Weathernews Inc.
Weathernews Inc.
4825.T
Valuace
70
Růst
0
Zdraví
74
Cena
JPY 1927.00
Dnes
-25.00 (-0.62%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (JPY)
Revenue TTM 202420232022202120202019201820172016201520142013201220112010
Total Revenues24.0323.5122.2421.1119.6518.8417.9517.0515.8714.5414.5114.0613.3113.0112.9112.20
Cost of Revenues12.9312.6312.8312.1511.4711.4111.3110.959.838.558.337.847.447.717.066.18
Gross Profit11.1010.879.418.968.187.436.646.106.055.996.186.225.875.305.856.02
Revenue 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Total Revenues6.136.016.085.825.775.845.585.515.575.58
Cost of Revenues3.233.233.353.123.073.093.293.273.233.04
Gross Profit2.902.772.732.702.702.752.292.242.342.54
Operating Income TTM 202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.400.560.530.600.600.610.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.005.745.715.274.994.364.060.000.000.000.000.000.000.000.00
Depreciation & Amortization0.450.610.600.860.870.840.770.720.750.700.680.590.570.610.670.67
Total Operating Expenses5.996.366.145.715.274.994.364.063.563.162.802.922.602.602.953.37
Operating Income5.114.523.273.262.902.442.282.052.492.823.393.303.272.702.902.65
Operating Income TTM 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
R&D Expenses0.000.000.000.000.000.000.070.110.110.11
Selling General & Admin Expenses0.000.000.000.000.000.001.311.101.382.12
Depreciation & Amortization0.000.150.160.140.150.150.180.140.140.14
Total Operating Expenses1.541.861.351.241.472.291.311.221.502.12
Operating Income1.360.911.381.461.220.460.981.020.850.42
Net Income TTM 202420232022202120202019201820172016201520142013201220112010
Interest Income0.010.010.000.000.000.000.000.000.010.010.010.010.010.000.000.00
Interest Expense0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.010.02
Other Expense0.06-0.050.070.030.030.06-0.10-0.17-0.640.00-0.210.20-0.130.06-0.12-0.19
IBT5.174.473.343.292.932.502.181.881.852.823.183.513.142.762.792.46
Income Tax Expense1.541.350.900.890.770.640.550.510.710.860.981.251.271.041.070.86
Net Income3.623.122.442.402.161.861.631.371.141.972.202.251.871.721.721.60
Net Income TTM 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Interest Income0.010.010.000.000.000.000.000.000.000.00
Interest Expense0.000.000.000.000.000.000.000.010.000.00
Other Expense0.050.00-0.010.010.01-0.070.020.02-0.010.03
IBT1.410.911.371.471.230.391.001.050.840.44
Income Tax Expense0.440.240.410.450.380.110.320.320.250.02
Net Income0.970.670.961.020.850.280.690.730.590.43
Per Share Data TTM 202420232022202120202019201820172016201520142013201220112010
EPSJPY44.72JPY70.39JPY55.21JPY54.42JPY49.07JPY42.44JPY74.51JPY62.82JPY52.25JPY90.20JPY100.79JPY103.60JPY86.28JPY79.58JPY79.51JPY72.87
EPS DilutedJPY44.65JPY70.24JPY55.07JPY54.28JPY48.94JPY42.34JPY74.30JPY62.65JPY52.09JPY89.92JPY100.44JPY103.25JPY86.10JPY79.27JPY78.98JPY72.34
Shares Outstanding0.040.040.020.020.020.020.020.020.020.020.020.020.020.020.020.02
Diluted Shares Outstanding0.040.040.020.020.020.020.020.020.020.020.020.020.020.020.020.02
Per Share Data TTM 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
EPS$0.00$0.00$21.67$23.05$19.27$6.33$15.58$16.55$13.36$9.71
EPS Diluted$0.00$0.00$21.64$23.02$19.26$6.31$15.55$16.55$13.36$9.69
