User Local Inc
TSE:3984
User Local Inc
TSE:3984
Price:
1 431
JPY
-3.18%
Market Closed
Market Cap:
¥23.2B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
User Local Inc
TSE:3984
|
JP |
|
New Zealand Energy Corp
XTSX:NZ
|
NZ |
|
A
|
Alphabet Inc
NASDAQ:GOOG
|
US |
|
I
|
Inbest Prime II Inmuebles SOCIMI SA
MAD:YINB2
|
ES |
Income Statement
Earnings Waterfall
User Local Inc
User Local Inc
Income Statement
User Local Inc
User Local Inc
Currency: JPY
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||
| Revenue |
1 037
N/A
|
1 068
+3%
|
1 099
+3%
|
1 143
+4%
|
1 200
+5%
|
1 263
+5%
|
1 334
+6%
|
1 405
+5%
|
1 482
+5%
|
1 571
+6%
|
1 667
+6%
|
1 759
+5%
|
1 864
+6%
|
1 970
+6%
|
2 088
+6%
|
2 232
+7%
|
2 378
+7%
|
2 529
+6%
|
2 684
+6%
|
2 836
+6%
|
2 990
+5%
|
3 140
+5%
|
3 289
+5%
|
3 442
+5%
|
3 596
+4%
|
3 755
+4%
|
3 908
+4%
|
4 058
+4%
|
4 225
+4%
|
4 394
+4%
|
4 582
+4%
|
4 783
+4%
|
4 970
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(98)
|
(97)
|
(92)
|
(103)
|
(116)
|
(126)
|
(137)
|
(140)
|
(142)
|
(149)
|
(153)
|
(169)
|
(175)
|
(181)
|
(196)
|
(194)
|
(197)
|
(202)
|
(205)
|
(212)
|
(224)
|
(224)
|
(237)
|
(260)
|
(282)
|
(313)
|
(339)
|
(357)
|
(389)
|
(425)
|
(462)
|
(477)
|
(487)
|
|
| Gross Profit |
940
N/A
|
972
+3%
|
1 007
+4%
|
1 041
+3%
|
1 084
+4%
|
1 137
+5%
|
1 197
+5%
|
1 266
+6%
|
1 339
+6%
|
1 421
+6%
|
1 514
+7%
|
1 590
+5%
|
1 689
+6%
|
1 788
+6%
|
1 893
+6%
|
2 038
+8%
|
2 181
+7%
|
2 327
+7%
|
2 479
+7%
|
2 625
+6%
|
2 766
+5%
|
2 916
+5%
|
3 052
+5%
|
3 182
+4%
|
3 314
+4%
|
3 443
+4%
|
3 569
+4%
|
3 701
+4%
|
3 836
+4%
|
3 969
+3%
|
4 120
+4%
|
4 305
+5%
|
4 483
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(492)
|
(500)
|
(540)
|
(551)
|
(609)
|
(641)
|
(667)
|
(742)
|
(741)
|
(800)
|
(827)
|
(862)
|
(912)
|
(952)
|
(1 038)
|
(1 136)
|
(1 207)
|
(1 338)
|
(1 454)
|
(1 544)
|
(1 641)
|
(1 672)
|
(1 680)
|
(1 814)
|
(1 854)
|
(1 768)
|
(1 841)
|
(1 882)
|
(1 964)
|
(2 058)
|
(2 148)
|
(2 221)
|
(2 295)
|
|
| Selling, General & Administrative |
(492)
|
(500)
|
(471)
|
(551)
|
(609)
|
(641)
|
(604)
|
(713)
|
(712)
|
(771)
|
(731)
|
(862)
|
(912)
|
(952)
|
(934)
|
(1 136)
|
(1 207)
|
(1 338)
|
(1 336)
|
(1 544)
|
(1 641)
|
(1 672)
|
(1 556)
|
(1 713)
|
(1 754)
|
(1 768)
|
(1 710)
|
(1 882)
|
(1 964)
|
(2 058)
|
(1 955)
|
(2 221)
|
(2 295)
|
|
| Research & Development |
0
|
0
|
(69)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(96)
|
0
|
0
|
0
|
(104)
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
(123)
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
(175)
|
0
|
0
|
|
| Depreciation & Amortization |
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
|
(18)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(30)
|
(30)
|
(30)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(100)
