Money Forward Inc
TSE:3994

Watchlist Manager
Money Forward Inc Logo
Money Forward Inc
TSE:3994
Watchlist
Price: 4 061 JPY 3.62% Market Closed
Market Cap: 225.5B JPY

Income Statement

Earnings Waterfall
Money Forward Inc

Revenue
46B JPY
Cost of Revenue
-14.9B JPY
Gross Profit
31.1B JPY
Operating Expenses
-34.9B JPY
Operating Income
-3.9B JPY
Other Expenses
-2.1B JPY
Net Income
-6B JPY

Income Statement
Money Forward Inc

Rotate your device to view
Income Statement
Currency: JPY
Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025
Revenue
Interest Expense
11
15
19
22
24
25
26
27
29
30
33
35
37
40
42
45
48
52
59
73
83
96
114
125
131
139
138
144
173
201
0
0
Revenue
2 900
N/A
3 295
+14%
3 693
+12%
4 091
+11%
4 595
+12%
5 086
+11%
5 657
+11%
6 409
+13%
7 157
+12%
8 153
+14%
9 312
+14%
10 187
+9%
11 318
+11%
12 391
+9%
13 564
+9%
14 641
+8%
15 633
+7%
16 922
+8%
18 013
+6%
19 635
+9%
21 477
+9%
23 513
+9%
25 724
+9%
27 765
+8%
30 381
+9%
33 133
+9%
36 157
+9%
38 470
+6%
40 364
+5%
42 527
+5%
43 737
+3%
45 997
+5%
Gross Profit
Cost of Revenue
(959)
(1 070)
(1 245)
(1 482)
(1 812)
(2 167)
(2 424)
(2 628)
(2 833)
(2 907)
(3 258)
(3 513)
(3 701)
(3 899)
(4 063)
(4 302)
(4 814)
(5 502)
(6 216)
(7 198)
(8 079)
(8 987)
(9 851)
(10 452)
(11 298)
(11 783)
(12 520)
(13 057)
(13 303)
(13 980)
(14 421)
(14 933)
Gross Profit
1 940
N/A
2 225
+15%
2 448
+10%
2 609
+7%
2 783
+7%
2 919
+5%
3 233
+11%
3 781
+17%
4 324
+14%
5 246
+21%
6 054
+15%
6 674
+10%
7 617
+14%
8 492
+11%
9 501
+12%
10 339
+9%
10 819
+5%
11 419
+6%
11 797
+3%
12 438
+5%
13 398
+8%
14 526
+8%
15 872
+9%
17 313
+9%
19 082
+10%
21 350
+12%
23 637
+11%
25 413
+8%
27 060
+6%
28 547
+5%
29 315
+3%
31 064
+6%
Operating Income
Operating Expenses
(2 738)
(2 584)
(2 791)
(3 193)
(3 579)
(4 576)
(5 366)
(5 937)
(6 770)
(7 339)
(8 188)
(8 856)
(10 422)
(10 585)
(11 016)
(11 942)
(11 881)
(14 201)
(16 700)
(19 406)
(21 867)
(22 982)
(23 754)
(24 040)
(25 412)
(27 047)
(28 587)
(30 015)
(31 796)
(32 870)
(33 816)
(34 942)
Selling, General & Administrative
(2 738)
(2 584)
(2 791)
(3 193)
(3 488)
(4 576)
(5 366)
(5 937)
(6 592)
(7 339)
(8 188)
(8 856)
(9 950)
(10 585)
(11 016)
(11 942)
(11 881)
(14 201)
(16 700)
(19 406)
(21 867)
(22 982)
(23 754)
(24 040)
(25 412)
(27 047)
(28 587)
(30 015)
(31 796)
(32 870)
(33 816)
(34 942)
Research & Development
0
0
0
0
0
0
0
0
(68)
0
0
0
(102)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
(91)
0
0
0
(110)
0
0
0
(370)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
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
Operating Income
(797)
N/A
(359)
+55%
(343)
+4%
(584)
-70%
(796)
-36%
(1 657)
-108%
(2 133)
-29%
(2 156)
-1%