Shares Outstanding0.040.040.040.040.040.020.020.020.020.02
Diluted Shares Outstanding0.040.040.040.040.040.020.020.020.020.02
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents14.3116.9814.3112.5211.429.258.447.607.197.647.426.735.172.922.021.01
Short Term Investments0.000.000.00-0.51-0.44-0.51-0.62-0.600.000.000.000.000.000.000.000.00
Total Cash & ST Investments14.3116.9814.3112.5211.429.258.447.607.197.647.426.735.172.922.021.01
Accounts Receivable4.144.514.143.582.603.393.202.953.052.732.692.922.952.772.462.43
Inventory0.240.290.240.280.180.260.400.540.480.330.140.140.120.170.190.23
Other Current Assets0.700.590.700.570.390.420.350.280.200.230.140.150.080.140.160.21
Total Current Assets19.3922.3719.3917.3815.3113.3512.4111.3910.9210.9310.399.958.326.004.833.89
Current Assets 4-20243-20242-20241-20244-20233-20232-20231-20234-20223-2022
Cash And Equivalents16.9814.5514.8414.5914.3112.2212.5512.2312.5211.17
Short Term Investments0.000.000.000.000.000.000.00-0.52-0.510.00
Total Cash & ST Investments16.9814.5514.8414.5914.3112.2212.5512.2312.5211.17
Accounts Receivable4.514.563.263.874.140.003.793.713.583.94
Inventory0.290.310.330.280.240.270.390.360.280.31
Other Current Assets0.590.661.480.700.704.830.720.700.570.52
Total Current Assets22.3720.0919.9219.4319.3917.3217.4616.9917.3815.93
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment1.861.821.861.681.741.751.902.052.061.962.102.151.942.342.522.62
Goodwill0.000.000.000.000.000.000.000.000.000.390.000.000.000.000.000.00
Intangible Assets0.430.230.430.560.791.171.181.021.041.050.770.730.820.680.520.42
Long-Term Investments0.200.190.200.690.620.730.831.030.310.200.210.000.000.000.000.00
Other Long-Term Assets0.410.320.410.000.000.000.000.000.620.610.580.630.610.690.730.67
Total Long-Term Assets3.673.393.673.603.814.344.494.364.184.383.813.643.573.893.974.01
Total Assets23.0625.7623.0620.9819.1317.6916.8915.7515.1115.3114.2013.5811.899.898.807.90
Long-Term Assets 4-20243-20242-20241-20244-20233-20232-20231-20234-20223-2022
Net Property, Plant & Equipment1.821.871.881.781.861.671.691.691.681.71
Goodwill0.000.000.000.000.000.000.000.000.000.00
Intangible Assets0.230.290.330.380.430.450.490.520.560.61
Long-Term Investments0.190.190.510.190.200.190.190.710.690.19
Other Long-Term Assets0.320.300.750.360.410.450.500.000.000.49
Total Long-Term Assets3.393.413.473.463.673.463.593.643.603.57
Total Assets25.7623.4923.3922.8923.0620.7921.0520.6320.9819.51
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable0.070.130.070.140.090.160.180.170.210.470.330.390.500.280.310.47
Short-Term Debt0.020.000.000.000.000.000.000.000.000.020.000.010.010.070.220.38
Other Current Liabilities2.062.491.462.162.072.032.241.711.270.720.540.640.450.290.270.28
Current Liabilities2.723.572.722.302.162.192.421.881.491.731.311.711.791.171.371.68
Current Liabilities 4-20243-20242-20241-20244-20233-20232-20231-20234-20223-2022
Accounts Payable0.130.100.090.090.070.090.070.090.140.08
Short-Term Debt0.000.000.000.000.000.000.000.000.000.00
Other Current Liabilities2.491.932.342.331.461.091.251.812.161.55
Current Liabilities3.572.182.432.862.721.511.802.132.301.63
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt0.000.000.000.000.000.000.000.000.000.020.000.000.010.020.090.28