|
(100)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
|
| Operating Income |
448
N/A
|
471
+5%
|
467
-1%
|
490
+5%
|
474
-3%
|
496
+5%
|
530
+7%
|
523
-1%
|
598
+14%
|
621
+4%
|
687
+11%
|
729
+6%
|
777
+7%
|
837
+8%
|
855
+2%
|
902
+6%
|
974
+8%
|
989
+2%
|
1 025
+4%
|
1 080
+5%
|
1 125
+4%
|
1 244
+11%
|
1 372
+10%
|
1 368
0%
|
1 460
+7%
|
1 675
+15%
|
1 728
+3%
|
1 820
+5%
|
1 872
+3%
|
1 910
+2%
|
1 971
+3%
|
2 084
+6%
|
2 187
+5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
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
|
2
|
5
|
8
|
16
|
77
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(100)
|
(100)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
|
| Total Other Income |
(8)
|
(7)
|
1
|
1
|
1
|
0
|
0
|
0
|
(29)
|
(29)
|
(29)
|
(29)
|
(3)
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(6)
|
(10)
|
(11)
|
(18)
|
(15)
|
(10)
|
(8)
|
(8)
|
(8)
|
(8)
|
(11)
|
(5)
|
(7)
|
(10)
|
(10)
|
|
| Pre-Tax Income |
441
N/A
|
464
+5%
|
468
+1%
|
491
+5%
|
475
-3%
|
496
+4%
|
500
+1%
|
524
+5%
|
569
+9%
|
592
+4%
|
658
+11%
|
700
+6%
|
775
+11%
|
834
+8%
|
851
+2%
|
895
+5%
|
969
+8%
|
984
+2%
|
1 017
+3%
|
1 071
+5%
|
1 114
+4%
|
1 126
+1%
|
1 257
+12%
|
1 358
+8%
|
1 452
+7%
|
1 667
+15%
|
1 720
+3%
|
1 812
+5%
|
1 863
+3%
|
1 911
+3%
|
1 973
+3%
|
2 091
+6%
|
2 299
+10%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
(150)
|
(154)
|
(167)
|
(175)
|
(169)
|
(178)
|
(175)
|
(185)
|
(202)
|
(207)
|
(238)
|
(254)
|
(282)
|
(309)
|
(235)
|
(234)
|
(241)
|
(229)
|
(295)
|
(312)
|
(325)
|
(329)
|
(303)
|
(334)
|
(363)
|
(447)
|
(535)
|
(564)
|
(579)
|
(577)
|
(543)
|
(579)
|
(647)
|
|
| Income from Continuing Operations |
291
|
310
|
301
|
316
|
306
|
319
|
325
|
339
|
367
|
385
|
420
|
446
|
493
|
525
|
615
|
662
|
728
|
754
|
722
|
759
|
789
|
797
|
954
|
1 024
|
1 089
|
1 220
|
1 186
|
1 248
|
1 284
|
1 333
|
1 429
|
1 512
|
1 652
|
|
| Net Income (Common) |
291
N/A
|
310
+6%
|
301
-3%
|
316
+5%
|
306
-3%
|
319
+4%
|
325
+2%
|
339
+4%
|
367
+8%
|
385
+5%
|
420
+9%
|
446
+6%
|
493
+11%
|
525
+7%
|
615
+17%
|
662
+7%
|
728
+10%
|
754
+4%
|
722
-4%
|
759
+5%
|
789
+4%
|
797
+1%
|
954
+20%
|
1 024
+7%
|
1 089
+6%
|
1 220
+12%
|
1 186
-3%
|
1 248
+5%
|
1 284
+3%
|
1 333
+4%
|
1 429
+7%
|
1 512
+6%
|
1 652
+9%
|
|
| EPS (Diluted) |
37.84
N/A
|
40.29
+6%
|
19.46
-52%
|
40.84
+110%
|
39.55
-3%
|
41.21
+4%
|
21.06
-49%
|
43.98
+109%
|
46.03
+5%
|
24.46
-47%
|
26.62
+9%
|
27.74
+4%
|
30.66
+11%
|
32.62
+6%
|
38.29
+17%
|
41.01
+7%
|
45.07
+10%
|
46.69
+4%
|
44.73
-4%
|
46.87
+5%
|
49.12
+5%
|
49.33
+0%
|
59.21
+20%
|
63.63
+7%
|
67.61
+6%
|
75.71
+12%
|
73.57
-3%
|
77.01
+5%
|
79.59
+3%
|
83.03
+4%
|
88.71
+7%
|
94.49
+7%
|
103.18
+9%
|
|
Switch to:
Switch to:
See Also
Discover More