(2 446)
-13%
(2 094)
+14%
(2 134)
-2%
(2 182)
-2%
(2 805)
-29%
(2 092)
+25%
(1 515)
+28%
(1 603)
-6%
(1 062)
+34%
(2 782)
-162%
(4 903)
-76%
(6 968)
-42%
(8 469)
-22%
(8 456)
+0%
(7 881)
+7%
(6 727)
+15%
(6 330)
+6%
(5 697)
+10%
(4 949)
+13%
(4 602)
+7%
(4 735)
-3%
(4 323)
+9%
(4 500)
-4%
(3 878)
+14%
Pre-Tax Income
Interest Income Expense
(11)
(15)
(19)
(22)
(24)
(25)
(26)
(27)
(28)
(30)
(33)
(35)
288
(43)
(48)
(45)
(45)
(50)
(97)
(1 062)
(1 004)
(1 056)
(1 102)
(250)
(299)
(396)
(421)
(436)
(626)
(530)
(497)
(456)
Non-Reccuring Items
1
3
3
3
4
(72)
(72)
(71)
(72)
2
3
102
84
85
84
(15)
2
2
2
1
(34)
(36)
(42)
(41)
(66)
(65)
(69)
(70)
(289)
(245)
(183)
(723)
Total Other Income
(26)
(29)
(29)
(22)
(4)
(94)
(92)
(95)
(93)
(30)
(26)
(31)
(22)
341
340
19
(325)
(331)
(336)
(7)
(108)
(85)
(98)
(191)
(110)
(111)
(140)
(45)
8
(45)
(1)
0
Pre-Tax Income
(834)
N/A
(399)
+52%
(387)
+3%
(624)
-61%
(821)
-32%
(1 848)
-125%
(2 323)
-26%
(2 349)
-1%
(2 639)
-12%
(2 152)
+18%
(2 190)
-2%
(2 146)
+2%
(2 455)
-14%
(1 709)
+30%
(1 139)
+33%
(1 644)
-44%
(1 430)
+13%
(3 161)
-121%
(5 334)
-69%
(8 036)
-51%
(9 616)
-20%
(9 632)
0%
(9 123)
+5%
(7 209)
+21%
(6 805)
+6%
(6 269)
+8%
(5 579)
+11%
(5 154)
+8%
(5 643)
-9%
(5 143)
+9%
(5 181)
-1%
(5 056)
+2%
Net Income
Tax Provision
(9)
(9)
(10)
(11)
(13)
(19)
(29)
(34)
19
16
22
12
(24)
(37)
(42)
(47)
(152)
(199)
(243)
(252)
(86)
(109)
(94)
(87)
(54)
(74)
(37)
(80)
(558)
(547)
(644)
(677)
Income from Continuing Operations
(843)
(409)
(397)
(635)
(834)
(1 867)
(2 352)
(2 383)
(2 621)
(2 135)
(2 168)
(2 134)
(2 478)
(1 746)
(1 181)
(1 691)
(1 583)
(3 360)
(5 577)
(8 288)
(9 702)
(9 741)
(9 217)
(7 296)
(6 860)
(6 343)
(5 616)
(5 234)
(6 201)
(5 691)
(5 825)
(5 733)
Income to Minority Interest
0
3
6
8
18
25
35
50
49
62
55
44
55
44
53
70
100
144
187
219
252
254
273
257
545
415
85
143
(130)
(440)
(106)
(270)
Net Income (Common)
(843)
N/A
(405)
+52%
(392)
+3%
(627)
-60%
(815)
-30%
(1 842)
-126%
(2 317)
-26%
(2 333)
-1%
(2 572)
-10%
(2 073)
+19%
(2 113)
-2%
(2 090)
+1%
(2 423)
-16%
(1 703)
+30%
(1 128)
+34%
(1 620)
-44%
(1 482)
+9%
(3 215)
-117%
(5 390)
-68%
(8 069)
-50%
(9 450)
-17%
(9 487)
0%
(8 944)
+6%
(7 040)
+21%
(6 315)
+10%
(5 928)
+6%
(5 531)
+7%
(5 091)
+8%
(6 331)
-24%
(6 131)
+3%
(5 931)
+3%
(6 003)
-1%
EPS (Diluted)
-24.82
N/A
-21.1
+15%
-20.28
+4%
-32.48
-60%
-21.17
+35%
-86.76
-310%
-105.97
-22%
-53
+50%
-58.95
-11%
-46.11
+22%
-45.13
+2%
-44.43
+2%
-52.08
-17%
-34.27
+34%
-23.55
+31%
-33.1
-41%
-29.97
+9%
-60.27
-101%
-100.77
-67%
-150.41
-49%
-176.44
-17%
-176.43
+0%
-165.76
+6%
-130.15
+21%
-116.98
+10%
-109.37
+7%
-101.67
+7%
-93.39
+8%
-116.32
-25%
-111.93
+4%
-107.46
+4%
-108.48
-1%