Capital Leases0.000.000.000.000.000.000.000.000.000.000.000.010.020.030.050.01
Def. Tax Liability0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Liabilities3.274.213.272.582.282.252.431.891.491.751.311.711.801.191.461.96
Long-Term Liabilities 4-20243-20242-20241-20244-20233-20232-20231-20234-20223-2022
Long-Term Debt0.000.000.000.000.000.000.000.000.000.00
Capital Leases0.000.000.000.000.000.000.000.000.000.00
Def. Tax Liability0.000.000.000.000.000.000.000.000.000.00
Total Liabilities4.212.843.093.413.271.752.062.392.581.73
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock1.711.711.711.711.711.711.711.711.711.711.711.711.711.711.711.71
Retained Earnings16.9418.6216.9415.8214.5313.4012.6212.0911.8111.7611.059.998.457.175.934.57
Comprehensive Income0.420.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Common Equity19.7821.5319.7818.4016.8415.4414.4713.8613.6213.5612.8911.8710.098.707.345.94
Total Common Equity 4-20243-20242-20241-20244-20233-20232-20231-20234-20223-2022
Common Stock1.711.711.711.711.711.711.711.711.711.71
Retained Earnings18.6217.6617.4116.5516.9416.2516.1815.5915.8215.23
Comprehensive Income0.350.420.340.490.420.360.400.370.000.00
Total Common Equity21.5320.6520.2919.4719.7819.0318.9918.2418.4017.78
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt0.020.000.020.000.000.000.000.000.000.040.000.010.020.090.310.66
Book Value19.7921.5519.7918.4016.8415.4414.4713.8613.6213.5612.8911.8710.098.707.345.94
Other 4-20243-20242-20241-20244-20233-20232-20231-20234-20223-2022
Total Debt0.010.010.010.010.010.010.000.000.000.00
Book Value21.5320.6520.2919.4719.7819.0318.9918.2418.4017.78
Cash Flow From Operating Activities TTM 202420232022202120202019201820172016201520142013201220112010
Net Income2.704.472.443.292.932.502.181.881.852.823.183.513.142.762.792.46
Depreciation & Amortization0.600.610.600.860.870.840.770.720.750.700.680.590.570.610.670.67
Stock-Based Compensation0.100.150.100.140.150.140.150.050.000.000.030.090.000.000.000.00
Change Working Capital0.300.080.24-0.650.26-0.18-0.17-0.04-0.48-0.150.20-0.03-0.04-0.27-0.08-0.11
Change In Accounts Receivable-0.12-0.370.20-0.980.75-0.19-0.250.020.000.000.000.000.000.000.000.00
Change In Accounts Payable-0.070.06-0.070.000.000.000.000.000.000.000.000.000.000.000.000.00
Change In Inventories0.04-0.060.04-0.100.060.140.14-0.06-0.15-0.190.00-0.020.050.020.04-0.13
Other Non-cash Items1.38-0.880.01-0.440.04-0.140.180.35-0.25-0.65-0.060.04-0.59-1.02-0.96-0.99
Cash from Operations3.390.003.392.383.572.482.672.531.872.722.842.853.092.092.422.03
Cash Flow From Operating Activities 1-20254-20243-20242-20241-20244-20233-20232-20231-20234-2022
Net Income0.670.961.020.850.280.690.730.840.440.71
Depreciation & Amortization0.000.000.000.000.000.180.140.140.140.35
Stock-Based Compensation0.000.000.000.000.000.030.030.020.020.05
Change Working Capital0.000.000.000.000.000.90-0.32-0.640.360.42
Change In Accounts Receivable0.000.000.000.000.00-0.62-0.060.090.47-0.63
Change In Accounts Payable0.000.000.000.000.00-0.030.02-0.01-0.050.00
Change In Inventories0.000.000.000.000.000.030.12-0.04-0.080.03
Other Non-cash Items-0.67-0.96-1.02-0.85-0.281.300.140.12-0.18-0.08
Cash from Operations0.000.000.000.000.002.090.490.470.331.40
