First Time Loading...
I

Internet Initiative Japan Inc
TSE:3774

Watchlist Manager
Internet Initiative Japan Inc
TSE:3774
Watchlist
Price: 2 691 JPY 0.79% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

268.5B
+4%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+28%
5 Years
+43%
7 Years
+73%
10 Years
+139%
29B
+3%
Operating Income
Growth Rates:
1 Year
+7%
3 Years
+136%
5 Years
+241%
7 Years
+456%
10 Years
+320%
19B
+2%
Net Income
Growth Rates:
1 Year
+12%
3 Years
+190%
5 Years
+264%
7 Years
+462%
10 Years
+271%

Earnings Waterfall
Internet Initiative Japan Inc

Revenue
268.5B JPY
Cost of Revenue
-206.3B JPY
Gross Profit
62.2B JPY
Operating Expenses
-33.2B JPY
Operating Income
29B JPY
Other Expenses
-10.1B JPY
Net Income
19B JPY

Income Statement
Internet Initiative Japan Inc

Rotate your device to view
Income Statement
Currency: JPY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
112 304
N/A
114 272
+2%
115 383
+1%
117 047
+1%
119 372
+2%
123 050
+3%
126 962
+3%
131 212
+3%
134 586
+3%
140 648
+5%
145 363
+3%
149 437
+3%
154 868
+4%
157 789
+2%
162 574
+3%
166 654
+3%
171 799
+3%
176 233
+3%
180 107
+2%
184 468
+2%
188 248
+2%
192 430
+2%
197 420
+3%
200 426
+2%
203 491
+2%
204 474
+0%
205 023
+0%
206 919
+1%
209 855
+1%
213 002
+1%
215 598
+1%
220 391
+2%
222 531
+1%
226 335
+2%
231 550
+2%
239 243
+3%
246 075
+3%
252 708
+3%
255 938
+1%
258 944
+1%
268 467
+4%
Gross Profit
Cost of Revenue
(90 459)
(93 206)
(94 350)
(95 507)
(97 375)
(100 978)
(104 228)
(108 336)
(111 168)
(115 993)
(120 585)
(124 642)
(130 177)
(132 542)
(136 579)
(140 230)
(144 627)
(147 865)
(151 439)
(154 879)
(157 495)
(163 455)
(167 895)
(170 499)
(172 964)
(171 880)
(171 698)
(172 070)
(172 159)
(172 720)
(172 003)
(174 478)
(174 262)
(174 707)
(178 649)
(184 209)
(189 573)
(194 800)
(196 929)
(198 338)
(206 262)
Gross Profit
21 846
N/A
21 066
-4%
21 033
0%
21 540
+2%
21 996
+2%
22 073
+0%
22 733
+3%
22 875
+1%
23 418
+2%
24 655
+5%
24 779
+1%
24 796
+0%
24 691
0%
25 247
+2%
25 994
+3%
26 424
+2%
27 173
+3%
28 369
+4%
28 670
+1%
29 590
+3%
30 754
+4%
28 975
-6%
29 525
+2%
29 927
+1%
30 527
+2%
32 593
+7%
33 325
+2%
34 849
+5%
37 697
+8%
40 282
+7%
43 596
+8%
45 913
+5%
48 269
+5%
51 628
+7%
52 901
+2%
55 035
+4%
56 501
+3%
57 908
+2%
59 009
+2%
60 606
+3%
62 205
+3%
Operating Income
Operating Expenses
(14 926)
(15 343)
(15 847)
(16 410)
(16 697)
(16 997)
(17 285)
(17 653)
(18 056)
(18 515)
(18 943)
(19 271)
(19 469)
(20 112)
(20 573)
(20 922)
(21 418)
(21 506)
(21 672)
(21 851)
(22 252)
(22 648)
(23 473)
(23 837)
(23 577)
(23 811)
(24 432)
(24 737)
(25 404)
(25 286)
(27 035)
(27 600)
(27 851)
(27 861)
(28 688)
(28 419)
(29 263)
(30 555)
(31 811)
(32 478)
(33 171)
Selling, General & Administrative
(14 503)
(14 922)
(15 411)
(15 959)
(16 228)
(16 556)
(16 862)
(17 232)
(17 634)
(18 060)
(18 471)
(18 803)
(19 005)
(19 646)
(20 102)
(20 449)
(20 947)
(19 735)
(19 979)
(20 269)
(20 712)
(20 926)
(23 172)
(23 560)
(23 735)
(20 708)
(24 083)
(24 299)
(24 723)
(22 066)
(26 525)
(27 156)
(27 656)
(24 336)
(28 744)
(29 689)
(30 542)
(27 013)
(31 836)
(32 429)
(33 453)
Research & Development
(421)
(421)
(436)
(451)
(470)
(441)
(424)
(422)
(423)
0
(472)
(468)
(464)
(466)
(470)
(473)
(471)
(487)
0
0
0
(446)
0
0
0
(438)
0
0
0
(472)
0
0
0
(506)
0
0
0
(546)
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 251)
0
0
0
(1 279)
0
0
0
(2 840)
0
0
0
(2 838)
0
0
0
(3 125)
0
0
0
(3 079)
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
(455)
0
0
0
0
0
0
0
(33)
(1 693)
(1 582)
(1 540)
4
(301)
(277)
158
175
(351)
(437)
