G-Next Inc
TSE:4179
G-Next Inc
TSE:4179
Price:
269
JPY
0.37%
Market Closed
Market Cap:
¥1.5B
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
|
G-Next Inc
TSE:4179
|
JP |
|
A
|
Avanza Bank Holding AB
STO:AZA
|
SE |
|
J
|
Jiangsu Yangdian Science & Technology Co Ltd
SZSE:301012
|
CN |
|
BEST Inc
NYSE:BEST
|
CN |
Income Statement
Earnings Waterfall
G-Next Inc
G-Next Inc
Income Statement
G-Next Inc
G-Next Inc
Currency: JPY
| 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 | |||||||||||||||||||
| Interest Expense |
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
0
|
0
|
0
|
|
| Revenue |
1 095
N/A
|
660
-40%
|
495
-25%
|
529
+7%
|
603
+14%
|
623
+3%
|
647
+4%
|
638
-1%
|
577
-10%
|
648
+12%
|
611
-6%
|
592
-3%
|
606
+2%
|
613
+1%
|
692
+13%
|
731
+6%
|
788
+8%
|
1 209
+53%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
(425)
|
(291)
|
(303)
|
(325)
|
(363)
|
(362)
|
(352)
|
(326)
|
(309)
|
(378)
|
(409)
|
(435)
|
(438)
|
(436)
|
(487)
|
(491)
|
(501)
|
(737)
|
|
| Gross Profit |
669
N/A
|
369
-45%
|
192
-48%
|
203
+6%
|
240
+18%
|
261
+9%
|
295
+13%
|
312
+6%
|
268
-14%
|
270
+1%
|
201
-25%
|
157
-22%
|
168
+7%
|
177
+5%
|
204
+15%
|
241
+18%
|
287
+19%
|
472
+64%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(644)
|
(535)
|
(576)
|
(607)
|
(608)
|
(584)
|
(548)
|
(560)
|
(519)
|
(454)
|
(350)
|
(328)
|
(323)
|
(352)
|
(379)
|
(441)
|
(431)
|
(672)
|
|
| Selling, General & Administrative |
(558)
|
(520)
|
(444)
|
(593)
|
(594)
|
(570)
|
(382)
|
(507)
|
(466)
|
(401)
|
(297)
|
(328)
|
(323)
|
(352)
|
(327)
|
(414)
|
(433)
|
(672)
|
|
| Research & Development |
0
|
0
|
(132)
|
0
|
0
|
0
|
(153)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(86)
|
(14)
|
0
|
(14)
|
(14)
|
(14)
|
0
|
(53)
|
(53)
|
(53)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(28)
|
2
|
(0)
|
|
| Operating Income |
25
N/A
|
(166)
N/A
|
(384)
-131%
|
(404)
-5%
|
(368)
+9%
|
(323)
+12%
|
(253)
+22%
|
(248)
+2%
|
(250)
-1%
|
(184)
+27%
|
(148)
+19%
|
(171)
-15%
|
(155)
+9%
|
(175)
-13%
|
(174)
+1%
|
(201)
-15%
|
(144)
+28%
|
(200)
-39%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
(6)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
|
| Non-Reccuring Items |
0
|
0
|
(14)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(28)
|
(28)
|
0
|
0
|
0
|
|
| Total Other Income |
(13)
|
(17)
|
(3)
|
(3)
|
(3)
|
(3)
|
13
|
13
|
13
|
13
|
1
|
2
|
(13)
|
(13)
|
(13)
|
(14)
|
(0)
|
0
|
|
| Pre-Tax Income |
7
N/A
|
(186)
N/A
|
(403)
-116%
|
(409)
-2%
|
(373)
+9%
|
(328)
+12%
|
(295)
+10%
|
(238)
+20%
|
(239)
-1%
|
(172)
+28%
|
(149)
+14%
|
(171)
-15%
|
(199)
-16%
|
(218)
-10%
|
(218)
+0%
|
(217)
+0%
|
(146)
+33%
|
(202)
-39%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
(6)
|
(17)
|
(20)
|
(18)
|
(18)
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
1
|
(203)
|
(422)
|
(427)
|
(392)
|
(325)
|
(296)
|
(238)
|
(240)
|
(173)
|
(150)
|
(172)
|
(200)
|
(219)
|
(219)
|
(218)
|
(147)
|
(203)
|
|
| Income to Minority Interest |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
1
N/A
|
(203)
N/A
|
(422)
-107%
|
(427)
-1%
|
(391)
+8%
|
(325)
+17%
|
(296)
+9%
|
(238)
+20%
|
(240)
-1%
|
(173)
+28%
|
(150)
+13%
|
(172)
-15%
|
(200)
-16%
|
(219)
-10%
|
(219)
+0%
|
(218)
+0%
|
(147)
+33%
|
(203)
-38%
|
|
| EPS (Diluted) |
0.35
N/A
|
-48.72
N/A
|
-101.24
-108%
|
-102.08
-1%
|
-93.48
+8%
|
-77.5
+17%
|
-70.76
+9%
|
-56.57
+20%
|
-57.07
-1%
|
-41.1
+28%
|
-35.57
+13%
|
-40.79
-15%
|
-43.23
-6%
|
-43.79
-1%
|
-45.72
-4%
|
-40.09
+12%
|
-27.01
+33%
|
-37.43
-39%
|
|
Switch to:
Switch to:
See Also
Discover More