Cash Flow From Investing Activities TTM 202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-0.38-0.22-0.38-0.42-0.47-0.61-0.81-0.83-1.05-0.67-0.73-0.74-0.54-0.59-0.70-1.06
Acquisitions0.010.000.000.02-0.180.000.07-0.160.54-0.430.000.000.000.00-0.010.00
Investments-0.01-0.01-0.01-0.010.000.000.00-0.39-0.18-0.93-0.170.000.000.000.000.00
Sales of Investment0.000.000.000.130.000.000.030.000.780.470.000.000.000.000.000.00
Other Investing Activities-0.020.00-0.020.030.26-0.010.000.39-0.54-0.300.18-0.210.19-0.020.00-0.04
Cash from Investing-0.400.00-0.41-0.25-0.40-0.62-0.71-0.98-0.45-1.87-0.72-0.95-0.34-0.61-0.71-1.10
Cash Flow From Investing Activities 1-20254-20243-20242-20241-20244-20233-20232-20231-20234-2022
Capital Expenditure0.000.000.000.000.00-0.04-0.13-0.10-0.11-0.08
Acquisitions0.000.000.000.000.000.000.010.000.000.00
Investments0.000.000.000.000.000.000.000.00-0.010.00
Sales of Investment0.000.000.000.000.000.000.000.000.000.00
Other Investing Activities0.000.000.000.000.00-0.010.000.00-0.010.02
Cash from Investing0.000.000.000.000.00-0.05-0.12-0.10-0.12-0.07
Cash Flow From Financing Activities TTM 202420232022202120202019201820172016201520142013201220112010
Debt Repaid0.000.000.000.000.000.000.000.00-0.040.000.000.00-0.06-0.21-0.38-1.18
Debt Issued0.02-0.020.020.000.000.000.000.000.000.04-0.01-0.01-0.01-0.010.031.84
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.000.000.020.010.030.030.05
Repurchase of Common Stock0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00-0.71
Dividends Paid-1.320.00-1.32-1.10-1.10-1.09-1.09-1.09-1.09-1.25-1.14-0.71-0.59-0.49-0.35-0.33
Other Financing Activities0.010.000.010.000.000.000.000.000.000.000.000.000.000.000.000.00
Cash from Financing-1.320.00-1.31-1.10-1.10-1.09-1.09-1.09-1.13-1.26-1.14-0.69-0.65-0.66-0.70-2.17
Cash Flow From Financing Activities 1-20254-20243-20242-20241-20244-20233-20232-20231-20234-2022
Debt Repaid0.000.000.000.000.000.000.000.000.000.00
Debt Issued0.000.000.000.00-0.020.010.000.000.000.00
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock0.000.000.000.000.000.000.000.000.000.00
Dividends Paid0.000.000.000.000.000.00-0.66-0.08-0.590.00
Other Financing Activities0.000.000.000.000.000.000.010.000.000.00
Cash from Financing0.000.000.000.000.000.00-0.66-0.08-0.590.00
Cash position TTM 202420232022202120202019201820172016201520142013201220112010
Net Change in Cash1.792.661.791.102.170.820.840.410.29-0.520.891.362.260.891.01-1.35
Closing Cash Balance14.3116.9714.3112.5211.429.258.437.607.196.907.426.535.172.912.021.01
Cash position 1-20254-20243-20242-20241-20244-20233-20232-20231-20234-2022
Net Change in Cash0.000.000.000.000.002.09-0.330.32-0.291.35
Closing Cash Balance0.000.000.000.000.0014.3112.2212.5512.2212.52
Free Cash Flow TTM 202420232022202120202019201820172016201520142013201220112010
Free Cash Flow3.014.173.011.963.111.871.861.690.822.042.102.112.551.501.720.97
Real Free Cash Flow2.914.022.911.832.961.741.711.640.822.042.072.022.551.501.720.97
Free Cash Flow 1-20254-20243-20242-20241-20244-20233-20232-20231-20234-2022
Free Cash Flow0.000.000.000.000.002.050.370.370.221.32
Real Free Cash Flow0.000.000.000.000.002.020.340.350.201.27
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader