First Time Loading...

Watchlist Manager

Watchlist

Price: 1 520 JPY 1.47%

Updated:

Income Statement

Operating Income

Revenue	7.7B JPY
Cost of Revenue	-5B JPY
Gross Profit	2.6B JPY
Operating Expenses	-1.9B JPY
Operating Income	774.6m JPY
Other Expenses	-235m JPY
Net Income	539.6m JPY

Currency: JPY

		Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023
Revenue
Revenue		5 830 N/A	6 191 +6%	6 535 +6%	6 763 +3%	6 881 +2%	7 084 +3%	7 210 +2%	7 358 +2%	7 653 +4%
Gross Profit
Cost of Revenue		(3 782)	(4 020)	(4 278)	(4 412)	(4 476)	(4 541)	(4 642)	(4 846)	(5 013)
Gross Profit		2 049 N/A	2 171 +6%	2 257 +4%	2 351 +4%	2 405 +2%	2 543 +6%	2 568 +1%	2 512 -2%	2 640 +5%
Operating Income
Operating Expenses		(1 499)	(1 565)	(1 638)	(1 631)	(1 633)	(1 704)	(1 773)	(1 805)	(1 866)
Selling, General & Administrative		(1 399)	(1 564)	(1 636)	(1 631)	(1 545)	(1 704)	(1 773)	(1 805)	(1 780)
Research & Development		(12)	0	0	0	(1)	0	0	0	(1)
Depreciation & Amortization		(88)	0	0	0	(87)	0	0	0	(85)
Other Operating Expenses		(0)	0	(0)	(0)	(0)	0	(0)	0	(0)
Operating Income		549 N/A	606 +10%	620 +2%	721 +16%	772 +7%	839 +9%	795 -5%	707 -11%	775 +10%
Pre-Tax Income
Interest Income Expense		(40)	(40)	(49)	(51)	(39)	(27)	(17)	(14)	(10)
Non-Reccuring Items		(1)	0	0	0	0	0	(0)	(0)	34
Total Other Income		(16)	(10)	(3)	7	(2)	(2)	(2)	(1)	7
Pre-Tax Income		492 N/A	556 +13%	567 +2%	677 +19%	731 +8%	811 +11%	776 -4%	692 -11%	806 +16%
Net Income
Tax Provision		(177)	(191)	(196)	(241)	(266)	(284)	(266)	(245)	(266)
Income from Continuing Operations		315	365	371	436	465	526	509	447	540
Income to Minority Interest		2	2	2	2	2	1	(0)	0	(0)
Net Income (Common)		317 N/A	367 +16%	374 +2%	438 +17%	467 +7%	527 +13%	509 -3%	447 -12%	540 +21%
EPS (Diluted)		43.45 N/A	47.87 +10%	46.25 -3%	55.67 +20%	59.37 +7%	67.02 +13%	64.67 -4%	56.85 -12%	68.56 +21%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 133,000+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

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.