(681)
90
(511)
(444)
(195)
106
56
1 270
1 279
83
25
(49)
282
Operating Income
6 921
N/A
5 723
-17%
5 187
-9%
5 131
-1%
5 299
+3%
5 075
-4%
5 448
+7%
5 222
-4%
5 362
+3%
6 140
+15%
5 835
-5%
5 524
-5%
5 222
-5%
5 134
-2%
5 422
+6%
5 502
+1%
5 754
+5%
6 862
+19%
6 997
+2%
7 739
+11%
8 503
+10%
6 326
-26%
6 052
-4%
6 090
+1%
6 950
+14%
8 783
+26%
8 893
+1%
10 112
+14%
12 293
+22%
14 996
+22%
16 560
+10%
18 313
+11%
20 419
+11%
23 768
+16%
24 213
+2%
26 616
+10%
27 239
+2%
27 353
+0%
27 198
-1%
28 128
+3%
29 034
+3%
Pre-Tax Income
Interest Income Expense
417
462
302
83
32
(116)
(31)
(88)
(96)
(168)
(78)
(51)
(7)
9
(110)
(8)
294
6
179
200
(222)
(608)
(639)
(1 009)
(1 062)
(1 625)
(1 409)
(1 531)
(1 516)
(1 031)
1 131
1 688
1 986
(1 216)
(48)
(97)
(1 725)
(164)
(1 405)
(1 593)
(1 243)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
(31)
0
0
0
(93)
0
0
0
(303)
374
376
0
(182)
0
0
0
(399)
0
0
0
(1 402)
1 200
0
0
(132)
310
323
0
Total Other Income
99
90
184
205
207
180
174
161
163
221
152
179
234
315
283
296
273
96
(41)
(105)
(173)
428
0
0
0
183
0
0
0
469
0
0
0
3 012
70
70
70
252
64
146
146
Pre-Tax Income
7 437
N/A
6 275
-16%
5 671
-10%
5 418
-4%
5 537
+2%
5 139
-7%
5 589
+9%
5 294
-5%
5 428
+3%
6 193
+14%
5 910
-5%
5 652
-4%
5 449
-4%
5 427
0%
5 596
+3%
5 791
+3%
6 323
+9%
6 872
+9%
7 135
+4%
7 834
+10%
8 108
+3%
5 843
-28%
5 787
-1%
5 456
-6%
5 888
+8%
7 159
+22%
7 485
+5%
8 582
+15%
10 776
+26%
14 035
+30%
17 691
+26%
20 001
+13%
22 404
+12%
24 162
+8%
25 435
+5%
26 588
+5%
25 584
-4%
27 309
+7%
26 167
-4%
27 004
+3%
27 937
+3%
Net Income
Tax Provision
(2 495)
(1 795)
(1 611)
(1 627)
(1 586)
(1 897)
(2 105)
(1 862)
(1 961)
(2 184)
(2 063)
(2 098)
(1 953)
(2 225)
(2 236)
(2 241)
(2 373)
(2 298)
(2 358)
(2 577)
(2 649)
(2 144)
(2 176)
(2 080)
(2 286)
(2 965)
(2 995)
(3 437)
(4 140)
(4 234)
(5 469)
(6 052)
(6 926)
(8 362)
(8 691)
(9 006)
(8 437)
(8 330)
(8 018)
(8 356)
(8 790)
Income from Continuing Operations
4 940
4 480
4 061
3 792
3 952
3 242
3 484
3 432
3 467
4 010
3 847
3 555
3 497
3 202
3 361
3 550
3 949
4 574
4 775
5 255
5 458
3 699
3 610
3 376
3 602
4 194
4 490
5 145
6 637
9 801
12 222
13 949
15 478
15 800
16 744
17 583
17 147
18 979
18 149
18 648
19 147
Income to Minority Interest
(56)
(204)
(217)
(219)
(210)
(75)
(113)
(124)
(132)
(152)
(136)
(145)
(163)
(166)
(166)
(169)
(167)
(170)
(169)
(167)
(173)
(178)
(187)
(195)
(195)
(187)
(143)
(124)
(107)
(90)
(120)
(116)
(122)
(128)
(188)
(163)
(142)
(141)
(119)
(127)
(184)
Equity Earnings Affiliates
227
204
172
146
128
0
181
222
245
180
135
84
43
130
150
166
162
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
5 112
N/A
4 480
-12%
4 017
-10%
3 719
-7%
3 870
+4%
3 322
-14%
3 552
+7%
3 530
-1%
3 580
+1%
4 038
+13%
3 845
-5%
3 493
-9%
3 375
-3%
3 167
-6%
3 343
+6%
3 546
+6%
3 944
+11%
4 423
+12%
4 591
+4%
5 030
+10%
5 203
+3%
3 521
-32%
3 423
-3%
3 182
-7%
3 407
+7%
4 007
+18%
4 347
+8%
5 021
+16%
6 530
+30%
9 712
+49%
12 102
+25%
13 833
+14%
15 356
+11%
15 672
+2%
16 556
+6%
17 419
+5%
17 004
-2%
18 838
+11%
18 030
-4%
18 521
+3%
18 963
+2%
EPS (Diluted)
111.13
N/A
101.81
-8%
87.32
-14%
80.86
-7%
84.13
+4%
72.2
-14%
77.21
+7%
76.73
-1%
77.82
+1%
43.85
-44%
83.58
+91%
75.93
-9%
73.36
-3%
17.29
-76%
74.28
+330%
78.8
+6%
87.64
+11%
24.45
-72%
102.02
+317%
111.77
+10%
114.96
+3%
19.45
-83%
75.61
+289%
35.13
-54%
37.61
+7%
22.12
-41%
47.99
+117%
55.38
+15%
72.04
+30%
53.57
-26%
66.72
+25%
76.22
+14%
84.61
+11%
86.37
+2%
91.22
+6%
95.91
+5%
93.63
-2%
103.75
+11%
100.2
-3%
104.19
+4%
106.68
+2%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.