354.1) (5 326.6) 16 346.3 (2 174.2) 3 499.9 7 636.9 20 800.6 (6 691.4) (754.0) (600.0) 1 996.0 (12 856.0) (12 456.0) (11 596.0) (5 447.0) (17 793.0) (15 675.0) (5 926.0) (6 978.0) (12 417.0) (5 772.0)
Ticker 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T 6379.T
Waluta JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY